| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 56,659 | 0 | 0 | 56,659 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building and Building Improvements | 15,470,088 | 3,396,005 | 12,074,083 | 12,074,083 |
| Land | 4,332,257 | 0 | 4,332,257 | 4,332,257 |
| Furniture and Equipment | 140,091 | 104,894 | 35,197 | 35,197 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 60,656 | 0 | 0 | 60,656 |
| 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 | Bank of New York Trust Company |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 18,655,000 |
| Balance Due | 16,585,000 |
| 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 | 50,000 |
| Balance Due | 25,000 |
| 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 | 3,781,183 | 4,074,412 | 4,074,412 |
| Other Assets | 566,399 | 533,764 | 533,764 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Operating Expenses | 787,016 | 0 | 0 | 787,016 |
| Property and Asset Management Fees | 229,907 | 0 | 0 | 306,858 |
| Insurance | 37,859 | 0 | 0 | 37,859 |
| Office Expenses | 6,742 | 0 | 0 | 6,742 |
| Meals & Ent | 11,673 | 0 | 0 | 11,673 |
| Dues & Subscriptions | 408 | 0 | 0 | 408 |
| Adaptive Programs | 1,881 | 0 | 0 | 4,681 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income | 3,294,185 | 3,294,185 |
| Description | Amount |
|---|---|
| Unrealized Income on Interest Rate Swap | 83,583 |
| Non Cash Contribution | 2,774,059 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Obligations under Interest Rate Swaps | 3,401,402 | 3,317,818 |
| Due to Related Parties | 2,739,576 | 28,758 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other Professional Fees | 830 | 0 | 0 | 830 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 9,522 | 0 | 0 | 9,522 |
| Other Taxes & Licenses | 860 | 0 | 0 | 1,600 |