| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT | 5,325 | 2,662 | 2,662 | 2,663 |
| SHOPPING CENTER - PORTALES | 1,315 | 1,315 | 1,315 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SHOPPING CENTER (50%) | 2004-06-26 | 364,785 | 98,606 | S/L | 39.0000 | 9,353 | 9,353 | 9,353 | |
| SPRINKLER SYSTEM (50%) | 2004-05-25 | 13,085 | 13,085 | S/L | 15.0000 | ||||
| LAND (50%) | 2004-06-26 | 60,000 | |||||||
| GAS/ELECTRIC UNIT (50%) | 2007-09-20 | 7,926 | 4,388 | S/L | 15.0000 | 528 | 528 | 528 | |
| GAS/ELECTRIC UNIT (50%) | 2007-10-01 | 7,926 | 4,229 | S/L | 15.0000 | 528 | 528 | 528 | |
| AIR/HEAT UNIT (50%) | 2007-10-24 | 5,815 | 3,104 | S/L | 15.0000 | 387 | 387 | 387 | |
| AIR/HEAT UNIT (50%) | 2007-10-24 | 5,815 | 3,104 | S/L | 15.0000 | 387 | 387 | 387 | |
| FENCE | 2007-08-12 | 1,182 | 654 | S/L | 15.0000 | 79 | 79 | 79 | |
| GAS/ELECTRIC UNIT (50%) | 2008-01-14 | 11,630 | 8,597 | S/L | 15.0000 | 387 | 387 | 387 | |
| AIR/HEAT UNIT (50%) | 2008-02-20 | 5,815 | 4,298 | S/L | 15.0000 | 194 | 194 | 194 | |
| CABINETS/MILLWORK | 2004-06-26 | 1,548 | 1,548 | S/L | 5.0000 | ||||
| MOLDINGS | 2004-06-26 | 1,004 | 1,004 | S/L | 5.0000 | ||||
| HVAC | 2004-06-26 | 3,666 | 3,666 | S/L | 5.0000 | ||||
| VCT | 2004-06-26 | 33,683 | 33,683 | S/L | 5.0000 | ||||
| SEALED CONCRETE | 2004-06-26 | 907 | 907 | S/L | 5.0000 | ||||
| FLOORING - CARPET | 2004-06-26 | 16,636 | 16,636 | S/L | 5.0000 | ||||
| QUARRY TILE | 2004-06-26 | 1,286 | 1,286 | S/L | 5.0000 | ||||
| WALL FINISHES | 2004-06-26 | 6,029 | 6,029 | S/L | 5.0000 | ||||
| RAISED WOOD PANELING | 2004-06-26 | 3,100 | 3,100 | S/L | 5.0000 | ||||
| INTERIOR WALLS | 2004-06-26 | 3,015 | 3,015 | S/L | 5.0000 | ||||
| FIRE EXTINGUISHER & CAB | 2004-06-26 | 1,218 | 1,218 | S/L | 5.0000 | ||||
| EMERGENCY LIGHTING | 2004-06-26 | 1,304 | 1,304 | S/L | 5.0000 | ||||
| COMMUNICATION/ELEC | 2004-06-26 | 11,221 | 11,221 | S/L | 5.0000 | ||||
| SECURITY / EXT. LIGHTING | 2004-06-26 | 1,321 | 1,321 | S/L | 5.0000 | ||||
| FRP WALL PANELS | 2004-06-26 | 814 | 814 | S/L | 5.0000 | ||||
| CANOPIES/AWNINGS/GUTTER | 2004-06-26 | 12,583 | 12,583 | S/L | 5.0000 | ||||
| OVERHEAD DOORS/DOCK ACC | 2004-06-26 | 407 | 407 | S/L | 5.0000 | ||||
| CEILING FANS | 2004-06-26 | 649 | 649 | S/L | 5.0000 | ||||
| MISC. STEEL PRODUCTS | 2004-06-26 | 1,492 | 1,492 | S/L | 5.0000 | ||||
| CLIMATE CONTROLLED VESTIBULE | 2004-06-26 | 6,056 | 6,056 | S/L | 5.0000 | ||||
| SURVEILANCE SYSTEM | 2004-06-26 | 2,194 | 2,194 | S/L | 5.0000 | ||||
| DOCK EQUIPMENT | 2004-06-26 | 1,531 | 1,531 | S/L | 7.0000 | ||||
| SITE PREPARATION | 2004-06-26 | 6,981 | 4,888 | S/L | 15.0000 | 465 | 465 | 465 | |
| TEMPORARY POWER | 2004-06-26 | 1,022 | 715 | S/L | 15.0000 | 68 | 68 | 68 | |
| SITE DRAINAGE | 2004-06-26 | 4,772 | 3,340 | S/L | 15.0000 | 318 | 318 | 318 | |
| PAVING/DRIVEWAYS/MISC FOUND | 2004-06-26 | 41,925 | 29,350 | S/L | 15.0000 | 2,795 | 2,795 | 2,795 | |
