| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND EQUIPMENT | 5,185,510 | 3,427,232 | 1,758,278 | 1,758,278 |
| LAND | 77,086 | 0 | 77,086 | 77,086 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 43 | 0 | 0 | 43 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REAL ESTATE TAX AND INSURANCE ESCROW | 71,979 | 26,453 | 26,453 |
| RESERVE FOR REPLACEMENT | 340,098 | 167,628 | 167,628 |
| TENANT SECURITY DEPOSITS | 45,270 | 36,849 | 36,849 |
| UTILITY DEPOSITS | 938 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 759 | 0 | 0 | 759 |
| OFFICE EXPENSES | 24,733 | 0 | 0 | 24,733 |
| INSURANCE | 37,323 | 0 | 0 | 37,323 |
| CONTRACT SERVICES | 203,874 | 0 | 0 | 203,874 |
| REPAIRS AND MAINTENANCE | 93,832 | 0 | 0 | 93,832 |
| ASSET MANAGEMENT FEE | 21,000 | 0 | 0 | 21,000 |
| MISC. EXPENSES | 31,181 | 0 | 0 | 31,181 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME HOUSING RENTAL | 465,572 | 465,572 | |
| GAIN ON EXTINGUISHMENT OF LIABILITIES | 181,025 | 181,025 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 41,666 | 34,383 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 50,630 | 0 | 0 | 50,630 |