| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL SERVICES | 54,852 | 0 | 0 | |
| PROFESSIONAL SERVICES | 4,389 | 4,389 | 0 | |
| PROFESSIONAL SERVICES | 3,123 | 2,163 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| LEASE COMMISSIONS - HHEAKRE | 2018-04-01 | 1,174 | 1,116 | 60.000000000000 | 58 | 58 | 1,174 | |
| LEASE COMMISSIONS - ELEVATE | 2018-09-01 | 956 | 789 | 63.000000000000 | 167 | 167 | 956 | |
| LEASE COMMISSION - SUREFIRE | 2020-12-01 | 1,504 | 627 | 60.000000000000 | 301 | 301 | 928 | |
| LEASE COMMISSION - CHICAGO TITLE | 2022-02-01 | 32,112 | 5,519 | 64.000000000000 | 6,021 | 6,021 | 11,540 | |
| LEASE COMMISSION - STE 211 | 2022-02-22 | 2,430 | 405 | 60.000000000000 | 486 | 486 | 891 | |
| LEASE COMMISSION - STE 110 | 2022-08-11 | 390 | 81 | 24.000000000000 | 195 | 195 | 276 | |
| LEASE COMMISSION - STE 110D | 2022-08-11 | 237 | 46 | 26.000000000000 | 109 | 109 | 155 | |
| LEASE COMMISSION - STE 105 | 2022-04-15 | 2,442 | 366 | 60.000000000000 | 488 | 488 | 854 | |
| LEASE COMMISSION - STE 204A | 2022-12-30 | 317 | 24.000000000000 | 159 | 159 | 159 | ||
| LEASE COMMISSION - STE 101 | 2022-12-30 | 289 | 12.000000000000 | 289 | 289 | 289 | ||
| LEASE COMMMISSIONS | 2016-06-01 | 4,813 | 3,167 | 120.000000000000 | 481 | 333 | 3,648 | |
| LEASE COMMISSIONS- AMEWAS | 2020-06-01 | 1,536 | 793 | 60.000000000000 | 307 | 213 | 1,100 | |
| LEASE COMMISSIONS - CHAN | 2020-11-01 | 1,868 | 810 | 60.000000000000 | 374 | 259 | 1,184 | |
| LEASE COMMISSIONS - LI | 2020-08-01 | 3,302 | 1,141 | 84.000000000000 | 472 | 327 | 1,613 | |
| LOAN FEES | 2020-11-30 | 7,944 | 552 | 360.000000000000 | 265 | 184 | 817 | |
| LEASE COMMISSIONS - HALLACK | 2020-01-01 | 1,534 | 921 | 60.000000000000 | 307 | 213 | 1,228 | |
| LEASE COMMISSIONS - CARPENTER | 2020-02-01 | 3,053 | 1,782 | 60.000000000000 | 611 | 423 | 2,393 | |
| LEASE COMMISSIONS - 103 | 2021-04-01 | 3,419 | 997 | 72.000000000000 | 570 | 395 | 1,567 | |
| LEASE COMMISSIONS | 2021-02-01 | 350 | 335 | 24.000000000000 | 15 | 10 | 350 | |
| LEASE COMMISSIONS - WU | 2021-04-22 | 644 | 215 | 60.000000000000 | 129 | 89 | 344 | |
| LEASE COMMISSIONS - INKWELL | 2021-09-01 | 414 | 276 | 24.000000000000 | 138 | 96 | 414 | |
| LEASE COMMISSIONS - NARE | 2021-07-01 | 225 | 169 | 24.000000000000 | 56 | 39 | 225 | |
| LEASE COMMISSIONS - NSDCA | 2021-07-01 | 2,798 | 840 | 60.000000000000 | 560 | 388 | 1,400 | |
| LEASE COMMISSIONS - EDWARD JONES | 2022-02-01 | 1,363 | 250 | 60.000000000000 | 273 | 189 | 523 | |
