| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 10,000 | 2,500 | 0 | 7,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Loan Fee - Warner Courtyards | 2018-07-03 | 51,864 | 5,187 | 3,459 | 8,646 | |||
| Lease Commissions - Warner | 2019-07-01 | 4,157 | 1,386 | 1.5000 | 2,771 | 4,157 | ||
| Lease Commissions - Warner | 2019-07-01 | 2,060 | 1,030 | 1.0000 | 1,030 | 2,060 | ||
| Lease Commissions - Warner | 2019-10-01 | 15,201 | 1,036 | 3.6660 | 4,146 | 5,182 | ||
| Lease Commissions - Warner | 2020-06-30 | 3,200 | 1.0000 | 1,600 | 1,600 | |||
| Lease Commissions - Warner | 2020-06-30 | 3,471 | 3.0000 | 579 | 579 |
| 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 - Foothills | 2018-04-09 | 875,000 | 39,263 | SL | 2.56 % | 22,435 | |||
| Building - Villa on Cheney | 2018-04-06 | 7,700,000 | 345,513 | SL | 2.56 % | 197,428 | |||
| Building - Simone Moog | 2019-07-24 | 7,947,455 | 93,400 | SL | 2.56 % | 203,773 | |||
| Building - Warner Courtyards | 2018-07-03 | 13,595,129 | 522,890 | SL | 2.56 % | 348,579 | |||
| 15 Year - Warner Courtyards | 2018-07-03 | 1,949,551 | 194,955 | SL | 6.67 % | 130,035 | |||
| 7 Year - Warner Courtyards | 2018-07-03 | 278,383 | 59,654 | SL | 14.29 % | 39,781 | |||
| 5 year - Warner Courtyards | 2018-07-03 | 1,994,002 | 598,200 | SL | 20.00 % | 398,800 | |||
| Improvement - Warner Courtyard | 2020-07-03 | 7,892 | SL | 1.18 % | 93 | ||||
| Improvements - Warner Courtyards | 2019-02-01 | 40,836 | 916 | SL | 2.56 % | 1,047 | |||
| Ten. Improv. - Warner Courtyards | 2019-08-31 | 26,866 | 258 | SL | 2.56 % | 689 | |||
| Building - Presidio | 2018-04-06 | 20,800,000 | 933,333 | SL | 2.56 % | 511,073 | |||
| Improvements - Presidio | 2019-07-01 | 705,156 | 9,040 | SL | 2.56 % | 17,326 | |||
| Building - Industrial I | 2020-06-10 | 8,643,667 | SL | 1.39 % | 120,233 | ||||
| Improvements - Industrial I | 2020-06-10 | 87,514 | SL | 1.39 % | 1,217 | ||||
| Improvements - Presidio | 2020-06-01 | 1,313,961 | SL | 1.28 % | 16,871 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BLACKROCK FDS V | 12,163 | 12,163 |
| BLACKROCK FDS V | 6,056 | 6,056 |
| DOUBLELINE FDS TR | 5,952 | 5,952 |
| FEDERATED HRMS INSTL | 6,065 | 6,065 |
| FINANCIAL SQAURE PRIME | 5,723 | 5,723 |
| GUGGENHEIM FDS TR | 6,038 | 6,038 |
| LORD ABBETT INVT TR | 6,108 | 6,108 |
| LORD ABBETT INVT TR | 11,975 | 11,975 |
| MAINSTAY FDS | 6,094 | 6,094 |
| METROPOLITAN WEST FDS | 5,989 | 5,989 |
| PGIM HIGH YIELD FUND | 6,097 | 6,097 |
| PIMCO INCOME FD | 9,084 | 9,084 |
| PIMCO INVESTMENT GRADE | 12,090 | 12,090 |
| PUTNAM DIVERSIFIED | 12,301 | 12,301 |
| BANK OF AMERICA CORP | 285,625 | 285,625 |
| BANK OF AMERICA CORP | 66,574 | 66,574 |
| CAPITAL ONE FINANCIAL | 49,565 | 49,565 |
| CENTERPOINT ENERGY INC | 146,650 | 146,650 |
| CITIGROUP INC | 281,005 | 281,005 |
| CITIGROUP INC | 88,242 | 88,242 |
| DISCOVER FINANCIAL | 96,300 | 96,300 |
| DISCOVER FINL SERVICES | 36,080 | 36,080 |
| GENERAL ELECTRIC COMPANY | 93,025 | 93,025 |
| GENERAL MTRS FINL CO INC | 47,408 | 47,408 |
| GENERAL MTRS FINL CO INC | 202,800 | 202,800 |
