| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 48,835 | 0 | 0 | 48,835 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND BUILDING IMPROVEMENTS | 15,458,488 | 2,937,553 | 12,520,935 | 12,520,935 |
| LAND | 4,332,257 | 0 | 4,332,257 | 4,332,257 |
| FURNITURE AND EQUIPMENT | 126,182 | 97,513 | 28,669 | 28,669 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 5,000 | 0 | 0 | 5,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | FLORENCE DAVIS |
| Lender's Title | |
| Original Amount of Loan | 50000 |
| Balance Due | 25000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | NONE |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | INTEREST FREE LOAN FOR START UP COSTS |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 18655000 |
| Balance Due | 17225000 |
| Date of Note | 2007-06 |
| Maturity Date | 2027-06 |
| Repayment Terms | MONTHLY PAYMENTS |
| Interest Rate | 0.200000000000 |
| Security Provided by Borrower | ALL OF THE FOUNDATION'S ASSETS |
| Purpose of Loan | ACQUIRE AND IMPROVE A 102,334 SQUARE FOOT MULTI-TENANT OFFICE BUILDING |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | FLORENCE DAVIS |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 50000 |
| Balance Due | 25000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | NONE |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | INTEREST FREE LOAN FOR START UP COSTS |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED RENT | 3,616,769 | 3,781,183 | 3,781,183 |
| OTHER ASSETS | 650,990 | 566,399 | 566,399 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OPERATING EXPENSES | 700,558 | 0 | 0 | 700,558 |
| PROPERTY AND ASSET MANAGEMENT FEES | 231,693 | 0 | 0 | 306,858 |
| INSURANCE | 38,478 | 0 | 0 | 38,478 |
| OFFICE EXPENSES | 15,686 | 0 | 0 | 15,686 |
| MEALS & ENT | 10,581 | 0 | 0 | 10,581 |
| DUES & SUBSCRIPTIONS | 805 | 0 | 0 | 805 |
| ADAPTIVE PROGRAMS | 5,729 | 0 | 0 | 5,729 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 3,218,071 | 3,218,071 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OBLIGATIONS UNDER INTEREST RATE SWAPS | 2,808,984 | 3,401,402 |
| DUE TO RELATED PARTIES | 2,682,299 | 2,739,576 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 317 | 0 | 0 | 317 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 9,483 | 0 | 0 | 9,483 |
| OTHER TAXES & LICENSES | 8,342 | 0 | 0 | 8,342 |