| 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 |
|---|---|---|---|---|---|---|---|---|
| KEARNEY BUILDING INTANGIBLE ASSETS | 2016-06-01 | 24,509 | 24,509 | 36.000000000000 | 0 | 24,509 | ||
| 1833 SOUTH - LEASE COSTS | 2020-01-01 | 117,377 | 3,629 | 108.000000000000 | 8,640 | 2,492 | 12,269 | |
| PY LEASE COSTS | 2020-01-01 | 33,853 | 7,004 | 108.000000000000 | 3,502 | 1,336 | 10,506 | |
| PY MORTGAGE COSTS | 2017-07-01 | 22,800 | 10,175 | 120.000000000000 | 2,261 | 862 | 12,436 | |
| 1833 SOUTH - MORTGAGE COSTS | 2017-07-01 | 79,054 | 2,343 | 120.000000000000 | 5,579 | 1,609 | 7,922 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| KEARNEY CENTER, LLC | 2019-06-01 | 593,343 | 89,843 | 200DB | 5.000000000000 | 14,963 | 14,963 | ||
| 1833 DEPRECIABLE ASSETS | 2019-06-01 | 5,445,650 | 1,496,992 | 200DB | 5.000000000000 | 205,541 | 205,541 | ||
| KEARNEY BUILDING DEPRECIABLE ASSETS | 2019-06-01 | 1,343,522 | 662,899 | SL | 39.000000000000 | 19,749 | 19,749 | ||
| KEARNEY LLC LAND | 2019-06-01 | 820,000 | L | 39.000000000000 | 0 | 0 | |||
| KEARNEY BUILDING LAND | 2018-06-01 | 180,753 | L | 39.000000000000 | 0 | 0 | |||
| KEARNEY CTR LAND IMPROVEMENTS | 2022-02-22 | 13,285 | SL | 15.000000000000 | 443 | 13,728 | |||
| PRIOR YEAR ADDITIONS | 2019-06-01 | 2,427,637 | SL | 39.000000000000 | 83,306 | 83,306 | |||
| PRIOR YEAR ADDITIONS | 2020-01-01 | 403,675 | SL | 9,225 | 9,225 | ||||
| 15 YR LAND IMPROVEMENTS | 2022-02-22 | 8,191 | SL | 15.000000000000 | 273 | 8,464 | |||
| 1833 LAND | 2018-06-01 | 1,468,665 | L | 39.000000000000 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EVI CORPORATION | FMV | 1 | 1 |
| KEYHAVEN CAPITAL II | FMV | 81,161 | 81,161 |
| OAKTREE VALUE OPP LP | FMV | 2,524,072 | 2,524,072 |
| SPUR VENTURES II LP | FMV | 759,466 | 759,466 |
| SPUR VENTURES III LP | FMV | 718,474 | 718,474 |
| CABRILLO COMMERCE CENTER, LLC | FMV | 19,100,953 | 19,100,953 |
| PATRICK AIRPORT BUSINESS CENTER, LLC | FMV | 3,904,252 | 3,904,252 |
| SEATAC VILLAGE SHOPPING CENTER, LLC | FMV | 12,031,783 | 12,031,783 |
| CHARLES SCHWAB | FMV | 13,513,643 | 13,513,643 |
| OREGON VENTURE FUND XII | FMV | 381,658 | 381,658 |
| OREGON VENTURE FUND 2022 | FMV | 997,950 | 997,950 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 3,575 | 715 | 2,860 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTANGIBLES | 136,865 | 116,883 | 116,883 |
| SL DEFERRED RENTS | 707,817 | 719,085 | 719,085 |
| JEWELRY | 0 | 263,700 | 263,700 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS | 348,779 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAM EXPENDITURES TO RECIPIENTS | 116,566 | 0 | 116,566 | |
| PROGRAM MATCHING GRANTS | 675,009 | 0 | 675,009 | |
| STUDENT INCENTIVE GRANT | 1,375 | 0 | 1,375 | |
| MISCELLANEOUS | 6,913 | 0 | 6,913 | |
| ARTS EXPERIENCES | 11,842 | 0 | 11,842 | |