| GOLDMAN SACHS GROUP INC | 130,800 | 130,800 |
| GOLDMAN SACHS GROUP INC | 193,323 | 193,323 |
| HUNTINGTON NATIONAL BANK | 193,805 | 193,805 |
| KEYCORP NEW | 168,020 | 168,020 |
| M&T BK CORP | 14,770 | 14,770 |
| MARKEL CORP | 69,694 | 69,694 |
| SCHWAB CHARLES CORP NEW | 239,456 | 239,456 |
| SEMPRA ENERGY | 66,263 | 66,263 |
| TRUIST FINL CORP | 71,978 | 71,978 |
| TRUIST FINL CORP | 237,652 | 237,652 |
| WELLS FARGO & CO | 224,483 | 224,483 |
| WELLS FARGO & CO | 146,453 | 146,453 |
| ABBOTT LABS | 164,002 | 164,002 |
| AMAZON COM INC | 133,212 | 133,212 |
| AMAZON COM INC | 36,794 | 36,794 |
| AMERICAN EXPRESS CO | 56,747 | 56,747 |
| AMERICAN HONDA FIN CORP | 20,574 | 20,574 |
| ANTHEM INC | 86,952 | 86,952 |
| APPLE INC | 87,338 | 87,338 |
| APPLIED MATLS INC | 89,127 | 89,127 |
| AT&T INC SR GLBL NT 24 | 58,073 | 58,073 |
| AVALONBAY COMMUNITIES INC | 56,185 | 56,185 |
| BANK AMER CORP | 70,771 | 70,771 |
| BANK AMER CORP | 61,550 | 61,550 |
| BB&T CORP | 136,350 | 136,350 |
| BOSTON PPTYS LTD | 79,327 | 79,327 |
| CAPITAL ONE FIN | 66,818 | 66,818 |
| CAPITAL ONE FIN CORP | 65,050 | 65,050 |
| CATERPILLAR FINANCIAL | 56,679 | 56,679 |
| CITIGROUP INC | 81,329 | 81,329 |
| CLOROX CO | 116,253 | 116,253 |
| COCA COLA CO | 93,321 | 93,321 |
| COMCAST CORP | 44,630 | 44,630 |
| COMCAST CORP | 51,710 | 51,710 |
| CONSOLIDATED EDISON CO N | 61,507 | 61,507 |
| DOWDUPONT INC | 105,911 | 105,911 |
| DUKE ENERGY CAROLINAS LLC | 36,528 | 36,528 |
| DUKE ENERGY PROGRESS LLC | 57,017 | 57,017 |
| ECOLAB INC | 62,156 | 62,156 |
| ENTERGY ARK INC | 43,904 | 43,904 |
| EOG RES INC | 53,136 | 53,136 |
| EXPRESS SCRIPTS HLDG CO | 105,485 | 105,485 |
| EXPRESS SCRIPTS HLDG CO | 21,772 | 21,772 |
| GENERAL DYNAMICS CORP | 140,388 | 140,388 |
| GILEAD SCIENCES INC | 75,205 | 75,205 |
| GOLDMAN SACHS GROUP INC | 55,286 | 55,286 |
| HERSHEY CO | 153,289 | 153,289 |
| INTERCONTINENTAL | 119,405 | 119,405 |
| INTL BUSINESS MACHINES | 69,425 | 69,425 |
| JOHN DEERE CAPITAL CORP | 57,782 | 57,782 |
| KEYCORP | 113,723 | 113,723 |
| LAM RESEARCH CORP | 155,877 | 155,877 |
| LOCKHEED MARTIN CORP | 120,405 | 120,405 |
| MARSH & MCLENNAN CO INC | 57,804 | 57,804 |
| MARSH & MCLENNAN COS INC | 72,093 | 72,093 |
| MIDAMERICAN ENERGY CO | 48,455 | 48,455 |
| NEXTERA ENERGY CAPITAL | 57,371 | 57,371 |
| ORACLE CORP | 123,238 | 123,238 |
| PHILLIPS 66 GRD SR NT | 56,553 | 56,553 |
| PROLOGIS LP | 115,801 | 115,801 |
| PUBLIC SVC ELEC GAS CO | 76,687 | 76,687 |
| RAYTHEON CO | 66,328 | 66,328 |
| RAYTHEON COMPANY | 57,574 | 57,574 |
| RYDER SYS INC | 119,776 | 119,776 |
| SCHWAB CHARLES CORP NEW | 126,294 | 126,294 |
| STRYKER CORP | 110,202 | 110,202 |
| STRYKER CORP | 50,865 | 50,865 |
| SUNTRUST BKS INC | 56,116 | 56,116 |
| TYCO ELECTRONICS GROUP S | 52,067 | 52,067 |
| TYCO ELECTRONICS GROUP S | 34,932 | 34,932 |
| US BANCORP | 78,849 | 78,849 |
| US BANCORP | 90,938 | 90,938 |
| UNION PACIFIC CORP | 28,367 | 28,367 |
| UNION PACIFIC CORP | 61,237 | 61,237 |
| UNION PACIFIC CORP | 66,895 | 66,895 |
| VERIZON COMMUNICATIONS | 133,192 | 133,192 |
| VISA INC | 112,185 | 112,185 |
