| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND EQUIPMENT | 5,179,010 | 3,323,670 | 1,855,340 | 1,855,340 |
| LAND | 77,086 | 0 | 77,086 | 77,086 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 93 | 0 | 0 | 93 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 6,700 | ||
| REAL ESTATE TAX AND INSURANCE ESCROW | 0 | 71,979 | 71,979 |
| RESERVE FOR REPLACEMENT | 0 | 340,098 | 340,098 |
| TENANT SECURITY DEPOSITS | 0 | 45,270 | 45,270 |
| UTILITY DEPOSITS | 0 | 938 | 938 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 38,622 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 1,977 | 0 | 0 | 1,977 |
| OFFICE EXPENSES | 22,466 | 0 | 0 | 22,466 |
| INSURANCE | 45,210 | 0 | 0 | 45,210 |
| CONTRACT SERVICES | 237,764 | 0 | 0 | 237,764 |
| REPAIRS AND MAINTENANCE | 52,977 | 0 | 0 | 52,977 |
| ASSET MANAGEMENT FEE | 21,000 | 0 | 0 | 21,000 |
| MISC. EXPENSES | 58,087 | 0 | 0 | 58,087 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME HOUSING RENTAL | 370,490 | 370,490 | |
| MISC. REVENUE | 24,501 | 24,501 | |
| LAUNDRY INCOME | 6,041 | 6,041 | |
| TENANT CHARGES | 3,191 | 3,191 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 40,787 | 41,666 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 63,217 | 0 | 0 | 63,217 |