| 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 | 115,104 | 240.000000000000 | 37,331 | 0 | 37,331 | 152,435 |
| BOND ISSUANCE COSTS - BOND 2015 | 2015-01-22 | 10,934 | 1,608 | 240.000000000000 | 547 | 0 | 547 | 2,155 |
| 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 | 10,124,786 | ADS | 40.000000000000 | 829,334 | 0 | 829,334 | |
| PERSONAL PROPERTY | 2006-01-01 | 5,477 | 5,244 | ADS | 12.000000000000 | 233 | 0 | 0 | |
| BUILDING | 2006-01-01 | 137,232 | 41,029 | ADS | 40.000000000000 | 3,431 | 0 | 3,431 | |
| BUILDING | 2007-07-01 | 49,864 | 13,041 | ADS | 40.000000000000 | 1,247 | 0 | 1,247 | |
| BUILDING | 2008-02-04 | 15,900 | 3,930 | ADS | 40.000000000000 | 398 | 0 | 398 | |
| PERSONAL PROPERTY | 2008-11-17 | 17,156 | 13,049 | ADS | 12.000000000000 | 1,430 | 0 | 1,430 | |
| BUILDING | 2010-09-01 | 1,610 | 292 | ADS | 40.000000000000 | 40 | 0 | 40 | |
| PERSONAL PROPERTY | 2010-07-01 | 2,924 | 1,830 | ADS | 12.000000000000 | 244 | 0 | 244 | |
| PERSONAL PROPERTY | 2010-10-01 | 828 | 518 | ADS | 12.000000000000 | 69 | 0 | 69 | |
| BUILDING | 2012-01-01 | 6,993 | 1,043 | 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 | 10,954,120 | 22,219,255 | |
| PERSONAL PROPERTY | 5,477 | 5,477 | 0 | |
| BUILDING | 137,232 | 44,460 | 92,772 | |
| BUILDING | 49,864 | 14,288 | 35,576 | |
| BUILDING | 15,900 | 4,328 | 11,572 | |
| PERSONAL PROPERTY | 17,156 | 14,479 | 2,677 | |
| BUILDING | 1,610 | 332 | 1,278 | |
| PERSONAL PROPERTY | 2,924 | 2,074 | 850 | |
| PERSONAL PROPERTY | 828 | 587 | 241 | |
| BUILDING | 6,993 | 1,218 | 5,775 | |
| BOND ISSUANCE COSTS - BOND 2014 | 746,624 | 152,435 | 594,189 | |
| BOND ISSUANCE COSTS - BOND 2015 | 10,934 | 2,155 | 8,779 |
| 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 | 30,670,000 |
| 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 | 23200853 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BOND ISSUANCE COSTS | 640,846 | 602,968 | 602,968 |
| ORIGINAL ISSUE DISCOUNT - REFUNDING BONDS | 74,359 | 69,963 | 69,963 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL AND ADMINISTRATIVE | 23,057 | 23,057 | 23,057 | 0 |
| PROPERTY INSURANCE | 19,220 | 19,220 | 19,220 | 0 |
| REPAIRS AND MAINTENANCE | 967,497 | 967,497 | 967,497 | 0 |
| UTILITIES | 373,344 | 373,344 | 373,344 | 0 |
| PROPERTY MANAGEMENT FEES | 270,865 | 270,865 | 270,865 | 0 |
| FINANCING FEES | 6,525 | 6,525 | 6,525 | 0 |
| OFFICE EXPENSES | 581 | 0 | 0 | 581 |
| ASSET MANAGEMENT FEE | 122,109 | 0 | 0 | 122,109 |
| AMORTIZATION | 37,878 | 37,878 | 37,878 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INVESTMENT INCOME | 41,992 | 41,992 | 41,992 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 378,178 | 378,178 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 29,282 | 29,282 | 29,282 | 0 |
| FEDERAL, STATE & LOCAL TAX | 6,457 | 6,457 | 6,457 | 0 |