| LEASE COMMISSIONS - THOMPSON | 2021-10-01 | 1,428 | 357 | 60.000000000000 | 286 | 198 | 643 | |
| LEASE COMMISSIONS - MERRICK | 2021-11-01 | 334 | 195 | 24.000000000000 | 139 | 96 | 334 | |
| LEASE COMMISSIONS - VANRYN | 2021-12-01 | 255 | 122 | 27.000000000000 | 133 | 92 | 255 | |
| LEASE COMMISSIONS - LI | 2021-08-01 | 865 | 204 | 72.000000000000 | 144 | 100 | 348 | |
| LEASE COMMISSIONS - 216 | 2022-04-01 | 863 | 324 | 24.000000000000 | 432 | 299 | 756 | |
| LEASE COMMISSIONS - 205A | 2022-03-01 | 284 | 118 | 24.000000000000 | 142 | 98 | 260 | |
| LEASE COMMISSIONS - 100-102 | 2022-05-01 | 6,778 | 565 | 96.000000000000 | 847 | 587 | 1,412 | |
| LEASE COMMISSIONS - 105-102A | 2022-07-01 | 7,841 | 428 | 110.000000000000 | 855 | 592 | 1,283 | |
| LEASE COMMISSION - BERNARDO CHIROPRACTIC | 2023-01-01 | 297 | 12.000000000000 | 297 | 206 | 297 | ||
| LEASE COMMISSION - CORNERSTONE | 2023-12-31 | 621 | 24.000000000000 | 0 | ||||
| LEASE COMMISSION - UCSD | 2023-01-01 | 1,647 | 56.000000000000 | 353 | 244 | 353 | ||
| LEASE COMMISSION - VANRYN ENGINEERING | 2023-02-01 | 1,632 | 48.000000000000 | 374 | 259 | 374 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2003-03-03 | 1,716,000 | L | 0 | 0 | ||||
| BUILDING | 2003-03-03 | 2,920,960 | 1,482,317 | SL | 39.000000000000 | 74,896 | 74,896 | ||
| TENANT IMPROVEMENTS | 2014-06-30 | 125,637 | 36,645 | SL | 15.000000000000 | 4,188 | 8,376 | ||
| TENANT IMPROVEMENTS | 2015-06-30 | 26,017 | 6,503 | SL | 15.000000000000 | 867 | 1,734 | ||
| TENANT IMPROVEMENTS | 2016-06-30 | 132,407 | 28,691 | SL | 15.000000000000 | 4,414 | 8,827 | ||
| TENANT IMPROVEMENTS | 2017-06-30 | 132,527 | 24,299 | SL | 15.000000000000 | 4,418 | 4,418 | ||
| TENANT IMPROVEMENTS | 2018-06-30 | 150,690 | 17,549 | SL | 39.000000000000 | 3,864 | 3,864 | ||
| FLOORING | 2021-08-23 | 45,675 | 200DB | 7.000000000000 | 0 | 6,525 | |||
| ASPHAULT | 2021-07-23 | 81,203 | 150DB | 15.000000000000 | 0 | 5,414 | |||
| TENANT IMPROVEMENTS | 2021-06-30 | 53,140 | SL | 15.000000000000 | 0 | 3,543 | |||
| TENANT IMPROVEMENTS | 2022-06-30 | 65,784 | SL | 15.000000000000 | 0 | 4,386 | |||
| TENANT IMPROVEMENTS | 2023-11-07 | 14,116 | SL | 15.000000000000 | 24 | 11,317 | |||
| LAND | 2002-05-31 | 2,149,541 | L | 0 | 0 | ||||
| BUILDING | 2002-05-31 | 3,629,775 | 2,333,125 | SL | 39.000000000000 | 93,071 | 93,071 | ||
| TENANT IMPROVEMENTS | 2014-06-30 | 231,021 | 65,459 | SL | 15.000000000000 | 7,701 | 15,401 | ||
| TENANT IMPROVEMENTS | 2015-06-30 | 44,023 | 11,003 | SL | 15.000000000000 | 1,467 | 2,935 | ||
