| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2004-08-31 | 4,788,026 | L | 0 | 0 | 0 | |||
| MULTIPLE BUILDINGS | 2005-09-01 | 29,747,138 | 11,898,854 | SL | 40.000000000000 | 743,678 | 0 | 743,678 | |
| SIGNAGE AND DESIGN | 2006-02-01 | 13,246 | 13,246 | SL | 10.000000000000 | 0 | 0 | 0 | |
| LEASEHOLD IMPROVEMENTS | 2005-09-01 | 25,820,536 | 10,328,214 | SL | 40.000000000000 | 645,513 | 0 | 645,513 | |
| VOLLEYBALL COURT | 2008-08-27 | 8,500 | 7,414 | SL | 15.000000000000 | 567 | 0 | 567 | |
| CARPET FLOORING | 2008-08-27 | 36,721 | 36,721 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARPET FLOORING | 2009-10-15 | 24,360 | 24,360 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MULTIPLE ROOM FEATURES | 2005-09-01 | 1,458,480 | 1,458,480 | SL | 10.000000000000 | 0 | 0 | 0 | |
| MULTIPLE ROOM FEATURES | 2005-09-01 | 93,655 | 93,655 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MULTIPLE ROOM FEATURES | 2005-09-01 | 409,580 | 409,580 | SL | 4.000000000000 | 0 | 0 | 0 | |
| MULTIPLE ROOM FEATURES | 2005-09-01 | 99,503 | 99,503 | SL | 3.000000000000 | 0 | 0 | 0 | |
| MULTIPLE ROOM FEATURES | 2005-10-31 | 66,145 | 66,145 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2006-09-01 | 183,900 | 183,900 | SL | 7.000000000000 | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 4,788,026 | 0 | 4,788,026 | |
| MULTIPLE BUILDINGS | 29,747,138 | 12,642,532 | 17,104,606 | |
| SIGNAGE AND DESIGN | 13,246 | 13,246 | 0 | |
| LEASEHOLD IMPROVEMENTS | 25,820,536 | 10,973,727 | 14,846,809 | |
| VOLLEYBALL COURT | 8,500 | 7,981 | 519 | |
| CARPET FLOORING | 36,721 | 36,721 | 0 | |
| CARPET FLOORING | 24,360 | 24,360 | 0 | |
| MULTIPLE ROOM FEATURES | 1,458,480 | 1,458,480 | 0 | |
| MULTIPLE ROOM FEATURES | 93,655 | 93,655 | 0 | |
| MULTIPLE ROOM FEATURES | 409,580 | 409,580 | 0 | |
| MULTIPLE ROOM FEATURES | 99,503 | 99,503 | 0 | |
| MULTIPLE ROOM FEATURES | 66,145 | 66,145 | 0 | |
| FURNITURE | 183,900 | 183,900 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | UNIVERSITY OF CINCINNATI |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 16,998,436 |
| Balance Due | 16,998,436 |
| Date of Note | 2004-01 |
| Maturity Date | 2036-08 |
| Repayment Terms | SUBJECT TO CASH FLOW AND DEBT SERVICE COMPUTATION |
| Interest Rate | 6.000000000000 |
| Security Provided by Borrower | TANGIBLE AND INTANGIBLE ASSETS OF ENTITY |
| Purpose of Loan | PROJECT FINANCING |
| Description of Lender Consideration | BUILDING AND EQUIPMENT |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | HUNTINGTON BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 41,075,000 |
| Balance Due | 41,075,000 |
| Date of Note | 2020-12 |
| Maturity Date | 2025-12 |
| Repayment Terms | ANNUAL PAYMENT |
| Interest Rate | 1.350000000000 |
| Security Provided by Borrower | TANGIBLE AND INTANGIBLE ASSETS OF ENTITY |
| Purpose of Loan | FINANCE CONSTRUCTION OF PROPERTY |
| Description of Lender Consideration | ALL TANGIBLE AND INTANGIBLE PROPERTY |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXPENSES | 548 | 0 | 548 | 548 |
| INSURANCE | 6,172 | 0 | 6,172 | 6,172 |
| PROFESSIONAL FEES | 4,000 | 0 | 4,000 | 4,000 |
| REPAIRS AND MAINTENANCE | 200,652 | 0 | 200,652 | 200,652 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROSS RENTS | 933,058 | 933,058 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST AND BOND FEES | 17,888,119 | 19,114,673 |