| AWARD CEREMONIES | 74,618 | 0 | 74,618 | |
| MEALS | 1,078 | 0 | 1,078 | |
| MEALS - ADMIN | 526 | 52 | 211 | |
| DUES AND MEMBERSHIPS | 217 | 0 | 217 | |
| DUES AND MEMBERSHIPS - ADMIN | 4,180 | 836 | 3,344 | |
| INSURANCE - ADMIN | 4,260 | 852 | 3,408 | |
| INSURANCE | 17,171 | 8,086 | 0 | |
| LICENSES AND FEES | 492 | 0 | 492 | |
| LICENSES AND FEES - ADMIN | 4,435 | 1,021 | 3,219 | |
| OFFICE SUPPLIES | 9,375 | 0 | 9,375 | |
| OFFICE SUPPLIES - ADMIN | 13 | 3 | 10 | |
| SUBSCRIPTIONS - ADMIN | 47 | 9 | 38 | |
| SCHOOL/ADVISOR APPRECIATION | 36,644 | 0 | 36,644 | |
| STAFF PROFESSIONAL DEVELOPMENT | 124 | 0 | 124 | |
| TEACHER TRAINING COSTS | 1,033 | 0 | 1,033 | |
| TELEPHONE | 2,925 | 0 | 0 | |
| COMMISIONS | 1,415 | 408 | 0 | |
| REPAIRS | 10,094 | 6,155 | 0 | |
| MANAGEMENT FEES | 78,810 | 42,964 | 0 | |
| CLEANING & MAINTENANCE | 3,415 | 124,075 | 0 | |
| UTILITIES | 45,678 | 44,785 | 0 | |
| SUPPLIES | 28 | 28 | 0 | |
| SECURITY | 24,192 | 21,879 | 0 | |
| GROUNDS MAINTENANCE | 41,609 | 41,416 | 0 | |
| COMMON AREA EXPENSE | 7,044 | 7,044 | 0 | |
| ABANDONMENTS | 842 | 321 | 0 | |
| AMORTIZATION | 19,982 | 5,763 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BOOK/TAX INCOME - SPUR VENTURES II, LP | 0 | 52,168 | 0 |
| BOOK/TAX INCOME - KEYHAVEN CAPITAL | 0 | -34,043 | 0 |
| BOOK/TAX INCOME - OAKTREEL | 0 | -112,149 | 0 |
| BOOK/TAX INCOME - SPUR VENTURES III, LP | 0 | 8,472 | 0 |
| BOOK/TAX INCOME - CABRILLO COMMERE CTR, LLCL | 0 | 54,184 | 0 |
| BOOK/TAX INCOME - PATRICK AIRPORT, LLC | 0 | -2,280 | 0 |
| BOOK/TAX INCOME - SEAPORT | 0 | -158,072 | 0 |
| BOOK/TAX INCOME - OREGON VENTURE FUND XII | 0 | 30,481 | 0 |
| OAKTREE VALUE 26-0510867 | 140,030 | 139,227 | 140,030 |
| SEATAC VILLAGE 20-1048739 | 380,080 | 227,930 | 380,080 |
| KEYHAVEN CAPITAL 98-0539392 | 38,878 | 38,878 | 38,878 |
| PATRICK AIRPORT 42-1538086 | 121,274 | 7,467 | 121,274 |
| OREGON VENTURE FUND XII 82-3589706 | -40,764 | -33,223 | -40,764 |
| SPUR VENTURES III 26-2690155 | -13,110 | -13,110 | -13,110 |
| SPUR VENTURES II 20-3791496 | -55,395 | -55,414 | -55,395 |
| CABRILLO COMM CTR 43-1958462 | 879,768 | 21,145 | 879,768 |
| OREGON VENTURE FUND 2022 87-3194632 | -2,050 | -2,050 | -2,050 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| REFUNDABLE TENANT DEPOSITS | 66,065 | 60,437 |
| PREPAID RENT | 13,063 | 12,727 |
| NOTES & ADVANCES | 1,040,327 | 952,504 |
| ACCRUED INTEREST | 17,347 | 16,943 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 10,000 | 0 | 10,000 |
| Name | Address |
|---|---|
|
ARLENE SCHNITZER TRUST |
PO BOX 2708 PORTLAND,OR97208 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL | 194,956 | 0 | 0 | |
| STATE | 104,983 | 0 | 0 | |
| PROPERTY TAX-KEARNEY CTR | 8,990 | 3,458 | 0 | |
| PROPERTY TAX-BLUE CHIP | 160,256 | 46,219 | 0 | |
| PROPERTY TAX-KEARNEY BLDG | 75,881 | 76,528 | 0 |