| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SEE SCHEDULE C | 46,200 | 46,200 | 46,200 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| AMORTIZATION | 1,276 | 1,276 | 1,276 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SEE SCEDULE G | 3,475,385 | 3,505,885 | 3,505,885 | 3,505,885 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 8,153,678 | 8,153,678 | 8,153,678 | |
| LAND IMPROVEMENTS | 257,029 | 257,029 | 257,029 | |
| BUILDINGS, FURNITURE & EQUIPMENT | 121,803,130 | 52,872,762 | 68,930,368 | 68,930,368 |
| SEE SCHEDULE G |
| Item No. | 1 |
|---|---|
| Lender's Name | SEE SCHEDULE I |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 403,825,490 |
| 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 |
|---|---|---|---|
| NOTE ISSUANCE COSTS LESS ACC AMORT | 6,195,927 | 7,435,764 | 7,435,764 |
| OTHER RECEIVABLE | 222,254 | 238,790 | 238,790 |
| LEASE INCOME RECEIVABLE | 3,822,180 | 6,615,503 | 6,615,503 |
| INTEREST RECEIVABLE | 53,645 | 1,491 | 1,491 |
| DEVELOPMENT COSTS | 4,734,496 | 5,275,869 | 5,275,869 |
| SEE SCHEDULE H |
| Description | Amount |
|---|---|
| SEE ATTACHMENT B | 169,245 |
| SEE ATTACHMENT B | 3,512,937 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COLLEGE DORM PROJECT | ||||
| FACILITIES EXPENSES | 90,019 | 90,019 | ||
| REPAIRS & MAINTENANCE | 11,041 | 11,041 | ||
| EXPENSES | ||||
| FACILITIES EXPENSES | 3,901,520 | 3,901,520 | 3,901,520 | |
| GROUND LEASE RENT | 46,965 | 46,965 | 46,965 | |
| OTHER EXPENSES | 5,918 | 5,918 | 5,918 | |
| REPAIRS & MAINTENANCE | 440,783 | 440,783 | 440,783 | |
| REAL ESTATE TAXES | 933,895 | 933,895 | 933,895 | |
| SEE SCHEDULE E |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMINISTRATIVE FEES | 499,347 | 499,347 | 499,347 |
| OTHER INCOME | 370,257 | 370,257 | 370,257 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 169,245 |
| LOSS FROM 990-T; SEE SCH B | 22,712 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED REAL ESTATE TAXES | 697,207 | 712,745 |
| INTEREST PAYABLE | 22,682,599 | 23,225,529 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL, PROFESSIONAL, & TRUSTEE F | 324,756 | 324,756 | 324,756 | |
| ADMINISTRATIVE FEES | 238,434 | 238,434 | 238,434 | |
| FACILITIE MGMT FEES AND OPERATIN | 40,762,420 | 40,762,420 | 40,762,420 | |
| SEE SCHEDULE D |