| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT-PANORAMA PLUS APTS | FMV | 522,049 | 522,049 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW DEPOSITS | 33,764 | 39,153 | 39,153 |
| RESERVE FOR REPLACEMENTS | 76,722 | 92,190 | 92,190 |
| FINANCING FEES | 40,885 | 39,313 | 39,313 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 32,417 | 96 | 32,321 | |
| UTILITIES | 62,005 | 52,829 | 9,176 | |
| INSURANCE | 46,346 | 46,346 | ||
| ADMINISTRATIVE | 33,101 | 33,101 | ||
| SUPPLIES | 11,927 | 11,927 | ||
| OPERATING AND MAINTENANCE | 64,994 | 64,994 | ||
| PARTNERSHIP EXPENSES | 1,500 | 1,500 | ||
| BAD DEBT | 468 | 468 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TENANT CHARGES | 35,862 | 35,862 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOAN FROM AFFILIATE, PANORAMA | 175,000 | 175,000 |
| TENANT SECURITY DEPOSITS | 35,811 | 37,616 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NET INVEST INCOME EXCISE TAX |