| WALMART INC | 159,010 | 159,010 |
| WASTE MGMT INC DEL | 68,826 | 68,826 |
| WAST MGMT INC DEL | 46,132 | 46,132 |
| WAST MGMT INC DEL | 56,393 | 56,393 |
| WELLS FARGO & CO | 54,047 | 54,047 |
| WELLS FARGO & CO | 56,932 | 56,932 |
| WELLS FARGO & CO | 35,250 | 35,250 |
| Entergy miss | 121,453 | 121,453 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABORATORIES | 9,307 | 9,307 |
| AMGEN INC | 17,244 | 17,244 |
| APPLE INC | 26,538 | 26,538 |
| ARES CAPITAL CORPORATION | 19,238 | 19,238 |
| BANK OF AMERICA CORP | 10,609 | 10,609 |
| BOEING CO | 13,700 | 13,700 |
| BROADCOM INC | 24,520 | 24,520 |
| CATERPILLAR INC | 10,011 | 10,011 |
| CISCO SYSTEMS INC | 10,248 | 10,248 |
| CLOROX CO | 9,288 | 9,288 |
| COHEN AND STEERS | 6,078 | 6,078 |
| CONAGRA BRANDS INC | 15,048 | 15,048 |
| CVS HEALTH CORPORATION | 14,275 | 14,275 |
| ELI LILLY AND CO | 17,559 | 17,559 |
| FIRST REPUBLIC BANK SAN | 16,309 | 16,309 |
| GILEAD SCIENCES INC | 14,215 | 14,215 |
| HOME DEPOT INC | 14,343 | 14,343 |
| HONEYWELL INTL INC | 9,997 | 9,997 |
| INTEL CORP | 16,341 | 16,341 |
| JOHNSON AND JOHNSON | 15,581 | 15,581 |
| LAM RESEARCH CORP | 16,529 | 16,529 |
| LOCKHEED MARTIN CORP | 11,359 | 11,359 |
| LUMEN TECHNOLOGIES INC | 16,507 | 16,507 |
| MERCK AND CO, INC | 14,969 | 14,969 |
| MICROSOFT CORP | 19,573 | 19,573 |
| NUVEEN INVT TR V | 6,060 | 6,060 |
| PEPSICO INC | 18,389 | 18,389 |
| PFIZER INC | 17,153 | 17,153 |
| PIONEER NATURAL RESOURCES | 6,036 | 6,036 |
| QUALCOMM INC | 15,082 | 15,082 |
| STARBUCKS CORP | 10,698 | 10,698 |
| TEXAS INSTRUMENTS | 15,100 | 15,100 |
| VERIZON COMMUNICATIONS | 9,165 | 9,165 |
| VIATRIS INC | 1,068 | 1,068 |
| WALMART INC | 9,081 | 9,081 |
| WALT DISNEY CO | 12,501 | 12,501 |
| ALLSTATE CORPORATION | 57,912 | 57,912 |
| AMERICAN EQUITY INVT | 57,634 | 57,634 |
| ASPEN INSURANCE HOLDINGS | 29,572 | 29,572 |
| AT&T INC | 69,041 | 69,041 |
| ATHENE HLDG LTD | 66,777 | 66,777 |
| ATHENE HLDG LTD | 47,126 | 47,126 |
| CITIZENS FINANCIAL GROUP | 43,548 | 43,548 |
| FIFTH THIRD BANCORP | 104,686 | 104,686 |
| GOLDMAN SACHS GROUP INC | 17,628 | 17,628 |
| MORGAN STANLEY | 179,989 | 179,989 |
| MORGAN STANLEY DEP SH | 65,293 | 65,293 |
| REGIONS FINANCIAL | 21,744 | 21,744 |
| REGIONS FINANCIAL | 160,425 | 160,425 |
| STATE STREET CORPORATION | 63,459 | 63,459 |
| VOYA FINANCIAL INC | 89,491 | 89,491 |
| Berkshire Hathaway | 12,059 | 12,059 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 42,983,187 | 3,314,939 | 39,668,248 | 42,983,187 |
| Improvements | 163,108 | 4,220 | 158,888 | 163,108 |
| Land | 9,190,341 | 9,190,341 | 9,190,341 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Broadway Office LLC | AT COST | 17,657,185 | 17,679,472 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 30,340 | 25,448 | 0 | 4,893 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 64,643 | 57,729 | |
| Security Deposits | 184,814 | 184,814 |
| Description | Amount |
|---|---|
| Prior Period Adjustment | 250,038 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 13,585 | 13,585 | ||
| BANK FEES | 266 | 266 | ||
| COMPUTER EXPENSES | 3,273 | 3,273 | ||
