| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,378 | 0 | 0 | 5,378 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| BOND ISSUANCE COSTS | 2005-10-01 | 705,817 | 278,388 | 251.000000000000 | 427,429 | 0 | 427,429 | 705,817 |
| PREPAID FINANCIAL GUARANTY FEE | 2005-10-01 | 1,010,263 | 398,467 | 251.000000000000 | 611,796 | 0 | 611,796 | 1,010,263 |
| BOND ISSUANCE COSTS - BOND 2014 | 2014-12-01 | 746,624 | 240.000000000000 | 3,111 | 0 | 3,111 | 3,111 |
| 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 | 2005-10-01 | 33,173,375 | 6,807,450 | ADS | 40.000000000000 | 829,334 | 0 | 829,334 | |
| PERSONAL PROPERTY | 2006-01-01 | 5,477 | 3,420 | ADS | 12.000000000000 | 456 | 0 | 456 | |
| BUILDING | 2006-01-01 | 137,232 | 27,305 | ADS | 40.000000000000 | 3,431 | 0 | 3,431 | |
| BUILDING | 2007-07-01 | 49,864 | 8,053 | ADS | 40.000000000000 | 1,247 | 0 | 1,247 | |
| BUILDING | 2008-02-04 | 15,900 | 2,338 | ADS | 40.000000000000 | 398 | 0 | 398 | |
| PERSONAL PROPERTY | 2008-11-17 | 17,156 | 7,329 | ADS | 12.000000000000 | 1,430 | 0 | 1,430 | |
| BUILDING | 2010-09-01 | 1,610 | 132 | ADS | 40.000000000000 | 40 | 0 | 40 | |
| PERSONAL PROPERTY | 2010-07-01 | 2,924 | 854 | ADS | 12.000000000000 | 244 | 0 | 244 | |
| PERSONAL PROPERTY | 2010-10-01 | 828 | 242 | ADS | 12.000000000000 | 69 | 0 | 69 | |
| BUILDING | 2012-01-01 | 6,993 | 343 | ADS | 40.000000000000 | 175 | 0 | 175 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CASH SWEEP SALES | 2013-05 | PURCHASED | 2014-11 | 2,695,590 | 2,743,628 | 0 | -48,038 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 33,173,375 | 7,636,784 | 25,536,591 | |
| PERSONAL PROPERTY | 5,477 | 3,876 | 1,601 | |
| BUILDING | 137,232 | 30,736 | 106,496 | |
| BUILDING | 49,864 | 9,300 | 40,564 | |
| BUILDING | 15,900 | 2,736 | 13,164 | |
| PERSONAL PROPERTY | 17,156 | 8,759 | 8,397 | |
| BUILDING | 1,610 | 172 | 1,438 | |
| PERSONAL PROPERTY | 2,924 | 1,098 | 1,826 | |
| PERSONAL PROPERTY | 828 | 311 | 517 | |
| BUILDING | 6,993 | 518 | 6,475 | |
| BOND ISSUANCE COSTS - BOND 2014 | 746,624 | 3,111 | 743,513 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | N/A |
| Original Amount of Loan | 3165000 |
| Balance Due | 35165000 |
| Date of Note | 2014-12 |
| Maturity Date | 2035-09 |
| Repayment Terms | INTEREST AND PRINCIPAL PAYMENTS |
| Interest Rate | 3.740000000000 |
| Security Provided by Borrower | PROPERTY |
| Purpose of Loan | COMMERCIAL REAL ESTATE IN LOS ANGELES, CA |
| Description of Lender Consideration | BUILDING |
| Consideration FMV | 25704728 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FINANCIAL GUARANTY FEE | 611,796 | 0 | 0 |
| BOND ISSUANCE COSTS | 427,429 | 743,513 | 743,513 |
| ORIGINAL ISSUE DISCOUNT - REFUNDING BONDS | 87,547 | 87,547 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL AND ADMINISTRATIVE | 36,164 | 36,164 | 36,164 | 0 |
| PROPERTY INSURANCE | 13,023 | 13,023 | 13,023 | 0 |
| REPAIRS AND MAINTENANCE | 811,177 | 811,177 | 811,177 | 0 |
| UTILITIES | 370,603 | 370,603 | 370,603 | 0 |
| PROPERTY MANAGEMENT FEES | 337,067 | 337,067 | 337,067 | 0 |
| FINANCING FEES | 9,500 | 9,500 | 9,500 | 0 |
| OFFICE EXPENSES | 1,812 | 0 | 0 | 1,812 |
| CHARITABLE CONTRIBUTION | 17,566 | 0 | 0 | 17,566 |
| AMORTIZATION | 1,042,336 | 1,042,336 | 1,042,336 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INVESTMENT INCOME | 39,177 | 39,177 | 39,177 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 650,693 | 109,598 |
| PREMIUM ON BONDS PAYABLE | 123,699 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 19,129 | 19,129 | 19,129 | 0 |