| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SEE SCHEDULE C | 47,630 | 47,630 | 47,630 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2015-09-01 | 110,420,669 | 86,205 | S/L | 40.0000 | 86,160 | 86,160 | ||
| BUILDING | 2022-04-01 | 311,183,707 | STRAIGHT LINE | 40.0000 | 90,739 | 90,739 | |||
| SEE SCEDULE G | 6,981,270 | 3,413,379 | 3,413,379 | 3,413,379 |
| 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 | 122,012,188 | 56,463,041 | 65,549,147 | 65,549,147 |
| SEE SCHEDULE G |
| Item No. | 1 |
|---|---|
| Lender's Name | SEE SCHEDULE I |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 799,123,217 |
| 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 | 7,435,764 | 14,880,110 | 14,880,110 |
| OTHER RECEIVABLE | 238,790 | 313,377 | 313,377 |
| LEASE INCOME RECEIVABLE | 6,615,503 | 6,113,942 | 6,113,942 |
| INTEREST RECEIVABLE | 1,491 | 366,640 | 366,640 |
| DEVELOPMENT COSTS | 5,275,869 | 6,682,664 | 6,682,664 |
| SEE SCHEDULE H |
| Description | Amount |
|---|---|
| SEE ATTACHMENT B | 1,003,775 |
| SEE ATTACHMENT B | 422,167 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COLLEGE DORM PROJECT | ||||
| FACILITIES EXPENSES | 99,527 | 99,527 | ||
| REPAIRS & MAINTENANCE | 14,863 | 14,863 | ||
| RETAIL USE OF HOTEL IN TX | ||||
| REPAIRS & MAINTENANCE | 20,916 | 20,916 | ||
| REAL ESTATE TAXES | 52,589 | 52,589 | ||
| PROPERTY MGMT FEES | 29,489 | 29,489 | ||
| EXPENSES | ||||
| FACILITIES EXPENSES | 5,776,852 | 5,776,852 | 5,776,852 | |
| GROUND LEASE RENT | 2,645,982 | 2,645,982 | 2,645,982 | |
| OTHER EXPENSES | 10,456 | 10,456 | 10,456 | |
| REPAIRS & MAINTENANCE | 900,596 | 900,596 | 900,596 | |
| REAL ESTATE TAXES | 815,701 | 815,701 | 815,701 | |
| INSURANCE | 519,680 | 519,680 | 519,680 | |
| CHANGE IN NET RENTAL INCOME | ||||
| FOR LOSS ON 990-T FOR CFC-SA | 182,202 | |||
| SEE SCHEDULE E |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMINISTRATIVE FEES | 556,008 | 556,008 | 556,008 |
| OTHER INCOME | 628,615 | 628,615 | 628,615 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 1,003,775 |
| LOSS FROM 990-T; SEE SCH B | 24,761 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED REAL ESTATE TAXES | 712,745 | 210,235 |
| INTEREST PAYABLE | 23,225,529 | 30,479,051 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL, PROFESSIONAL, & TRUSTEE F | 644,594 | 644,594 | 644,594 | |
| ADMINISTRATIVE FEES | 260,544 | 260,544 | 260,544 | |
| FACILITIE MGMT FEES AND OPERATIN | 49,032,252 | 49,032,252 | 49,032,252 | |
| SEE SCHEDULE D |