| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,000 | 0 | 0 | 8,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2007 FORD F500 VIN#103025 | 2014-10-31 | 32,249 | 32,195 | 200DB | 5.0000 | 54 | |||
| MINI COOPER WMWXP7C57 | 2018-06-04 | 40,594 | 38,792 | 200DB | 5.0000 | 901 | |||
| 2016 LEXUS VIN#JTHBA1D27 | 2018-06-11 | 31,615 | 30,399 | 200DB | 5.0000 | 608 | |||
| 701 S 9TH STREET BUILDING | 2015-07-31 | 663,826 | 126,944 | SL | 2.56 % | 17,020 | |||
| FURNITURE&EQUIPMENT | 2016-03-26 | 4,706 | 4,544 | 200DB | 7.0000 | 162 | |||
| LUCY-BUILDING RESIDENTAIL | 2018-11-01 | 2,793,150 | 418,938 | SL | 3.64 % | 101,559 | |||
| LUCY-SEC 754 27.5 BLDG | 2018-11-01 | 856,415 | 128,451 | SL | 3.64 % | 31,139 | |||
| TENANT IMPROVEMENTS | 2018-11-01 | 630,814 | 66,718 | SL | 2.56 % | 16,174 | |||
| GFI OUTLET/SIGN LIGHTING | 2019-09-05 | 10,906 | 922 | SL | 2.56 % | 280 | |||
| LUCY-BUILDING COMMERCIAL | 2018-11-01 | 808,394 | 85,500 | SL | 2.56 % | 20,727 | |||
| LUCY-SEC 754 39 BLDG | 2018-11-01 | 223,374 | 23,625 | SL | 2.56 % | 5,727 | |||
| RSG BUILDING | 2020-01-30 | 405,000 | 30,727 | SL | 2.56 % | 10,384 | |||
| 2021 PORSCHE MACAN S | 2021-02-18 | 76,696 | 39,882 | 200DB | 19.20 % | 7,363 | |||
| HVAC UNITS-LUCY | 2021-10-06 | 62,352 | 24,180 | 200DB | 17.49 % | 10,905 | |||
| A/C BTU CONDENSERS | 2022-06-29 | 21,980 | 3,141 | 200DB | 24.49 % | 5,383 | |||
| 2022 CHEVROLET | 2022-06-13 | 40,000 | 8,000 | 200DB | 32.00 % | 6,400 | |||
| BEVERLY THEATER-BUILDING COMMERCIAL | 2023-02-01 | 16,735,287 | SL | 2.25 % | 376,042 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BROKERAGE ACCOUNT | FMV | 42,731,200 | 43,826,386 |
| INVESTMENT IN THE WRITERS BLOCK | AT COST | 2,344,084 | 2,344,084 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 56,625 | 56,625 | 15,000 | |
| Furniture and Fixtures | 126,639 | 85,916 | 40,723 | 15,000 |
| Machinery and Equipment | 37,597 | 37,597 | ||
| Buildings | 22,485,446 | 1,376,783 | 21,108,663 | 22,000,000 |
| Improvements | 641,720 | 84,094 | 557,626 | |
| Land | 2,501,116 | 2,501,116 | 2,500,000 | |
| Miscellaneous | 6,355 | 6,355 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 15,288 | 0 | 0 | 12,230 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 882 | 16,003 | 16,003 |
| PREPAID FEDERAL EXCISE TAX | 63,123 | 63,123 | 63,123 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTOMOBILE EXPENSE | 7,418 | 5,934 | ||
| BANK SERVICE CHARGES | 2,407 | 1,926 | ||
| COMPUTER & INTERNET EXPENSE | 48,786 | 39,029 | ||
| CORE EXPENSES | 254 | 254 | ||
| DUES AND SUBSCRIPTIONS | 731 | 585 | ||
| ENN EXPENSES | 116,282 | 93,026 | ||
| EQUIPMENT RENTAL | 8,115 | 6,492 | ||
| INSURANCE EXPENSE | 147,342 | 117,874 | ||
| LOSS FROM THEFT | 5,918 | 4,734 | ||
| MEALS & ENTERTAINMENT | 13,849 | 11,079 | ||
| OFFICE EXPENSES | 12,047 | 9,638 | ||
| PAYROLL PROCESSING FEES | 3,097 | 2,478 | ||
| POSTAGE | 2,795 | 2,236 | ||
| RENT EXPENSE | 4,015 | 3,212 | ||
| REPAIRS & MAINTENANCE | 60,612 | 48,490 | ||
| ROGERS ART LOFT EXPENSES | 25,578 | 25,578 | ||
| SPECIAL EVENTS | 21,916 | 21,916 | ||
| SUPPLIES/SWAG | 1,452 | 1,162 | ||
| TELEPHONE EXPENSE | 8,594 | 6,875 | ||
| UTILITIES | 48,719 | 38,975 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 8VC CO-INVEST FUND 1 (AIV), LP | -79 | -79 | |
| 8VC CO-INVEST FUND 1, L.P. | -11,829 | -11,829 | |
| BRIDGE SENIORS HOUSING & MEDIC | -137,178 | -137,178 | |
| CAPITAL GAIN DISTRIBUTIONS | 17,387 | 17,387 | |
| FORESITE CAPITAL FUND IV, L.P. | -77,300 | -77,300 | |
| FORESITE CAPITAL FUND V, L.P. | -6,404 | -6,404 | |
| FORESITE CAPITAL OPPORT FUND V | 1,954 | 1,954 | |
| SHERPAEVEREST FUND, LP | -184,961 | -184,961 | |
| TVM LIFE SCIENCE INNOVATION II | -25,167 | -25,167 | |
| WRITERS BLOCK PASSTHROUGH | 16,975 | 16,975 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 11,982 | 11,122 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT/ADVISOR FEES | 241,601 | 241,601 | 0 | 0 |
| OUTSIDE CONTRACT SERVICES | 49,709 | 0 | 0 | 39,767 |
| PROFESSIONAL FEES | 73,686 | 0 | 0 | 58,949 |
| Item No. | 1 |
|---|---|
| Borrower's Name | BEVERLY ROGERS |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 100000 |
| 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 |
|---|---|
| Borrower's Name | BEVERLY ROGERS |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 5250 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Borrower's Name | BEVERLY ROGERS |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 5000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Borrower's Name | MARITZA WHITE |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 15987 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Borrower's Name | RORY REID |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 50088 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Borrower's Name | NOEL W KELLY II |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 21111 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 7 |
|---|---|
| Borrower's Name | AMANDA MORGAN |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 20408 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Name | Address |
|---|---|
| Engelstad Family Foundation |
11105 W Flamingo Road Las Vegas,NV89135 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX PAID ON INVESTMENT INCOME | 17,871 | 17,871 | ||
| LICENSES & FEES | 957 | 766 | ||
| PAYROLL TAXES | 71,012 | 14,202 | 56,810 | |
| PROPERTY TAXES | 89,989 | 71,991 |