| 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 FEES 1728-1744 CYPRESS | 2022-08-26 | 12,906 | 143 | 30.0000 | 430 | 573 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BLGDG-3677 PK BL | 1997-03-01 | 194,880 | 182,785 | SL | 3.64 % | 7,086 | |||
| BLDG 3710-16 INDIANA | 2006-01-06 | 751,849 | 463,626 | SL | 3.64 % | 27,345 | |||
| BLDG 3702-08 INDIANA | 2007-02-15 | 664,547 | 383,619 | SL | 3.64 % | 24,163 | |||
| ROOF AND BUILDING REPAIRS | 2008-06-15 | 25,591 | 13,527 | SL | 3.64 % | 931 | |||
| BLDG 4326-4322 ARIZONA | 2011-01-01 | 426,120 | 185,292 | SL | 3.64 % | 15,494 | |||
| ROOF | 2016-09-01 | 10,848 | 2,479 | SL | 3.64 % | 394 | |||
| FENCING | 2021-03-01 | 7,682 | 1,114 | 150DB | 8.55 % | 657 | |||
| IMPROVEMENTS | 2021-03-01 | 7,170 | 3,728 | 200DB | 19.20 % | 1,377 | |||
| WINDOWS | 2021-07-01 | 25,555 | 1,355 | SL | 3.64 % | 929 | |||
| BLDG 1728-1744 CYPRESS | 2022-08-26 | 1,464,210 | 19,972 | SL | 3.64 % | 53,239 | |||
| IMPROVEMENTS | 2022-04-01 | 4,090 | 105 | SL | 3.64 % | 149 | |||
| RESTORATION | 2022-12-01 | 12,525 | 19 | SL | 3.64 % | 455 | |||
| IMPROVEMENTS | 2022-09-01 | 6,441 | 1,288 | 200DB | 32.00 % | 2,061 | |||
| ROOF | 2022-03-01 | 15,525 | 447 | SL | 3.64 % | 564 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 60,518 | 49,450 | 11,068 | 11,068 |
| Buildings | 4,005,719 | 1,809,841 | 2,195,878 | 4,005,719 |
| Improvements | 16,615 | 728 | 15,887 | 16,615 |
| Land | 4,013,744 | 4,013,744 | 4,013,744 |
| Item No. | 1 |
|---|---|
| Lender's Name | CHASE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | FIRST REPUBLIC BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 2,600,000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 12,763 | 12,333 | 12,333 |
| PROPERTY TAX RESERVES | 35,868 | 35,868 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 430 | |||
| Rental Expenses | 608,240 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 858,829 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 64,383 | 62,460 |
| RENT ASSISTANCE | 3,000 | 3,000 |