| EXTERIOR SIGNAGE | 2004-06-26 | 2,467 | 1,724 | S/L | 15.0000 | 164 | 164 | 164 | |
| PARKING LOT STRIPING/ BARRIERS | 2004-06-26 | 795 | 556 | S/L | 15.0000 | 53 | 53 | 53 | |
| SIDEWALKS / CURBS | 2004-06-26 | 2,899 | 2,028 | S/L | 15.0000 | 193 | 193 | 193 | |
| SECURITY LIGHTING POLES | 2004-06-26 | 1,670 | 1,167 | S/L | 15.0000 | 112 | 112 | 112 | |
| LOADING DOCK | 2004-06-26 | 1,020 | 714 | S/L | 15.0000 | 68 | 68 | 68 | |
| WINDSCREENS (50%) | 2009-01-21 | 1,015 | 1,015 | S/L | 5.0000 | ||||
| FLOORING (50%) | 2009-12-10 | 8,406 | 8,406 | S/L | 5.0000 | ||||
| HEATING A/C UNIT (50%) | 2009-03-12 | 9,850 | 9,850 | S/L | 5.0000 | ||||
| IMPROVEMENTS - GROCERY STORE (50%) | 2011-12-08 | 26,372 | 26,372 | S/L | 15.0000 | ||||
| REMODEL VACANT STORE | 2012-08-10 | 3,920 | 239 | S/L | 39.0000 | 100 | 100 | 100 | |
| BUILDING - TACO BELL | 2011-03-31 | 239,070 | 22,662 | S/L | 39.0000 | 5,977 | 5,977 | 5,977 | |
| LAND - TACO BELL | 2011-03-31 | 892,529 | |||||||
| BUILDING - DEL TACO | 2011-04-01 | 153,005 | 14,185 | S/L | 39.0000 | 3,825 | 3,825 | 3,825 | |
| LAND - DEL TACO | 2011-04-01 | 828,777 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JANUS SHORT TERM BOND FUND | 328,115 | 319,817 |
| DIVIDEND RECEIVABLE - JANUS | 383 | 383 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PIMCO TOTAL RETURN FUND | 1,106,874 | 1,032,574 |
| MERRILL LYNCH | 78,985 | 78,985 |
| PIMCO REAL RETURN FUND | 824,416 | 744,189 |
| DIVIDENDS RECEIVABLE | 3,708 | 3,708 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND, BUILDINGS, AND EQUIPMENT | 2,822,139 | 404,919 | 2,417,220 | 4,397,981 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TYLER ROAD LAND | AT COST | 474,061 | 368,676 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORGANIZATION COSTS | 16,855 | 16,855 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHOPPING CENTER - PORTALES | ||||
| REPAIRS & MAINTENANCE | 40,645 | 40,645 | 40,645 | |
| INSURANCE | 10,916 | 10,916 | 10,916 | |
| UTILITIES | 1,660 | 1,660 | 1,660 | |
| MANAGEMENT COSTS | 3,600 | 3,600 | 3,600 | |
| SUPPLIES | 241 | 241 | 241 | |
| REAL ESTATE TAXES | 6,204 | 6,204 | 6,204 | |
| OFFICE SUPPLIES | 17 | 17 | 17 | |
| EXPENSES | ||||
| TYLER ROAD MAINTENANCE | 675 | 675 | 675 | |
| BANK CHARGES | 34 | 34 | 34 | |
| ROUNDING | 2 | 2 | 2 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOAN PAYABLE TO MERRILL LYNCH | 1,390,720 | 1,436,487 |
| DUE TO / FROM PORTALES | 225,853 | 277,779 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 17,162 | 17,162 | 17,162 | |
| PROFESSIONAL FEES | 704 | 704 | ||
| NONTAX DIVIDEND ADJUSTMENT | 3,974 | 3,974 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES - TYLER ROAD | 1,032 | 1,032 | 1,032 | |
| STATE OF CALIFORNIA | 35 | 35 | ||
| INTERNAL REVENUE SERVICE | 3,044 | 3,044 | ||
| LA LICENSE | 224 | 224 | 224 |