| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,800 | 0 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|
| THE BEVERLY WEBSITE | 2021-11-23 | 15,000 | 3.0000 | 417 | 417 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MINI COOPER WMWXP7C57 | 2018-06-04 | 40,594 | 31,584 | 200DB | 40.00 % | 3,604 | |||
| 2016 LEXUS VIN#JTHBA1D27 | 2018-06-11 | 31,615 | 25,536 | 200DB | 40.00 % | 2,432 | |||
| 2019 AUDI SS VIN #5816 | 2019-01-23 | 69,942 | 46,373 | 200DB | 40.00 % | 4,714 | |||
| 701 S 9TH STREET BUILDING | 2015-07-31 | 663,826 | 92,904 | SL | 2.56 % | 17,020 | |||
| FURNITURE&EQUIPMENT | 2015-08-25 | 9,352 | 7,739 | 200DB | 66.67 % | 1,075 | |||
| FURNITURE&EQUIPMENT | 2015-12-01 | 4,317 | 3,573 | 200DB | 66.67 % | 496 | |||
| FURNITURE&EQUIPMENT | 2016-03-26 | 4,706 | 3,894 | 200DB | 40.00 % | 325 | |||
| FURNITURE&EQUIPMENT | 2016-12-25 | 5,275 | 4,701 | 200DB | 5.0000 | 574 | |||
| PIANO | 2014-10-31 | 13,947 | 12,517 | 200DB | 7.0000 | 1,430 | |||
| 2018 JAGUAR XE | 2021-03-01 | 26,857 | 18,200 | 200DB | 20.00 % | 1,385 | |||
| LUCY-BUILDING RESIDENTAIL | 2018-11-01 | 2,793,150 | 266,599 | SL | 3.64 % | 50,780 | |||
| LUCY-SEC 754 27.5 BLDG | 2018-11-01 | 856,415 | 81,742 | SL | 3.64 % | 15,570 | |||
| TENANT IMPROVEMENTS | 2018-11-01 | 630,814 | 42,457 | SL | 2.56 % | 8,087 | |||
| GFI OUTLET/SIGN LIGHTING | 2019-09-05 | 10,906 | 502 | SL | 2.56 % | 140 | |||
| LUCY-BUILDING COMMERCIAL | 2018-11-01 | 808,394 | 54,409 | SL | 2.56 % | 10,364 | |||
| LUCY-SEC 754 39 BLDG | 2018-11-01 | 223,374 | 15,034 | SL | 2.56 % | 2,864 | |||
| RSG BUILDING | 2020-01-30 | 405,000 | 15,151 | SL | 2.56 % | 5,192 | |||
| 2021 PORSCHE MACAN S | 2021-02-18 | 76,696 | 200DB | 20.00 % | 15,339 | ||||
| HVAC UNITS-LUCY | 2021-10-06 | 62,352 | 200DB | 14.29 % | 8,910 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BROKERAGE ACCOUNT | FMV | 79,579,219 | 96,258,843 |
| INVESTMENT IN THE WRITERS BLOCK | AT COST | 2,317,009 | 2,317,009 |
| INVESTMENT IN EL BENJAMIN | AT COST |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 232,387 | 154,651 | 77,736 | 118,000 |
| Furniture and Fixtures | 62,352 | 8,910 | 53,442 | |
| Machinery and Equipment | 37,597 | 36,324 | 1,273 | 15,000 |
| Buildings | 5,750,159 | 627,629 | 5,122,530 | 700,000 |
| Improvements | 641,720 | 51,186 | 590,534 | |
| Land | 2,501,116 | 2,501,116 | 240,000 | |
| Miscellaneous | 6,355 | 6,355 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Construction in Progress | 2,312,367 | 2,312,367 | |
| Net Intangible Assets | 14,583 | ||
| OTHER ASSETS | 133,909 | 1,961 | 1,961 |
| TAX REFUND RECEIVABLE | 1,152,103 | 1,152,103 | 1,152,103 |
| Description | Amount |
|---|---|
| EL BENJAMIN TRANSFER OF PARTNERSHIP INTEREST | 121,394 |
| FEDERAL EXCISE TAX AND PENALTIES | 105,657 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 417 | |||
| AUTOMOBILE EXPENSE | 12,884 | |||
| BANK SERVICE CHARGES | 2,296 | |||
| COMPUTER & INTERNET EXPENSE | 42,329 | |||
| CORE EXPENSES | 4,205 | |||
| DUES AND SUBSCRIPTIONS | 967 | |||
| ENN EXPENSES | 384,611 | |||
| EQUIPMENT RENTAL | 7,488 | |||
| INSURANCE EXPENSE | 84,795 | |||
| MEALS & ENTERTAINMENT | 2,612 | |||
| OFFICE EXPENSES | 36,858 | |||
| PAYROLL PROCESSING FEES | 2,139 | |||
| POSTAGE | 2,654 | |||
| RENT EXPENSE | 4,011 | |||
| REPAIRS & MAINTENANCE | 42,613 | |||
| ROGERS ART LOFT EXPENSES | 103,219 | |||
| SPECIAL EVENTS | 52,310 | |||
| TELEPHONE EXPENSE | 9,233 | |||
| UTILITIES | 23,471 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 8VC CO-INVEST FUND 1 (AIV), LP | -87 | -87 | |
| 8VC CO-INVEST FUND 1, L.P. | 28,028 | 28,028 | |
| BRIDGE DEBT STRATEGIES FUND II | 161,071 | 161,071 | |
| BRIDGE MULTIFAMILY & COMM FUND | 433,759 | 433,759 | |
| BRIDGE SENIORS HOUSING & MEDIC | 86,964 | 86,964 | |
| CAPITAL GAIN DISTRIBUTIONS | 1,572,926 | 1,572,926 | |
| EL BENJAMIN UNTIL 6/30/21 | -228,423 | -228,423 | |
| FORESITE CAPITAL FUND IV, L.P. | 94,349 | 94,349 | |
| FORESITE CAPITAL FUND V, L.P. | 7,172 | 7,172 | |
| FORESITE CAPITAL OPPORT FUND V | 5,001 | 5,001 | |
| SHERPAEVEREST FUND, LP | 641,825 | 641,825 | |
| TVM LIFE SCIENCE INNOVATION II | -24,804 | -24,804 | |
| WRITERS BLOCK PASSTHROUGH | 84,488 | 84,488 |
| Description | Amount |
|---|---|
| PPP LOAN FORGIVENESS FROM WRITERS BLOCK K-1 | 49,227 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 10,232 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT/ADVISOR FEES | 528,890 | 528,890 | 0 | 0 |
| OUTSIDE CONTRACT SERVICES | 82,158 | 0 | 0 | 0 |
| PROFESSIONAL FEES | 27,453 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX PAID ON INVESTMENT INCOME | 28,205 | 28,205 | ||
| LICENSES & FEES | 7,441 | |||
| PAYROLL TAXES | 54,960 | 10,992 | ||
| PROPERTY TAXES | 37,166 |