| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SEE SCHEDULE C | 63,600 | 63,600 | 63,600 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| 1,275 | 1,275 | 1,275 |
| 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 | 348,002 | S/L | 40.0000 | 88,890 | 88,890 | ||
| BUILDING | 2022-04-01 | 311,183,707 | 451,092 | STRAIGHT LINE | 40.0000 | 168,320 | 168,320 | ||
| RETAIL USE OF BUILDING | 2025-03-01 | 4,723,563 | STRAIGHT LINE | 27.5000 | 100,197 | 100,197 | |||
| SEE SCEDULE G | 17,173,906 | 3,443,899 | 3,443,899 | 3,443,899 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 10,153,678 | 10,153,678 | 10,153,678 | |
| LAND IMPROVEMENTS | 266,609 | 266,609 | 266,609 | |
| BUILDINGS, FURNITURE & EQUIPMENT | 155,048,511 | 67,579,594 | 87,468,917 | 87,468,917 |
| SEE SCHEDULE G |
| Item No. | 1 |
|---|---|
| Lender's Name | SEE SCHEDULE I |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 2,095,171,598 |
| 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 | 19,037,188 | 37,206,205 | 37,206,205 |
| OTHER RECEIVABLE | 479,893 | 737,462 | 737,462 |
| LEASE INCOME RECEIVABLE | 2,741,333 | 2,984,812 | 2,984,812 |
| INTEREST RECEIVABLE | 1,100,761 | 827,265 | 827,265 |
| DEVELOPMENT COSTS | 7,353,337 | 7,678,049 | 7,678,049 |
| OPERATING LEASES RIGHT-OF-USE ASSETS | 22,782,038 | 22,327,478 | 22,327,478 |
| SEE SCHEDULE H |
| Description | Amount |
|---|---|
| SEE ATTACHMENT B | 770,399 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COLLEGE DORM PROJECT | ||||
| FACILITIES EXPENSES | 112,731 | 112,731 | ||
| REPAIRS & MAINTENANCE | 15,293 | 15,293 | ||
| RETAIL USE OF HOTEL IN TX | ||||
| REPAIRS & MAINTENANCE | 50,815 | 50,815 | ||
| REAL ESTATE TAXES | 59,353 | 59,353 | ||
| PROPERTY MGMT FEES | 61,153 | 61,153 | ||
| RETAIL USE OF BUILDING | ||||
| FACILITIES EXPENSES | 40,290 | 40,290 | ||
| PROPERTY AND OTHER TAXES | 7,175 | 7,175 | ||
| REPAIRS & MAINTENANCE | 6,948 | 6,948 | ||
| EXPENSES | ||||
| FACILITIES EXPENSES | 6,957,782 | 6,957,782 | 6,957,782 | |
| GROUND LEASE RENT | 1,259,792 | 1,259,792 | 1,259,792 | |
| OTHER EXPENSES | 9,896 | 9,896 | 9,896 | |
| REPAIRS & MAINTENANCE | 950,827 | 950,827 | 950,827 | |
| REAL ESTATE TAXES | 4,718,637 | 4,718,637 | 4,718,637 | |
| INSURANCE | 1,522,111 | 1,522,111 | 1,522,111 | |
| CHANGE IN NET RENTAL INCOME | ||||
| FOR LOSS ON 990-T | 82,062 | |||
| SEE SCHEDULE E |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMINISTRATIVE FEES | 1,025,435 | 1,025,435 | 1,025,435 |
| OTHER INCOME | -133,321 | -133,321 | -133,321 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 770,399 |
| SEE SCHEDULE B | 228,151 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED REAL ESTATE TAXES | 4,030,278 | 3,883,230 |
| INTEREST PAYABLE | 35,894,339 | 58,680,971 |
| OPERATING LEASE LIABILITY | 24,194,715 | 24,401,517 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL, PROFESSIONAL, & TRUSTEE F | 2,110,612 | 2,110,612 | 2,110,612 | |
| ADMINISTRATIVE FEES | 451,314 | 451,314 | 451,314 | |
| FACILITIE MGMT FEES AND OPERATIN | 40,135,736 | 40,135,736 | 40,135,736 | |
| SEE SCHEDULE D |