| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 9,000 | 4,500 | 0 | 4,500 |
| 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 | 8,646 | 3,459 | 12,105 | |||
| Lease Commissions - Warner | 2019-10-01 | 15,201 | 5,182 | 3.6660 | 4,146 | 9,328 | ||
| Lease Commissions - Warner | 2020-06-30 | 3,200 | 1,600 | 1.0000 | 1,600 | 3,200 | ||
| Lease Commissions - Warner | 2020-06-30 | 3,471 | 579 | 3.0000 | 1,157 | 1,736 | ||
| Lease Commissions - Warner | 2021-06-30 | 3,511 | 3.0000 | 585 | 585 |
| 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 | 61,698 | SL | 2.56 % | 19,631 | |||
| Building - Villa on Cheney | 2018-04-06 | 7,700,000 | 542,941 | SL | 2.56 % | 24,679 | |||
| Building - Simone Moog | 2019-07-24 | 7,947,455 | 297,173 | SL | 2.56 % | 203,773 | |||
| Building - Warner Courtyards | 2018-07-03 | 13,595,129 | 871,469 | SL | 2.56 % | 348,579 | |||
| 15 Year - Warner Courtyards | 2018-07-03 | 1,949,551 | 324,990 | SL | 6.67 % | 130,035 | |||
| 7 Year - Warner Courtyards | 2018-07-03 | 278,383 | 99,435 | SL | 14.28 % | 39,753 | |||
| 5 year - Warner Courtyards | 2018-07-03 | 1,994,002 | 997,000 | SL | 20.00 % | 398,800 | |||
| Improvement - Warner Courtyard | 2020-07-03 | 7,892 | 93 | SL | 2.56 % | 202 | |||
| Improvements - Warner Courtyards | 2019-02-01 | 40,836 | 1,963 | SL | 2.56 % | 1,047 | |||
| Ten. Improv. - Warner Courtyards | 2019-08-31 | 26,866 | 947 | SL | 2.56 % | 689 | |||
| Building - Industrial I | 2020-06-10 | 8,643,667 | 120,233 | SL | 2.56 % | 221,624 | |||
| Improvements - Industrial I | 2020-06-10 | 87,514 | 1,217 | SL | 2.56 % | 2,244 | |||
| Improvements - Industrial 1 2021 | 2021-06-30 | 813,843 | SL | 1.39 % | 11,321 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BLACKROCK FDS V | 30,511 | 30,511 |
| BLACKROCK FDS V | 15,022 | 15,022 |
| DOUBLELINE FDS TR | 14,977 | 14,977 |
| FEDERATED HRMS INSTL | 15,210 | 15,210 |
| FINANCIAL SQAURE PRIME | 5,723 | 5,723 |
| GUGGENHEIM FDS TR | 14,994 | 14,994 |
| LORD ABBETT INVT TR | 15,236 | 15,236 |
| LORD ABBETT INVT TR | 30,066 | 30,066 |
| MAINSTAY FDS | 15,251 | 15,251 |
| METROPOLITAN WEST FDS | 14,929 | 14,929 |
| PGIM HIGH YIELD FUND | 15,287 | 15,287 |
| PIMCO INCOME FD | 22,695 | 22,695 |
| PIMCO INVESTMENT GRADE | 29,770 | 29,770 |
| PUTNAM DIVERSIFIED | 28,872 | 28,872 |
| BANK OF AMERICA CORP | 631,798 | 631,798 |
| BANK OF AMERICA CORP | 161,438 | 161,438 |
| CAPITAL ONE FINANCIAL | 279,390 | 279,390 |
| CENTERPOINT ENERGY INC | 334,880 | 334,880 |
| CITIGROUP INC | 624,801 | 624,801 |
| CITIGROUP INC | 200,850 | 200,850 |
| DISCOVER FINANCIAL | 224,438 | 224,438 |
| DISCOVER FINL SERVICES | 99,225 | 99,225 |
| GENERAL ELECTRIC COMPANY | 222,750 | 222,750 |
