| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,672 | 0 | 0 | 3,672 |
| 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 | 244,644 | 251.000000000000 | 33,744 | 0 | 33,744 | 278,388 |
| PREPAID FINANCIAL GUARANTY FEE | 2005-10-01 | 1,010,263 | 350,168 | 251.000000000000 | 48,299 | 0 | 48,299 | 398,467 |
| 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 | 5,978,116 | ADS | 40.000000000000 | 829,334 | 0 | 829,334 | |
| PERSONAL PROPERTY | 2006-01-01 | 5,477 | 2,964 | ADS | 12.000000000000 | 456 | 0 | 456 | |
| BUILDING | 2006-01-01 | 137,232 | 23,874 | ADS | 40.000000000000 | 3,431 | 0 | 3,431 | |
| BUILDING | 2007-07-01 | 49,864 | 6,806 | ADS | 40.000000000000 | 1,247 | 0 | 1,247 | |
| BUILDING | 2008-02-04 | 15,900 | 1,940 | ADS | 40.000000000000 | 398 | 0 | 398 | |
| PERSONAL PROPERTY | 2008-11-17 | 17,156 | 5,899 | ADS | 12.000000000000 | 1,430 | 0 | 1,430 | |
| BUILDING | 2010-09-01 | 1,610 | 92 | ADS | 40.000000000000 | 40 | 0 | 40 | |
| PERSONAL PROPERTY | 2010-07-01 | 2,924 | 610 | ADS | 12.000000000000 | 244 | 0 | 244 | |
| PERSONAL PROPERTY | 2010-10-01 | 828 | 173 | ADS | 12.000000000000 | 69 | 0 | 69 | |
| BUILDING | 2012-01-01 | 6,993 | 168 | ADS | 40.000000000000 | 175 | 0 | 175 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 33,173,375 | 6,807,450 | 26,365,925 | |
| BOND ISSUANCE COSTS | 705,817 | 278,388 | 427,429 | |
| PREPAID FINANCIAL GUARANTY FEE | 1,010,263 | 398,467 | 611,796 | |
| PERSONAL PROPERTY | 5,477 | 3,420 | 2,057 | |
| BUILDING | 137,232 | 27,305 | 109,927 | |
| BUILDING | 49,864 | 8,053 | 41,811 | |
| BUILDING | 15,900 | 2,338 | 13,562 | |
| PERSONAL PROPERTY | 17,156 | 7,329 | 9,827 | |
| BUILDING | 1,610 | 132 | 1,478 | |
| PERSONAL PROPERTY | 2,924 | 854 | 2,070 | |
| PERSONAL PROPERTY | 828 | 242 | 586 | |
| BUILDING | 6,993 | 343 | 6,650 |
| 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 | 35695000 |
| 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 | 26539353 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FINANCIAL GUARANTY FEE | 660,095 | 611,796 | 611,796 |
| BOND ISSUANCE COSTS | 461,173 | 427,429 | 427,429 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL AND ADMINISTRATIVE | 22,269 | 22,269 | 22,269 | 0 |
| PROPERTY INSURANCE | 16,688 | 16,688 | 16,688 | 0 |
| REPAIRS AND MAINTENANCE | 839,424 | 839,424 | 839,424 | 0 |
| UTILITIES | 367,877 | 367,877 | 367,877 | 0 |
| PROPERTY MANAGEMENT FEES | 250,386 | 250,386 | 250,386 | 0 |
| FINANCING FEES | 4,000 | 4,000 | 4,000 | 0 |
| OFFICE EXPENSES | 4,536 | 0 | 0 | 4,536 |
| AMORTIZATION | 82,043 | 82,043 | 82,043 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INVESTMENT INCOME | 21,567 | 21,567 | 21,567 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 625,410 | 650,693 |
| PREMIUM ON BONDS PAYABLE | 135,397 | 123,699 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 16,881 | 16,881 | 16,881 | 0 |