| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 41,891 | 0 | 0 | 41,891 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE AND EQUIPMENT - 2012 | 2012-07-01 | 6,577 | 6,577 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BUILDING IMPROVEMENTS - 2012 | 2012-07-01 | 42,339 | 15,525 | SL | 15.000000000000 | 2,823 | 0 | 2,823 | |
| MONTEREY BUILDING | 2007-07-01 | 13,616,576 | 3,584,775 | SL | 40.000000000000 | 340,414 | 0 | 340,414 | |
| BUILDING IMPROVEMENTS - 2008 | 2008-12-31 | 29,519 | 6,642 | SL | 40.000000000000 | 738 | 0 | 738 | |
| BUILDING IMPROVEMENTS - 2009 - ROOF ETC | 2009-07-01 | 81,047 | 17,222 | SL | 40.000000000000 | 2,026 | 0 | 2,026 | |
| BUILDING IMPROVEMENTS - 2009 - CARPET ETC | 2009-07-01 | 173,969 | 98,583 | SL | 15.000000000000 | 11,598 | 0 | 11,598 | |
| BUILDING IMPROVEMENTS - 2010 | 2010-07-01 | 360,061 | 179,777 | SL | 15.000000000000 | 24,004 | 0 | 24,004 | |
| FURNITURE MOVING - LEASE COST - ADD TO BLDG IMPROV | 2010-07-01 | 57,822 | 28,911 | SL | 15.000000000000 | 3,855 | 0 | 3,855 | |
| FURNITURE AND EQUIPMENT - 2007 | 2007-07-01 | 22,098 | 22,098 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FURNITURE AND EQUIPMENT - 2008 | 2008-07-01 | 49,137 | 49,137 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FURNITURE AND EQUIPMENT - 2010 (SIGNAGE) | 2010-07-01 | 18,179 | 13,634 | SL | 10.000000000000 | 1,818 | 0 | 1,818 | |
| FURNITURE AND EQUIPMENT - 2010 | 2010-07-01 | 16,163 | 16,163 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BUILDING IMPROVEMENTS - 2011 | 2011-07-01 | 394,997 | 171,165 | SL | 15.000000000000 | 26,333 | 0 | 26,333 | |
| FURNITURE AND EQUIPMENT - 2011 | 2011-07-01 | 395 | 395 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BUILDING IMPROVEMENTS - 2012 | 2012-07-01 | 296,377 | 108,671 | SL | 15.000000000000 | 19,758 | 0 | 19,758 | |
| BUILDING IMPROVEMENTS - 2013 | 2013-07-01 | 198,059 | 59,418 | SL | 15.000000000000 | 13,204 | 0 | 13,204 | |
| BUILDING IMPROVEMENTS - 2014 | 2015-01-01 | 96,535 | 19,308 | SL | 15.000000000000 | 6,436 | 0 | 6,436 | |
| BUILDING IMPROVEMENTS - 2014 | 2015-01-01 | 47,215 | 9,444 | SL | 15.000000000000 | 3,148 | 0 | 3,148 | |
| NEW VENT SYSTEM | 2015-01-01 | 11,479 | 2,295 | SL | 15.000000000000 | 765 | 0 | 765 | |
| PIPE OIL LINES FOR ELEVATORS | 2014-04-01 | 13,634 | 3,409 | SL | 15.000000000000 | 909 | 0 | 909 | |
| INSTALL DATA CABLES | 2014-11-01 | 27,102 | 5,722 | SL | 15.000000000000 | 1,807 | 0 | 1,807 | |
| INSTALL DATA CABLES | 2014-12-01 | 25,389 | 5,220 | SL | 15.000000000000 | 1,693 | 0 | 1,693 | |
| CHAMPION PLUMBING | 2015-08-01 | 11,600 | 1,868 | SL | 15.000000000000 | 773 | 0 | 773 | |
| AIR CONDITIONER COMPRESSOR | 2015-08-01 | 13,910 | 6,723 | SL | 5.000000000000 | 2,782 | 0 | 2,782 | |
| SUITE 105 DUCTING | 2016-12-01 | 10,321 | 745 | SL | 15.000000000000 | 688 | 0 | 688 | |
| E&C INSULATION SKYLIGHT REPAIRS & REPLACEMENT | 2016-12-01 | 49,539 | 3,578 | SL | 15.000000000000 | 3,303 | 0 | 3,303 | |
| ARCHITECTURAL SERVICES | 2016-12-01 | 11,804 | 853 | SL | 15.000000000000 | 787 | 0 | 787 | |
| LAND | 4,332,257 | L | 0 | 0 | 0 | ||||
| ROOF REPLACEMENT CONSULTING | 2019-01-01 | 14,550 | SL | 15.000000000000 | 0 | 0 | 0 | ||
| DIVIDER WALLS | 2017-07-01 | 8,519 | 284 | SL | 15.000000000000 | 568 | 0 | 568 | |
| LED LIGHTING | 2017-06-01 | 5,246 | 612 | SL | 5.000000000000 | 1,049 | 0 | 1,049 | |
| WINDOW TINTING | 2018-08-01 | 9,465 | SL | 15.000000000000 | 263 | 0 | 263 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND BUILDING IMPROVEMENTS | 15,574,285 | 4,772,619 | 10,801,666 | 10,801,666 |
| LAND | 4,332,257 | 0 | 4,332,257 | 4,332,257 |
| FURNITURE AND EQUIPMENT | 145,337 | 137,674 | 7,663 | 7,663 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 34,197 | 0 | 0 | 34,197 |
| Item No. | 1 |
|---|---|
| Lender's Name | STIFEL NICHOLAS & CO |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 19,790,000 |
| Balance Due | 18,250,000 |
| Date of Note | 2016-08 |
| Maturity Date | 2030-07 |
| Repayment Terms | INTEREST RATE-VARIABLE |
| Interest Rate | 4.440000000000 |
| Security Provided by Borrower | MULTI-TENANT OFFICE BUILDING AND ALL RENT REVENUE EARNED FROM LEASING IT |
| Purpose of Loan | REFUND BONDS USED IMPROVE A 102,334 SQUARE FOOT MULTI-TENANT OFFICE BUILDING |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED RENT | 4,661,138 | 4,753,657 | 4,753,657 |
| NET DEBT ISSUANCE COSTS | 796,506 | 706,941 | 706,941 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY OPERATING EXPENSES | 826,926 | 0 | 0 | 838,731 |
| PROPERTY AND ASSET MANAGEMENT FEES | 252,372 | 0 | 0 | 187,800 |
| INSURANCE | 36,222 | 0 | 0 | 36,222 |
| OFFICE EXPENSES | 12,886 | 0 | 0 | 12,886 |
| MEALS AND ENTERTAINMENT | 1,335 | 0 | 0 | 1,335 |
| DUES AND SUBSCRIPTIONS | 135 | 0 | 0 | 135 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 3,263,387 | 3,263,387 |
| Description | Amount |
|---|---|
| PRIOR PERIOD AUDIT ADJUSTMENT | 527,741 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO RELATED PARTIES | 334,213 | 373,299 |
| NET BOND PREMIUM AND DISCOUNT | 2,768,942 | 2,551,680 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 5,888 | 0 | 0 | 5,888 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 7,650 | 0 | 0 | 23,291 |
| OTHER TAXES & LICENSES | 33,241 | 0 | 0 | 33,241 |