| LEASEHOLD IMPROVEMENTS | 2016-01-01 | 90,343 | 19,572 | SL | 15.000000000000 | 3,011 | 6,023 | ||
| TENANT IMPROVEMENTS | 2017-06-30 | 107,320 | 19,674 | SL | 15.000000000000 | 3,577 | 7,155 | ||
| HVAC | 2019-07-01 | 9,466 | 840 | SL | 39.000000000000 | 243 | 243 | ||
| HVAC - #212 | 2020-10-15 | 5,596 | 316 | SL | 39.000000000000 | 143 | 143 | ||
| ROOF | 2020-06-18 | 72,840 | 4,748 | SL | 39.000000000000 | 1,868 | 1,868 | ||
| TENANT IMPROVEMENTS | 2021-06-30 | 176,922 | SL | 15.000000000000 | 0 | 11,795 | |||
| HVAC | 2021-08-13 | 26,154 | 923 | SL | 39.000000000000 | 671 | 671 | ||
| ASPHALT | 2021-07-23 | 91,698 | 150DB | 15.000000000000 | 0 | 6,113 | |||
| TENANT IMPROVEMENTS | 2022-06-30 | 58,334 | SL | 15.000000000000 | 0 | 3,889 | |||
| TENANT IMPROVEMENTS | 2023-12-31 | 32,843 | SL | 15.000000000000 | 55 | 26,329 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SECURITY INVESTMENTS | 7,303,865 | 12,227,857 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GILBERT J. MARTIN CONSTRUCTION CO. | AT COST | 327,314 | 25,577 |
| RANCHO BERNARDO MEDICAL BUILDING | AT COST | 3,601,813 | 11,501,555 |
| RB NORTH | AT COST | 3,334,719 | 8,967,990 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM GILBERT J. MARTIN CONSTRUCTION CO. | 0 | 63,142 | 63,142 |
| PREPAID 990PF | 0 | 23,216 | 23,216 |
| FORM 990T REFUND DUE | 0 | 12,964 | 12,964 |
| Description | Amount |
|---|---|
| FEDERAL TAX - 990PF | 15,281 |
| PENALTIES | 463 |
| FEDERAL TAX - 990T | 28,034 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER OPERATING EXPENSES | 7,198 | 0 | 0 | |
| INSURANCE | 22,736 | 0 | 0 | |
| INVESTMENT FEES | 53,154 | 53,154 | 0 | |
| OFFICE | 3,704 | 0 | 0 | |
| INSURANCE | 9,177 | 9,177 | 0 | |
| MAINTENANCE | 96,010 | 96,010 | 0 | |
| UTILITIES | 120,634 | 120,634 | 0 | |
| OTHER OPERATING EXPENSES | 11,442 | 11,442 | 0 | |
| MAINTENANCE | 123,518 | 85,533 | 0 | |
| UTILITIES | 167,669 | 116,106 | 0 | |
| OTHER OPERATING EXPENSES | 21,187 | 14,671 | 0 | |
| INSURANCE | 13,559 | 9,389 | 0 | |
| AMORTIZATION | 16,833 | 14,201 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NON-DIVIDEND DISTRIBUTION | 332 | 332 | 332 |
| INSURANCE REIMBURSEMENT | 32,473 | 32,473 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 86,626 | 89,988 |
| DUE TO EXECUTIVES | 5,215 | 0 |
| ACCRUED FIT - 990PF | 19,514 | 0 |
| ACCRUED FIT - 990T | 30,275 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 3,424 | 0 | 0 | |
| FRANCHISE TAX BOARD | 9,561 | 0 | 0 | |
| PROPERTY TAXES | 68,597 | 68,597 | 0 | |
| PROPERTY TAXES | 92,829 | 64,281 | 0 |