| GENERAL MTRS FINL CO INC | 111,720 | 111,720 |
| GENERAL MTRS FINL CO INC | 472,940 | 472,940 |
| GOLDMAN SACHS GROUP INC | 276,410 | 276,410 |
| GOLDMAN SACHS GROUP INC | 432,234 | 432,234 |
| HUNTINGTON NATIONAL BANK | 427,969 | 427,969 |
| KEYCORP NEW | 322,213 | 322,213 |
| M&T BK CORP | 117,420 | 117,420 |
| MARKEL CORP | 156,764 | 156,764 |
| SCHWAB CHARLES CORP NEW | 503,580 | 503,580 |
| SEMPRA ENERGY | 153,122 | 153,122 |
| TRUIST FINL CORP | 159,803 | 159,803 |
| TRUIST FINL CORP | 530,633 | 530,633 |
| WELLS FARGO & CO | 294,975 | 294,975 |
| WELLS FARGO & CO | 332,365 | 332,365 |
| ABBOTT LABS | 154,705 | 154,705 |
| AMAZON COM INC | 126,362 | 126,362 |
| AMAZON COM INC | 35,588 | 35,588 |
| AMERICAN EXPRESS CO | 55,566 | 55,566 |
| AMERICAN HONDA FIN CORP | 111,972 | 111,972 |
| ANTHEM INC | 84,618 | 84,618 |
| APPLE INC | 84,364 | 84,364 |
| APPLIED MATLS INC | 84,979 | 84,979 |
| AT&T INC SR GLBL NT 24 | 80,053 | 80,053 |
| AVALONBAY COMMUNITIES INC | 53,793 | 53,793 |
| BANK AMER CORP | 67,978 | 67,978 |
| BANK AMER CORP | 58,542 | 58,542 |
| BB&T CORP | 131,660 | 131,660 |
| BOSTON PPTYS LTD | ||
| CAPITAL ONE FIN | 64,192 | 64,192 |
| CAPITAL ONE FIN CORP | 61,708 | 61,708 |
| CATERPILLAR FINANCIAL | 154,448 | 154,448 |
| CITIGROUP INC | 78,091 | 78,091 |
| CLOROX CO | 111,836 | 111,836 |
| COCA COLA CO | 129,743 | 129,743 |
| COMCAST CORP | 42,752 | 42,752 |
| COMCAST CORP | 49,933 | 49,933 |
| CONSOLIDATED EDISON CO N | 57,847 | 57,847 |
| DOWDUPONT INC | 101,517 | 101,517 |
| DUKE ENERGY CAROLINAS LLC | 35,580 | 35,580 |
| DUKE ENERGY PROGRESS LLC | 55,020 | 55,020 |
| ECOLAB INC | 225,752 | 225,752 |
| ENTERGY ARK INC | 42,020 | 42,020 |
| EOG RES INC | ||
| EXPRESS SCRIPTS HLDG CO | 102,459 | 102,459 |
| EXPRESS SCRIPTS HLDG CO | ||
| GENERAL DYNAMICS CORP | 248,557 | 248,557 |
| GILEAD SCIENCES INC | 72,532 | 72,532 |
| GOLDMAN SACHS GROUP INC | 184,366 | 184,366 |
| HERSHEY CO | 145,129 | 145,129 |
| INTERCONTINENTAL | 114,265 | 114,265 |
| INTL BUSINESS MACHINES | 65,114 | 65,114 |
| JOHN DEERE CAPITAL CORP | 56,222 | 56,222 |
| KEYCORP | 107,504 | 107,504 |
| LAM RESEARCH CORP | 147,508 | 147,508 |
| LOCKHEED MARTIN CORP | 114,745 | 114,745 |
| MARSH & MCLENNAN CO INC | 55,879 | 55,879 |
| MARSH & MCLENNAN COS INC | 68,797 | 68,797 |
| MIDAMERICAN ENERGY CO | 46,490 | 46,490 |
| NEXTERA ENERGY CAPITAL | ||
| ORACLE CORP | 113,716 | 113,716 |
| PHILLIPS 66 GRD SR NT | 27,243 | 27,243 |
| PROLOGIS LP | 132,127 | 132,127 |
| PUBLIC SVC ELEC GAS CO | 72,943 | 72,943 |
| RAYTHEON CO | 55,630 | 55,630 |
| RAYTHEON COMPANY | ||
| RYDER SYS INC | ||
| SCHWAB CHARLES CORP NEW | 118,163 | 118,163 |
| STRYKER CORP | 251,054 | 251,054 |
| STRYKER CORP | 48,225 | 48,225 |
| SUNTRUST BKS INC | ||
