| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,000 | 0 | 0 | 9,000 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| BOND ISSUANCE COSTS | 2005-10-01 | 705,817 | 143,412 | 251.000000000000 | 33,744 | 0 | 33,744 | 177,156 |
| PREPAID FINANCIAL GUARANTY FEE | 2005-10-01 | 1,010,263 | 205,271 | 251.000000000000 | 48,299 | 0 | 48,299 | 253,570 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2005-10-01 | 33,173,375 | 3,490,114 | ADS | 40.000000000000 | 829,334 | 0 | 829,334 | |
| PERSONAL PROPERTY | 2006-01-01 | 5,477 | 1,596 | ADS | 12.000000000000 | 456 | 0 | 456 | |
| BUILDING | 2006-01-01 | 137,232 | 13,581 | ADS | 40.000000000000 | 3,431 | 0 | 3,431 | |
| BUILDING | 2007-07-01 | 49,864 | 3,065 | ADS | 40.000000000000 | 1,247 | 0 | 1,247 | |
| BUILDING | 2008-02-04 | 15,900 | 746 | ADS | 40.000000000000 | 398 | 0 | 398 | |
| PERSONAL PROPERTY | 2008-11-17 | 17,156 | 1,609 | ADS | 12.000000000000 | 1,430 | 0 | 1,430 | |
| BUILDING | 2010-09-01 | 1,610 | ADS | 40.000000000000 | 12 | 0 | 12 | ||
| PERSONAL PROPERTY | 2010-07-01 | 2,924 | ADS | 12.000000000000 | 122 | 0 | 122 | ||
| PERSONAL PROPERTY | 2010-10-01 | 828 | ADS | 12.000000000000 | 35 | 0 | 17 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 33,173,375 | 4,319,448 | 28,853,927 | 0 |
| BOND ISSUANCE COSTS | 705,817 | 177,156 | 528,661 | 0 |
| PREPAID FINANCIAL GUARANTY FEE | 1,010,263 | 253,570 | 756,693 | 0 |
| PERSONAL PROPERTY | 5,477 | 2,052 | 3,425 | 0 |
| BUILDING | 137,232 | 17,012 | 120,220 | 0 |
| BUILDING | 49,864 | 4,312 | 45,552 | 0 |
| BUILDING | 15,900 | 1,144 | 14,756 | 0 |
| PERSONAL PROPERTY | 17,156 | 3,039 | 14,117 | 0 |
| BUILDING | 1,610 | 12 | 1,598 | 0 |
| PERSONAL PROPERTY | 2,924 | 122 | 2,802 | 0 |
| PERSONAL PROPERTY | 828 | 35 | 793 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | WELLS FARGO BANK NA |
| Lender's Title | |
| Relationship to Insider | N/A |
| Original Amount of Loan | 41605000 |
| Balance Due | 38145000 |
| Date of Note | 2003-06 |
| Maturity Date | 2035-09 |
| Repayment Terms | INTEREST AND PRINCIPAL PAYMENTS |
| Interest Rate | 3.000000000000 |
| Security Provided by Borrower | PROPERTY |
| Purpose of Loan | COMMERCIAL REAL ESTATE IN LOS ANGELES, CA |
| Description of Lender Consideration | BUILDING |
| Consideration FMV | 29036053 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FINANCIAL GUARANTY FEE | 804,992 | 756,693 | 756,693 |
| BOND ISSUANCE COSTS | 562,405 | 528,661 | 528,661 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL AND ADMINISTRATIVE | 25,227 | 25,227 | 25,227 | 0 |
| PROPERTY INSURANCE | 14,029 | 14,029 | 14,029 | 0 |
| REPAIRS AND MAINTENANCE | 716,827 | 716,827 | 716,827 | 0 |
| UTILITIES | 358,123 | 358,123 | 358,123 | 0 |
| PROPERTY MANAGEMENT FEES | 217,402 | 217,402 | 217,402 | 0 |
| FINANCING FEES | 3,622 | 3,622 | 3,622 | 0 |
| OFFICE EXPENSES | 4,789 | 0 | 0 | 4,789 |
| AMORTIZATION | 82,043 | 82,043 | 82,043 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INVESTMENT INCOME | 91,193 | 91,193 | 91,193 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 664,294 | 650,693 |
| PREMIUM ON BONDS PAYABLE | 170,641 | 158,893 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 25,851 | 25,851 | 25,851 | 0 |