| DUES & SUBSCRIPTIONS | 488 | 488 | ||
| EQUIPMENT | 171 | 171 | ||
| INSURANCE | 3,006 | 8,189 | ||
| MEALS & ENTERTAINMENT | 16,248 | 16,248 | ||
| Postage | 58 | 58 | ||
| RENTAL BUILDING EXPENSES | 2,371,116 | 2,129,061 | ||
| Rental Expenses | 3,555,286 | 3,555,286 | ||
| Rental Expenses on Other Line items | -3,555,286 | -3,555,286 | ||
| SUPPLIES | 2,212 | 2,212 | ||
| TELEPHONE | 1,856 | 1,856 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Escrow Account Liabilities | 270,508 | 214,065 |
| Unsecured Loans/Payables | 4,875 | 127,529 |
| Tenant Deposits | 322,520 | |
| Deferred Tenant Inducements | ||
| Rounding | 1 | 3 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 84,167 | 84,167 | 0 | 0 |
| IT Fees | 280 | 0 | 0 | 280 |
| Real Estate Fees | 24,797 | 24,797 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Taxes | 499,896 | |||
| Property Taxes | 680,299 | 546,462 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| Simone Carefree Property LLC |
8800 Gainey Center Dr 160 Scottsdale,AZ85258 |
82-3971316 | SALE PROCEEDS. This is not an Excess Business Holding | 370,261 |
| Simone Presidio North LLC |
8800 Gainey Center Dr 160 Scottsdale,AZ85258 |
36-4893472 | SALE PROCEEDS. This is not an Excess Business Holding | 54,690,056 |
| Simone Office II LLC |
8800 Gainey Center Dr 160 Scottsdale,AZ85258 |
32-0600425 | DISTRIBUTIONS. This is not an Excess Business Holding | 605,000 |
| Simone Warner Courtyards LLC |
8800 Gainey Center Dr 160 Scottsdale,AZ85258 |
83-0816279 | DISTRIBUTIONS. This is not an Excess Business Holding | 535,000 |
| Total | 56,200,317 | |||
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| Simone Broadway LLC |
8800 Gainey Center Dr Ste 160 Scottsdale,AZ85258 |
85-4245372 | Investment. THIS ENTITY IS NOT AN EXCESS BUSINESS HOLDING. | 17,657,185 |
| Simone 12831 Buckskin LLC |
8800 Gainey Center Dr 160 Scottsdale,AZ85258 |
82-3971316 | This is not an Excess Business Holding | 1 |
| SImone 12856 Buckskin LLC |
8800 Gainey Center Dr 160 Scottsdale,AZ85258 |
82-3971316 | This is not an Excess Business Holding | 1 |
| Simone Bell Tower LLC |
8800 Gainey Center Dr 160 Scottsdale,AZ85258 |
82-3971316 | This is not an Excess Business Holding | 1 |
| Simone Dateland LLC |
8800 Gainey Center Dr 160 Scottsdale,AZ85258 |
82-3971316 | This is not an Excess Business Holding | 1 |
| Simone Foothill Drive LLC |
8800 Gainey Center Dr 160 Scottsdale,AZ85258 |
82-3971316 | This is not an Excess Business Holding | 1 |
| Simone Industrial I LLC |
8800 Gainey Center Dr 160 Scottsdale,AZ85258 |
85-1214194 | INVESTMENT. This is not an Excess Business Holding | 10,892,097 |
| Simone Villa LLC |
8800 Gainey Center Dr 160 Scottsdale,AZ85258 |
32-0558360 | INVESTMENT. This is not an Excess Business Holding | 90,000 |
| BROADWAY OFFICE LLC |
800 Gainey Center Dr Ste 160 Scottsdale,AZ85258 |
85-4271279 | INVESTMENT. THIS ENTITY IS NOT AN EXCESS BUSINESS HOLDING | 17,657,185 |
| Simone Presidio North LLC |
8800 Gainey Center Dr 160 Scottsdale,AZ85258 |
36-4893472 | INVESTMENT | 1,313,961 |
| Total | 47,610,433 | |||