| TYCO ELECTRONICS GROUP S | ||
| TYCO ELECTRONICS GROUP S | ||
| US BANCORP | 74,949 | 74,949 |
| US BANCORP | 87,223 | 87,223 |
| UNION PACIFIC CORP | 27,006 | 27,006 |
| UNION PACIFIC CORP | 58,667 | 58,667 |
| UNION PACIFIC CORP | 65,115 | 65,115 |
| VERIZON COMMUNICATIONS | 125,603 | 125,603 |
| VISA INC | 106,700 | 106,700 |
| WALMART INC | ||
| WASTE MGMT INC DEL | 73,485 | 73,485 |
| WAST MGMT INC DEL | 55,010 | 55,010 |
| WAST MGMT INC DEL | ||
| WELLS FARGO & CO | 242,812 | 242,812 |
| WELLS FARGO & CO | 50,136 | 50,136 |
| WELLS FARGO & CO | 6,030 | 6,030 |
| Entergy miss | ||
| ALLY FINANCIAL | 114,125 | 114,125 |
| AMERICAN INTL GROUP INC | 95,413 | 95,413 |
| EDISON INTERNATIONAL | 41,894 | 41,894 |
| ENBRIDGE INC | 133,200 | 133,200 |
| M&T BK CORP | 64,239 | 64,239 |
| SVB | 201,000 | 201,000 |
| WELLS FARGO & CO | 207,555 | 207,555 |
| ACTIVISION BLIZZARD INC | 175,252 | 175,252 |
| ALLSTATE CORP | 179,617 | 179,617 |
| ALTRIA GROUP INC | 192,597 | 192,597 |
| ALTRIA GROUP INC | 135,155 | 135,155 |
| AMAZON COM INC | 116,565 | 116,565 |
| ANTHEM INC | 105,318 | 105,318 |
| AUTOMATIC DATA | 310,572 | 310,572 |
| BANK AMERICA FUNDING CORP | 99,138 | 99,138 |
| BERKSHIRE HATHAWAY | 278,288 | 278,288 |
| B CAPITAL MARKETS PLC | 226,706 | 226,706 |
| BURLINGTON NORTN SANTA | 108,688 | 108,688 |
| CAMDEN PPTY TR | 223,332 | 223,332 |
| CAPITAL ONE FINL CORP | 71,698 | 71,698 |
| CIGNA CORP NEW SR GLBL | 37,437 | 37,437 |
| CLOROX CO DEL SR NT | 106,603 | 106,603 |
| DUKE ENERGY OHIO INC | 178,374 | 178,374 |
| EATON CORP OHIO | 180,300 | 180,300 |
| ELECTRONIC ARTS INC | 162,936 | 162,936 |
| ENTERGY MISS INC | 114,730 | 114,730 |
| HOME DEPOT | 176,362 | 176,362 |
| HUNTINGTON BANCSHARES INC | 118,310 | 118,310 |
| INTEL CORP | 284,473 | 284,473 |
| INTERCONTINENTAL | 218,281 | 218,281 |
| MORGAN STANLEY | 152,345 | 152,345 |
| MORGAN STANLEY | 91,913 | 91,913 |
| ORACLE CORP | 208,002 | 208,002 |
| PAYPAL HOLDINGS | 251,939 | 251,939 |
| PRAXAIR INC SR | 130,778 | 130,778 |
| PUBLIC STORAGE | 252,306 | 252,306 |
| S&P GLOBAL INC SR GLBL | 228,589 | 228,589 |
| THE CHARLES SCHWAB CORP | 112,192 | 112,192 |
| TJX COS INC | 92,914 | 92,914 |
| TORONTO DOMINION BANK | 147,854 | 147,854 |
| UNITEDHEALTH GROUP INC | 59,772 | 59,772 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABORATORIES | 53,340 | 53,340 |
| AMGEN INC | 27,671 | 27,671 |
| APPLE INC | 62,682 | 62,682 |
| ARES CAPITAL CORPORATION | 52,551 | 52,551 |
| BANK OF AMERICA CORP | 43,956 | 43,956 |
| BOEING CO | 18,924 | 18,924 |
| BROADCOM INC | 51,902 | 51,902 |
| CATERPILLAR INC | 36,800 | 36,800 |
| CISCO SYSTEMS INC | 34,471 | 34,471 |
| CLOROX CO | ||
| COHEN AND STEERS | 15,096 | 15,096 |
