| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 14,734 | 0 | 0 | 14,734 |
| 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 | 189,766 | 240.000000000000 | 37,331 | 0 | 37,331 | 227,097 |
| BOND ISSUANCE COSTS - BOND 2015 | 2015-01-22 | 10,934 | 2,702 | 240.000000000000 | 547 | 0 | 547 | 3,249 |
| 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 | 11,783,454 | ADS | 40.000000000000 | 829,334 | 0 | 829,334 | |
| PERSONAL PROPERTY | 2006-01-01 | 5,477 | 5,477 | ADS | 12.000000000000 | 0 | 0 | 0 | |
| BUILDING | 2006-01-01 | 137,232 | 47,891 | ADS | 40.000000000000 | 3,431 | 0 | 3,431 | |
| BUILDING | 2007-07-01 | 49,864 | 15,535 | ADS | 40.000000000000 | 1,247 | 0 | 1,247 | |
| BUILDING | 2008-02-04 | 15,900 | 4,726 | ADS | 40.000000000000 | 398 | 0 | 398 | |
| PERSONAL PROPERTY | 2008-11-17 | 17,156 | 15,909 | ADS | 12.000000000000 | 1,247 | 0 | 1,247 | |
| BUILDING | 2010-09-01 | 1,610 | 372 | ADS | 40.000000000000 | 40 | 0 | 40 | |
| PERSONAL PROPERTY | 2010-07-01 | 2,924 | 2,318 | ADS | 12.000000000000 | 244 | 0 | 244 | |
| PERSONAL PROPERTY | 2010-10-01 | 828 | 656 | ADS | 12.000000000000 | 69 | 0 | 69 | |
| BUILDING | 2012-01-01 | 6,993 | 1,393 | 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 | 12,612,788 | 20,560,587 | |
| PERSONAL PROPERTY | 5,477 | 5,477 | 0 | |
| BUILDING | 137,232 | 51,322 | 85,910 | |
| BUILDING | 49,864 | 16,782 | 33,082 | |
| BUILDING | 15,900 | 5,124 | 10,776 | |
| PERSONAL PROPERTY | 17,156 | 17,156 | 0 | |
| BUILDING | 1,610 | 412 | 1,198 | |
| PERSONAL PROPERTY | 2,924 | 2,562 | 362 | |
| PERSONAL PROPERTY | 828 | 725 | 103 | |
| BUILDING | 6,993 | 1,568 | 5,425 | |
| BOND ISSUANCE COSTS - BOND 2014 | 746,624 | 227,097 | 519,527 | |
| BOND ISSUANCE COSTS - BOND 2015 | 10,934 | 3,249 | 7,685 |
| 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 | 27,975,000 |
| 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 | 565,090 | 527,212 | 527,212 |
| ORIGINAL ISSUE DISCOUNT - REFUNDING BONDS | 65,567 | 61,171 | 61,171 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL AND ADMINISTRATIVE | 37,325 | 37,325 | 37,325 | 0 |
| PROPERTY INSURANCE | 42,375 | 42,375 | 42,375 | 0 |
| REPAIRS AND MAINTENANCE | 1,044,113 | 1,044,113 | 1,044,113 | 0 |
| UTILITIES | 375,046 | 375,046 | 375,046 | 0 |
| PROPERTY MANAGEMENT FEES | 275,599 | 275,599 | 275,599 | 0 |
| FINANCING FEES | 6,000 | 6,000 | 6,000 | 0 |
| OFFICE EXPENSES | 456 | 0 | 0 | 456 |
| ASSET MANAGEMENT FEE | 204,727 | 0 | 0 | 204,727 |
| AMORTIZATION | 37,878 | 37,878 | 37,878 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INVESTMENT INCOME | 28,908 | 28,908 | 28,908 |
| 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 | 29,256 | 29,256 | 29,256 | 0 |
| FEDERAL, STATE & LOCAL TAX | 11,651 | 11,651 | 11,651 | 0 |