| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 17,368 | 17,368 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT-PANORAMA PLUS APTS | AT COST | 522,049 | 522,049 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4,387,818 | 2,849,983 | 1,537,835 | 1,537,835 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1,193,968 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW DEPOSITS | 11,808 | 11,076 | 11,076 |
| RESERVE FOR REPLACEMENTS | 105,345 | 89,331 | 89,331 |
| FINANCING FEES | 33,025 | 31,453 | 31,453 |
| TENANTS SECURITY DEPOSITS | 41,855 | 44,899 | 44,899 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| UTILITIES | 81,877 | 81,877 | ||
| INSURANCE | 42,876 | 42,876 | ||
| ADMINISTRATIVE | 19,505 | 1,734 | 17,771 | |
| SUPPLIES | 10,266 | 10,266 | ||
| OPERATING AND MAINTENANCE | 84,614 | 76,079 | 8,535 | |
| ANNUAL MONITORING FEE | 1,500 | 1,500 | ||
| INVESTMENT DEPRECIATION | 105,193 | 105,193 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 498,240 | 498,240 | |
| TENANT CHARGES | 11,535 | 11,535 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOAN FROM AFFLIATE-PANORAMA | 125,000 | 125,000 |
| TENANT SECURITY DEPOSITS | 40,582 | 42,334 |