| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 25,238 | 0 | 25,238 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PASSTHROUGH ENTITIES | FMV | 1,552,424 | 1,552,424 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 42,580 | 0 | 42,580 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TAXES & INSURANCE ESCROWS | 31,057 | 44,627 | 44,627 |
| REPLACEMENT RESERVES | 84,221 | 105,068 | 105,068 |
| OPERATING DEFICIT RESERVE | 146,501 | 146,517 | 146,517 |
| MORTGAGE COSTS | 7,788 | 7,221 | 7,221 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY INSURANCE | 21,419 | 0 | 21,419 | 0 |
| PROPERTY MANAGEMENT FEE | 21,422 | 0 | 21,422 | 0 |
| REPAIRS & MAINTENANCE | 80,748 | 0 | 80,748 | 0 |
| LOSS ON INVESTMENT | 335,063 | 0 | 37,053 | 0 |
| OFFICE EXPENSES | 8,969 | 0 | 8,969 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 389,492 | 389,492 | |
| INTEREST | 46,009 | 46,009 |
| Description | Amount |
|---|---|
| TRANSFER OF OWNERSHIP - 2055 COL. AVE. LP | 1,887,487 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO ROGERSON COMMUNITIES | 104,415 | 26,618 |
| DUE TO CARLETON | 161,921 | 161,921 |
| CURRENT MATURITIES | 14,760 | 15,786 |
| ACCRUED INTEREST PAYABLE | 293,424 | 315,924 |
| DEVELOPER FEE PAYABLE | 264,720 | 0 |
| DUE TO COUNCIL TOWER | 0 | 370,014 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NOTE RECEIVABLE- COLUMBUS LP | 540,000 | 1,077,642 | 2003-11 | 2033-09 | NO PAYMENTS DUE BEFORE DUE DATE | 436.0000000000 % | BUILDING | DEVELOPMENT OF LOW-INCOME HOUSING | 0 | ||
| 2055 COLUMBUS AVENUE LP | 124,000 | 124,000 | 2004-07 | 2034-07 | DUE AT MATURITY | 0 % | REAL PROPERTY | DEVELOPMENT OF LOW-INCOME HOUSING | 0 | ||
| ADVANCE REC - 2055 COLUMBUS AVE LP | 32,026 | 2,506 | DUE ON DEMAND | 0 % | UNSECURED | TO FUND CERTAIN DEVELOPMENT COSTS | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 3,950 | 0 | 3,950 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 27,278 | 0 | 27,278 | 0 |