| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 160 | 0 | 0 | 160 |
| 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 - BOND 2014 | 2014-12-01 | 746,624 | 3,111 | 240.000000000000 | 37,331 | 0 | 37,331 | 40,442 |
| BOND ISSUANCE COSTS - BOND 2015 | 2015-01-22 | 10,934 | 240.000000000000 | 514 | 0 | 514 | 514 |
| 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 | 7,636,784 | ADS | 40.000000000000 | 829,334 | 0 | 829,334 | |
| PERSONAL PROPERTY | 2006-01-01 | 5,477 | 3,876 | ADS | 12.000000000000 | 456 | 0 | 456 | |
| BUILDING | 2006-01-01 | 137,232 | 30,736 | ADS | 40.000000000000 | 3,431 | 0 | 3,431 | |
| BUILDING | 2007-07-01 | 49,864 | 9,300 | ADS | 40.000000000000 | 1,247 | 0 | 1,247 | |
| BUILDING | 2008-02-04 | 15,900 | 2,736 | ADS | 40.000000000000 | 398 | 0 | 398 | |
| PERSONAL PROPERTY | 2008-11-17 | 17,156 | 8,759 | ADS | 12.000000000000 | 1,430 | 0 | 1,430 | |
| BUILDING | 2010-09-01 | 1,610 | 172 | ADS | 40.000000000000 | 40 | 0 | 40 | |
| PERSONAL PROPERTY | 2010-07-01 | 2,924 | 1,098 | ADS | 12.000000000000 | 244 | 0 | 244 | |
| PERSONAL PROPERTY | 2010-10-01 | 828 | 311 | ADS | 12.000000000000 | 69 | 0 | 69 | |
| BUILDING | 2012-01-01 | 6,993 | 518 | ADS | 40.000000000000 | 175 | 0 | 175 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 33,173,375 | 8,466,118 | 24,707,257 | |
| PERSONAL PROPERTY | 5,477 | 4,332 | 1,145 | |
| BUILDING | 137,232 | 34,167 | 103,065 | |
| BUILDING | 49,864 | 10,547 | 39,317 | |
| BUILDING | 15,900 | 3,134 | 12,766 | |
| PERSONAL PROPERTY | 17,156 | 10,189 | 6,967 | |
| BUILDING | 1,610 | 212 | 1,398 | |
| PERSONAL PROPERTY | 2,924 | 1,342 | 1,582 | |
| PERSONAL PROPERTY | 828 | 380 | 448 | |
| BUILDING | 6,993 | 693 | 6,300 | |
| BOND ISSUANCE COSTS - BOND 2014 | 746,624 | 40,442 | 706,182 | |
| BOND ISSUANCE COSTS - BOND 2015 | 10,934 | 514 | 10,420 |
| Item No. | 1 |
|---|---|
| Lender's Name | WELLS FARGO BANK NA |
| Lender's Title | |
| Relationship to Insider | N/A |
| Original Amount of Loan | 35,165,000 |
| Balance Due | 34,365,000 |
| 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 | 24870103 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BOND ISSUANCE COSTS | 743,513 | 716,602 | 716,602 |
| ORIGINAL ISSUE DISCOUNT - REFUNDING BONDS | 87,547 | 83,151 | 83,151 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL AND ADMINISTRATIVE | 27,530 | 27,530 | 27,530 | 0 |
| PROPERTY INSURANCE | 44,079 | 44,079 | 44,079 | 0 |
| REPAIRS AND MAINTENANCE | 1,058,495 | 1,058,495 | 1,058,495 | 0 |
| UTILITIES | 390,109 | 390,109 | 390,109 | 0 |
| PROPERTY MANAGEMENT FEES | 290,235 | 290,235 | 290,235 | 0 |
| FINANCING FEES | 500 | 500 | 500 | 0 |
| OFFICE EXPENSES | 1,667 | 0 | 0 | 1,667 |
| CHARITABLE CONTRIBUTION | 181,315 | 0 | 0 | 181,315 |
| AMORTIZATION | 37,845 | 37,845 | 37,845 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INVESTMENT INCOME | 1,946 | 1,946 | 1,946 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 109,598 | 423,431 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 25,387 | 25,387 | 25,387 | 0 |