| CONAGRA BRANDS INC | 30,018 | 30,018 |
| CVS HEALTH CORPORATION | 37,550 | 37,550 |
| ELI LILLY AND CO | 40,881 | 40,881 |
| FIRST REPUBLIC BANK SAN | 38,204 | 38,204 |
| GILEAD SCIENCES INC | 15,902 | 15,902 |
| HOME DEPOT INC | 45,651 | 45,651 |
| HONEYWELL INTL INC | 32,945 | 32,945 |
| INTEL CORP | 34,351 | 34,351 |
| JOHNSON AND JOHNSON | 22,410 | 22,410 |
| LAM RESEARCH CORP | 40,992 | 40,992 |
| LOCKHEED MARTIN CORP | 21,680 | 21,680 |
| LUMEN TECHNOLOGIES INC | ||
| MERCK AND CO, INC | 32,879 | 32,879 |
| MICROSOFT CORP | 61,547 | 61,547 |
| NUVEEN INVT TR V | 15,098 | 15,098 |
| PEPSICO INC | 33,352 | 33,352 |
| PFIZER INC | 31,887 | 31,887 |
| PIONEER NATURAL RESOURCES | 28,555 | 28,555 |
| QUALCOMM INC | 67,479 | 67,479 |
| STARBUCKS CORP | 21,055 | 21,055 |
| TEXAS INSTRUMENTS | 37,694 | 37,694 |
| VERIZON COMMUNICATIONS | 42,243 | 42,243 |
| VIATRIS INC | ||
| WALMART INC | 23,006 | 23,006 |
| WALT DISNEY CO | 31,598 | 31,598 |
| ALLSTATE CORPORATION | 76,668 | 76,668 |
| AMERICAN EQUITY INVT | 121,688 | 121,688 |
| ASPEN INSURANCE HOLDINGS | 68,588 | 68,588 |
| AT&T INC | 153,227 | 153,227 |
| ATHENE HLDG LTD | 153,580 | 153,580 |
| ATHENE HLDG LTD | 108,486 | 108,486 |
| CITIZENS FINANCIAL GROUP | 81,745 | 81,745 |
| FIFTH THIRD BANCORP | 172,190 | 172,190 |
| GOLDMAN SACHS GROUP INC | ||
| MORGAN STANLEY | 343,137 | 343,137 |
| MORGAN STANLEY DEP SH | 145,512 | 145,512 |
| REGIONS FINANCIAL | 49,708 | 49,708 |
| REGIONS FINANCIAL | 306,880 | 306,880 |
| STATE STREET CORPORATION | 54,757 | 54,757 |
| VOYA FINANCIAL INC | 212,025 | 212,025 |
| Berkshire Hathaway | ||
| BERKSHIRE HATHAWAY | 38,870 | 38,870 |
| BLACKSTONE INC | 41,405 | 41,405 |
| ROCHE HOLDINGS LTD | 24,966 | 24,966 |
| CROWN CASTLE | 32,772 | 32,772 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 34,408,187 | 4,052,864 | 30,355,323 | 44,575,479 |
| Improvements | 976,951 | 19,723 | 957,228 | |
| Land | 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 | 16,730,935 | 18,525,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 15,796 | 11,847 | 0 | 3,949 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 57,729 | 49,861 | |
| Security Deposits | 184,814 | 184,814 | 184,814 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 10,947 | 10,947 | ||
| BANK FEES | 39 | 39 | ||
| COMPUTER EXPENSES | 6,399 | 6,399 | ||
| DUES & SUBSCRIPTIONS | 872 | 872 | ||
| EQUIPMENT | 114 | 114 | ||
| INSURANCE | 70,442 | 53,271 | 41,503 | |
| MEALS & ENTERTAINMENT | -1,059 | -1,059 | ||
| RENTAL BUILDING EXPENSES | 915,755 | 656,457 | ||
| Rental Expenses | 2,011,563 | 2,011,563 | ||
| Rental Expenses on Other Line items | -2,011,563 | -2,011,563 | ||
| SUPPLIES | 1,516 | 1,516 | ||
