| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 48,291 | 7,244 | 0 | 41,047 |
| 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 | 21,171 | SL | 15.000000000000 | 2,823 | 0 | 2,823 | |
| Monterey Building | 2007-07-01 | 13,616,576 | 4,265,603 | SL | 40.000000000000 | 340,414 | 0 | 340,414 | |
| Building Improvements - 2008 | 2008-12-31 | 29,519 | 8,118 | SL | 40.000000000000 | 738 | 0 | 738 | |
| Building Improvements - 2009 - roof etc | 2009-07-01 | 81,047 | 21,274 | SL | 40.000000000000 | 2,026 | 0 | 2,026 | |
| Building Improvements - 2009 - carpet etc | 2009-07-01 | 173,969 | 121,779 | SL | 15.000000000000 | 11,598 | 0 | 11,598 | |
| Building Improvements - 2010 | 2010-07-01 | 360,061 | 227,785 | SL | 15.000000000000 | 24,004 | 0 | 24,004 | |
| Furniture Moving - Lease Cost - add to bldg improv | 2010-07-01 | 57,822 | 36,621 | 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 | 17,270 | SL | 10.000000000000 | 909 | 0 | 909 | |
| 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 | 223,831 | 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 | 148,187 | SL | 15.000000000000 | 19,758 | 0 | 19,758 | |
| Building Improvements - 2013 | 2013-07-01 | 198,059 | 85,826 | SL | 15.000000000000 | 13,204 | 0 | 13,204 | |
| Building Improvements - 2014 | 2015-01-01 | 96,535 | 32,180 | SL | 15.000000000000 | 6,436 | 0 | 6,436 | |
| Building Improvements - 2014 | 2015-01-01 | 47,215 | 15,740 | SL | 15.000000000000 | 3,148 | 0 | 3,148 | |
| New Vent System | 2015-01-01 | 11,479 | 3,825 | SL | 15.000000000000 | 765 | 0 | 765 | |
| Pipe Oil Lines for Elevators | 2014-04-01 | 13,634 | 5,227 | SL | 15.000000000000 | 909 | 0 | 909 | |
| Install Data Cables | 2014-11-01 | 27,102 | 9,336 | SL | 15.000000000000 | 1,807 | 0 | 1,807 | |
| Install Data Cables | 2014-12-01 | 25,389 | 8,606 | SL | 15.000000000000 | 1,693 | 0 | 1,693 | |
| Champion Plumbing | 2015-08-01 | 11,600 | 3,414 | SL | 15.000000000000 | 773 | 0 | 773 | |
| Air Conditioner Compressor | 2015-08-01 | 13,910 | 12,287 | SL | 5.000000000000 | 1,623 | 0 | 1,623 | |
| Suite 105 Ducting | 2016-12-01 | 10,321 | 2,121 | SL | 15.000000000000 | 688 | 0 | 688 | |
| E&C Insulation Skylight Repairs & Replacement | 2016-12-01 | 49,539 | 10,184 | SL | 15.000000000000 | 3,303 | 0 | 3,303 | |
| Architectural Services | 2016-12-01 | 11,804 | 2,427 | SL | 15.000000000000 | 787 | 0 | 787 | |
| Land | 4,332,257 | L | 0 | 0 | 0 | ||||
| Roof Replacement Consulting | 2021-01-01 | 14,550 | SL | 15.000000000000 | 0 | 0 | 0 | ||
| Divider Walls | 2017-07-01 | 8,519 | 1,420 | SL | 15.000000000000 | 568 | 0 | 568 | |
| LED Lighting | 2017-06-01 | 5,246 | 2,710 | SL | 5.000000000000 | 1,049 | 0 | 1,049 | |
| Window Tinting | 2018-08-01 | 9,465 | 894 | SL | 15.000000000000 | 631 | 0 | 631 | |
| 2019 Improvements - Plumbing | 2019-04-01 | 33,313 | 1,666 | SL | 15.000000000000 | 2,221 | 0 | 2,221 | |
| 2019 Improvements - Building | 2019-03-01 | 7,800 | 433 | SL | 15.000000000000 | 520 | 0 | 520 | |
| 2019 Improvements - Bathroom | 2019-06-01 | 6,000 | 233 | SL | 15.000000000000 | 400 | 0 | 400 | |
| Mac Pro laptop | 2020-03-03 | 7,046 | SL | 5.000000000000 | 1,174 | 0 | 1,174 | ||
| HVAC | 2020-03-11 | 15,078 | SL | 15.000000000000 | 838 | 0 | 838 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building and Building Improvements | 15,636,476 | 5,728,138 | 9,908,338 | 9,908,338 |
| Land | 4,332,257 | 0 | 4,332,257 | 4,332,257 |
| Furniture and Equipment | 152,383 | 131,392 | 20,991 | 20,991 |
| 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 | 16,130,000 |
| Date of Note | 2016-08 |
| Maturity Date | 2030-07 |
| Repayment Terms | Interest Rate-Variable |
| Interest Rate | 4.443600000000 |
| 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 | 4,771,960 | 4,714,191 | 4,714,191 |
| Net Debt Issuance Costs | 616,079 | 525,866 | 525,866 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Operating Expenses | 931,726 | 0 | 0 | 906,924 |
| Property and Asset Management Fees | 155,811 | 1,247 | 0 | 278,313 |
| Insurance | 45,315 | 0 | 0 | 45,315 |
| Meals and Entertainment | 2,662 | 0 | 0 | 2,662 |
| Dues and Subscriptions | 39 | 0 | 0 | 39 |
| Office Expenses | 9,352 | 0 | 0 | 9,352 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Gain on Investments | 6,741 | 6,741 | 6,741 |
| Rental Income | 3,182,202 | 3,182,202 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Related Parties | 317,805 | 166,552 |
| Net Bond Premium and Discount | 2,334,417 | 2,117,156 |
| Deferred Rent liability | 0 | 31,735 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 13,839 | 0 | 0 | 15,340 |
| Other Taxes & Licenses | 14,876 | 0 | 0 | 14,876 |