| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 14,800 | 0 | 0 | 14,800 |
| 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 | 301,759 | 240.000000000000 | 37,331 | 0 | 37,331 | 339,090 |
| BOND ISSUANCE COSTS - BOND 2015 | 2015-01-22 | 10,934 | 4,343 | 240.000000000000 | 547 | 0 | 547 | 4,890 |
| 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 | 14,271,456 | 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 | 58,184 | ADS | 40.000000000000 | 3,431 | 0 | 3,431 | |
| BUILDING | 2007-07-01 | 49,864 | 19,276 | ADS | 40.000000000000 | 1,247 | 0 | 1,247 | |
| BUILDING | 2008-02-04 | 15,900 | 5,920 | ADS | 40.000000000000 | 398 | 0 | 398 | |
| PERSONAL PROPERTY | 2008-11-17 | 17,156 | 17,156 | ADS | 12.000000000000 | 0 | 0 | 0 | |
| BUILDING | 2010-09-01 | 1,610 | 492 | ADS | 40.000000000000 | 40 | 0 | 40 | |
| PERSONAL PROPERTY | 2010-07-01 | 2,924 | 2,924 | ADS | 12.000000000000 | 0 | 0 | 0 | |
| PERSONAL PROPERTY | 2010-10-01 | 828 | 828 | ADS | 12.000000000000 | 0 | 0 | 0 | |
| BUILDING | 2012-01-01 | 6,993 | 1,918 | ADS | 40.000000000000 | 175 | 0 | 175 | |
| FENCE | 2023-09-11 | 200,000 | ADS | 20.000000000000 | 5,000 | 0 | 3,333 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 33,173,375 | 15,100,790 | 18,072,585 | |
| PERSONAL PROPERTY | 5,477 | 5,477 | 0 | |
| BUILDING | 137,232 | 61,615 | 75,617 | |
| BUILDING | 49,864 | 20,523 | 29,341 | |
| BUILDING | 15,900 | 6,318 | 9,582 | |
| PERSONAL PROPERTY | 17,156 | 17,156 | 0 | |
| BUILDING | 1,610 | 532 | 1,078 | |
| PERSONAL PROPERTY | 2,924 | 2,924 | 0 | |
| PERSONAL PROPERTY | 828 | 828 | 0 | |
| BUILDING | 6,993 | 2,093 | 4,900 | |
| BOND ISSUANCE COSTS - BOND 2014 | 746,624 | 339,090 | 407,534 | |
| BOND ISSUANCE COSTS - BOND 2015 | 10,934 | 4,890 | 6,044 | |
| FENCE | 200,000 | 5,000 | 195,000 |
| 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 | 23,540,000 |
| 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 | 451,456 | 413,578 | 413,578 |
| ORIGINAL ISSUE DISCOUNT - REFUNDING BONDS | 52,379 | 47,983 | 47,983 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL AND ADMINISTRATIVE | 33,389 | 33,389 | 33,389 | 0 |
| PROPERTY INSURANCE | 39,080 | 39,080 | 39,080 | 0 |
| REPAIRS AND MAINTENANCE | 1,644,881 | 1,644,881 | 1,644,881 | 0 |
| UTILITIES | 517,332 | 517,332 | 517,332 | 0 |
| PROPERTY MANAGEMENT FEES | 287,399 | 287,399 | 287,399 | 0 |
| FINANCING FEES | 6,558 | 6,558 | 6,558 | 0 |
| OFFICE EXPENSES | 247 | 0 | 0 | 247 |
| ASSET MANAGEMENT FEE | 119,819 | 0 | 0 | 119,819 |
| AMORTIZATION | 37,878 | 37,878 | 37,878 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INVESTMENT INCOME | 98,318 | 98,318 | 98,318 |
| OTHER INCOME | 10,000 | 10,000 | 10,000 |
| 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 | 29,755 | 29,755 | 29,755 | 0 |
| FEDERAL, STATE & LOCAL TAX | 8,965 | 8,965 | 8,965 | 0 |