| TELEPHONE | 2,213 | 2,213 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant Deposits | 214,065 | 284,814 |
| Deferred Tenant Inducements | 127,529 | 84,753 |
| Rounding | 3 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 152,806 | 152,806 | 0 | 0 |
| Professional Fees | 4,099 | 0 | 0 | 4,099 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Taxes | 503,193 | |||
| Property Taxes | 549,433 | 406,145 | ||
| TPT Tax | 90 | 90 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| SIMONE BROADWAY LLC |
8800 GAINEY CENTER DR SCOTTSDALE,AZ85258 |
85-4245372 | DISTRIBUTION. THIS ENTITY IS NOT AN EXCESS BUSINESS HOLDING. | 926,250 |
| BROADWAY OFFICE LLC |
8800 GAINEY CENTER DR SCOTTSDALE,AZ85258 |
85-4271279 | DISTRIBUTION. THIS ENTITY IS NOT AN EXCESS BUSINESS HOLDING. | 398,973 |
| SIMONE FOOTHILL DRIVE LLC |
8800 GAINEY CENTER DR SCOTTSDALE,AZ85258 |
82-3971316 | SALE PROCEEDS. THIS ENTITY IS NOT AN EXCESS BUSINESS HOLDING | 1,534,958 |
| SIMONE VILLA LLC |
8800 GAINEY CENTER DR SCOTTSDALE,AZ85258 |
32-0558360 | SALE PROCEEDS. THIS ENTITY IS NOT AN EXCESS BUSINESS HOLDING | 9,022,312 |
| SIMONE PRESIDIO NORTH LLC |
8800 GAINEY CENTER DR SCOTTSDALE,AZ85258 |
36-4893472 | PROCEEDS. THIS ENTITY IS NOT AN EXCESS BUSINESS HOLDING | 326,528 |
| Total | 12,209,021 | |||
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| SIMONE 12831 BUCKSKIN LLC |
8800 GAINEY CENTER DR SCOTTSDALE,AZ85258 |
82-3971316 | INVESTMENT. THIS ENTITY IS NOT AN EXCESS BUSINESS HOLDING | 1 |
| SIMONE 12856 BUCKSKIN LLC |
8800 GAINEY CENTER DR SCOTTSDALE,AZ85258 |
82-3971316 | INVESTMENT. THIS ENTITY IS NOT AN EXCESS BUSINESS HOLDING | 1 |
| SIMONE BELL TOWER LLC |
8800 GAINEY CENTER DR SCOTTSDALE,AZ85258 |
82-3971316 | INVESTMENT. THIS ENTITY IS NOT AN EXCESS BUSINESS HOLDING | 1 |
| SIMONE DATELAND LLC |
8800 GAINEY CENTER DR SCOTTSDALE,AZ85258 |
82-3971316 | INVESTMENT. THIS ENTITY IS NOT AN EXCESS BUSINESS HOLDING | 1 |
| SIMONE INDUSTRIAL I LLC |
8800 GAINEY CENTER DR SCOTTSDALE,AZ85258 |
85-1214194 | INVESTMENT. THIS ENTITY IS NOT AN EXCESS BUSINESS HOLDING | 950,179 |
| SIMONE OFFICE II LLC |
8800 GAINEY CENTER DR sCOTTSDALE,AZ85258 |
32-0600425 | DISTRIBUTIONS. THIS ENTITY IS NOT AN EXCESS BUSINESS HOLDING | 904,852 |
| SIMONE WARNER COURTYARDS LLC |
8800 GAINEY CENTER DR sCOTTSDALE,AZ85258 |
83-0816279 | DISTRIBUTIONS. THIS ENTITY IS NOT AN EXCESS BUSINESS HOLDING | 1,330,000 |
| SCF RIO SALADO CREATIVE OFFICE |
8800 Gainey Center Dr 160 Scottsdale,AZ85258 |
82-3971316 | Investment. This is not an excess business holding. | 1,323,514 |
| SCF National City LLC |
8800 Gainey Center Dr 160 Scottsdale,AZ85258 |
87-3305139 | Investment. This is not an excess business holding. | 7,350,000 |
| Total | 11,858,549 | |||