| 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 |
|---|---|---|---|---|---|---|---|---|
| MORTGAGE COSTS | 2017-07-01 | 79,054 | 3,920 | 121.000000000000 | 7,840 | 0 | 11,760 | |
| LEASE COSTS | 2016-06-01 | 24,509 | 9,804 | 60.000000000000 | 4,902 | 0 | 14,706 | |
| LEASE COSTS | 2016-06-01 | 24,509 | 9,804 | 60.000000000000 | 4,902 | 4,902 | 14,706 | |
| MORTGAGE COSTS | 2017-08-01 | 79,054 | 121.000000000000 | 7,840 | 2,582 | 7,840 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| PRIOR YR ASSETS | 2016-12-14 | 10,771,413 | 311,970 | SL | 39.000000000000 | 385,772 | 385,772 | ||
| PRIOR YR ASSETS | 2016-06-30 | 1,180,203 | 47,510 | SL | 39.000000000000 | 21,537 | 21,537 | ||
| PRIOR YR ASSETS | 2016-06-30 | 12,240,078 | 929,483 | SL | 433,181 | 0 | |||
| PRIOR YR ASSETS | 2016-06-30 | 937,665 | 38,165 | SL | 39.000000000000 | 25,872 | 25,872 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 3,018,796 | 0 | 3,018,796 | 3,018,796 |
| BUILDINGS | 12,456,064 | 0 | 12,456,064 | 12,456,064 |
| EQUIPMENT | 32,889 | 0 | 32,889 | 32,889 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| JP MORGAN SECURITIES | FMV | 4,616,657 | 4,616,657 |
| EVI CORPORATION | FMV | 1 | 1 |
| BNY CAYMAN FUND III | FMV | 34,653 | 34,653 |
| KEYHAVEN CAPITAL II | FMV | 249,601 | 249,601 |
| NORTHWEST CAPITAL PARTNERS II LP | FMV | 38,017 | 38,017 |
| OAKTREE VALUE OPP LP | FMV | 1,874,852 | 1,874,852 |
| SPUR VENTURES II LP | FMV | 1,066,555 | 1,066,555 |
| SPUR VENTURES III LP | FMV | 732,486 | 732,486 |
| TECHNOLOGY PARTNERS FUND VII LP | FMV | 84,386 | 84,386 |
| CABRILLO COMMERCE CENTER, LLC | FMV | 10,370,567 | 10,370,567 |
| PATRICK AIRPORT BUSINESS CENTER, LLC | FMV | 1,666,964 | 1,666,964 |
| SEATAC VILLAGE SHOPPING CENTER, LLC | FMV | 8,918,937 | 8,918,937 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PROGRAM ASSETS/INVESTMENTS | 175,000 | 175,000 | 175,000 |
| INTANGIBLES | 89,839 | 77,097 | 77,097 |
| WORK-IN-PROCESS | 5,835 | 5,835 | |
| SL DEFERRED RENTS | 166,157 | 166,157 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STAFF TRAINING | 3,839 | 0 | 3,839 | |
| MEALS | 3,549 | 220 | 2,231 | |
| DUES & SUBSCRIPTION | 5,884 | 1,136 | 4,748 | |
| LICENSES & FEES | 3,201 | 620 | 2,581 | |
| OFFICE SUPPLIES | 7,668 | 46 | 7,622 | |
| MISCELLANEOUS | 2,086 | 417 | 1,669 | |
| TELEPHONE ALLOWANCE | 1,200 | 0 | 0 | |
| PROGRAM EXPENDITURES TO RECIPIENTS | 337,920 | 0 | 337,920 | |
| BANK CHARGES | 166 | 33 | 133 | |
| POSTAGE | 70 | 0 | 70 | |
| COMPUTER SUPPLIES | 1,560 | 312 | 1,248 | |
| INSURANCE | 4,260 | 852 | 3,408 | |
| CLEANING & MAINTENANCE | 720 | 162 | 0 | |
| INSURANCE | 389 | 87 | 0 | |
| MANAGEMENT FEES | 3,090 | 694 | 0 | |
| LICENSES & FEES | 400 | 90 | 0 | |
| GROUNDS MAINTENANCE | 17,200 | 3,863 | 0 | |
| COMMISSIONS & FEES | 526 | 173 | 0 | |
| INSURANCE | 13,341 | 4,394 | 0 | |
| MANAGEMENT FEES | 43,005 | 14,165 | 0 | |
| LICENSES & FEES | 120 | 40 | 0 | |
| CLEANING & MAINTENANCE | 20,473 | 20,473 | 0 | |
| COMMISSIONS & FEES | 39 | 39 | 0 | |
| INSURANCE | 2,881 | 2,881 | 0 | |
| REPAIRS | 13,250 | 13,250 | 0 | |
| UTILITIES | 41,834 | 41,834 | 0 | |
| MANAGEMENT FEES | 27,351 | 27,351 | 0 | |
| LICENSES & FEES | 45 | 45 | 0 | |
| SECURITY | 5,443 | 5,443 | 0 | |
| GROUNDS MAINTENANCE | 10,799 | 10,799 | 0 | |
| COMMON AREA MAINTENANCE | 5,875 | 5,875 | 0 | |
| AMORTIZATION | 12,742 | 7,484 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EUCLIDSR PTNRS 13-4107557 | -151 | 151 | -151 |
| NW CAPITAL PTNRS 91-2030583 | -548 | 462 | -548 |
| TECHNOLOGY PTNRS 68-0452845 | -153 | 302 | -153 |
| SPUR VENTURES II 20-3791496 | -3,927 | 5,414 | -3,927 |
| KEYHAVEN CAPITAL 98-0539392 | -10,491 | 24,498 | -10,491 |
| OAKTREE VALUE 26-0510867 | -10,298 | 67,462 | -10,298 |
| SPUR VENTURES III 26-2690155 | 14,963 | 21,498 | 14,963 |
| CABRILLO COMM CTR 43-1958462 | 767,262 | 84,063 | 767,262 |
| PATRICK AIRPORT 42-1538086 | 97,725 | 5,476 | 97,725 |
| SEATAC VILLAGE 20-1048739 | 410,713 | 113,049 | 410,713 |
| BNY CAYMAN | -67,475 | 0 | -67,475 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 1,534,823 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| REFUNDABLE TENANT DEPOSITS | 66,065 | 66,065 |
| PREPAID RENT | 10,181 | 15,843 |
| NOTES & ADVANCES | 1,352,796 | 1,280,143 |
| ACCRUED INTEREST | 18,817 | 18,470 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 20,000 | 0 | 20,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 0 | 1,376 | 0 | |
| FEDERAL | 12,806 | 0 | 0 | |
| STATE | 37,313 | 0 | 0 | |
| PROPERTY TAXES | 7,386 | 1,659 | 0 | |
| PROPERTY TAXES | 133,377 | 43,933 | 0 | |
| PROPERTY TAXES | 63,177 | 63,177 | 0 |