| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 57,244 | 10,370 | 41,712 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| LEASE COMMMISSION GOTTMAN #500 12/17 | 2015-01-01 | 6,064 | 6,064 | 36.000000000000 | 0 | 6,064 | ||
| LEASE COMMISSION #506 CASA 12/17 | 2015-08-01 | 22,066 | 22,066 | 29.000000000000 | 0 | 22,066 | ||
| LEASE COMMISSION #505 CNTR FOR ETHICAL 6/20 | 2015-07-01 | 3,385 | 3,385 | 60.000000000000 | 0 | 3,385 | ||
| LEASE COMMISSION #400 KING CO TDA 4/19 | 2009-04-17 | 3,780 | 3,780 | 120.000000000000 | 0 | 3,780 | ||
| LEASE COMMISSION #401 RH HOME CARE 2/18 | 2012-03-01 | 43,050 | 43,050 | 72.000000000000 | 0 | 43,050 | ||
| LEASE COMMISSION #400 KING CO TDA 6/20 | 2010-07-01 | 46,200 | 39,270 | 120.000000000000 | 0 | 39,270 | ||
| LEASE COMMISSION SCRAP #200 5/24 | 2014-06-01 | 388,860 | 333,772 | 120.000000000000 | 38,886 | 38,886 | 372,658 | |
| LEASE COMMISSION SEATTLE U #300 4/24 | 2014-05-01 | 74,171 | 64,281 | 120.000000000000 | 7,417 | 7,417 | 71,698 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE EQUIPMENT | 2009-08-31 | 518 | 259 | SL | 7.000000000000 | 0 | 0 | ||
| IMAC COMPUTER 1 | 2010-01-12 | 1,313 | 656 | SL | 5.000000000000 | 0 | 0 | ||
| IMAC COMPUTER 2 | 2010-05-19 | 1,313 | 656 | SL | 5.000000000000 | 0 | 0 | ||
| COUNTER | 2010-01-13 | 980 | 490 | SL | 7.000000000000 | 0 | 0 | ||
| APPLE COMPUTER | 2013-01-16 | 2,538 | 1,269 | 200DB | 5.000000000000 | 0 | 0 | ||
| CREDENZA | 2014-01-31 | 415 | 415 | 200DB | 7.000000000000 | 0 | 0 | ||
| LAPTOP COMPUTER - MAC | 2015-04-07 | 2,766 | 1,373 | 200DB | 5.000000000000 | 0 | 0 | ||
| WINDOW COVERINGS | 2015-05-24 | 1,219 | 985 | 200DB | 7.000000000000 | 0 | 0 | ||
| 2 PRINTERS | 2015-10-08 | 1,292 | 1,060 | 200DB | 5.000000000000 | 0 | 0 | ||
| JIM'S COMPUTER | 2015-10-14 | 2,046 | 1,136 | 200DB | 5.000000000000 | 0 | 0 | ||
| LAND - JEFFERSON | 2009-02-21 | 987,850 | L | 0 | 0 | ||||
| BUILDING & IMPROVEMENT | 2009-02-21 | 3,307,150 | 1,176,586 | SL | 39.000000000000 | 84,799 | 84,799 | ||
| TENANT IMPROVEMENTS | 2009-10-31 | 10,691 | 3,619 | SL | 39.000000000000 | 274 | 274 | ||
| SPACE PLANNING | 2009-11-30 | 2,984 | 1,011 | SL | 39.000000000000 | 77 | 77 | ||
| WINDOW REPLACEMENT | 2010-03-31 | 17,815 | 5,846 | SL | 39.000000000000 | 457 | 457 | ||
| TENANT IMPROVEMENTS | 2010-08-31 | 175,332 | 55,638 | SL | 39.000000000000 | 4,496 | 4,496 | ||
| SPACE PLANNING | 2010-10-31 | 3,325 | 1,038 | SL | 39.000000000000 | 85 | 85 | ||
| TENANT IMPROVEMENTS | 2011-11-30 | 35,731 | 10,191 | SL | 39.000000000000 | 916 | 916 | ||
| COOLING TOWER REPLACEMENT | 2011-11-03 | 35,615 | 10,157 | SL | 39.000000000000 | 913 | 913 | ||
| LOBBY IMPROVEMENTS | 2012-01-01 | 18,733 | 5,260 | SL | 39.000000000000 | 480 | 480 | ||
| TENANT IMPROVEMENTS | 2012-10-25 | 273,028 | 149,876 | SL | 15.000000000000 | 18,202 | 18,202 | ||
| COOLING TOWER REPLACEMENT | 2012-09-24 | 28,328 | 7,472 | SL | 39.000000000000 | 726 | 726 | ||
| ELEVATOR REPLACEMENT | 2013-12-16 | 101,969 | 23,644 | SL | 39.000000000000 | 2,615 | 2,615 | ||
| ELEVATOR REPLACEMENT | 2014-10-31 | 324,627 | 68,326 | SL | 39.000000000000 | 8,324 | 8,324 | ||
| TENANT IMPROV SEATTLE U #401 | 2014-09-25 | 35,137 | 9,368 | SL | 15.000000000000 | 1,171 | 1,171 | ||
| USED TRUCK | 2014-12-17 | 1,771 | 1,771 | SL | 5.000000000000 | 0 | 0 | ||
| TENANT IMPROV SEATTLE U #401 | 2015-10-31 | 36,758 | 7,009 | SL | 39.000000000000 | 943 | 943 | ||
| WINDOW REPLACEMENT | 2015-11-20 | 15,865 | 2,883 | SL | 39.000000000000 | 407 | 407 | ||
| FURNITURE | 2018-05-17 | 1,051 | 823 | 200DB | 7.000000000000 | 65 | 0 | ||
| FURNITURE | 2018-06-28 | 4,713 | 3,662 | 200DB | 7.000000000000 | 300 | 0 | ||
| FURNITURE | 2018-07-02 | 1,368 | 1,062 | 200DB | 7.000000000000 | 87 | 0 | ||
| OFFICE CHAIRS | 2018-09-19 | 649 | 492 | 200DB | 7.000000000000 | 45 | 0 | ||
| CPR | 2018-10-17 | 608 | 457 | 200DB | 7.000000000000 | 43 | 0 | ||
| FURNITURE | 2018-10-17 | 637 | 479 | 200DB | 7.000000000000 | 45 | 0 | ||
| FURNITURE | 2018-10-17 | 164 | 124 | 200DB | 7.000000000000 | 11 | 0 | ||
| TV AND BRACKET | 2018-10-25 | 589 | 443 | 200DB | 7.000000000000 | 42 | 0 | ||
| NOT JUST ANTIQUES FURNITURE | 2018-10-31 | 332 | 250 | 200DB | 7.000000000000 | 23 | 0 | ||
| CITY MAC COMPUTERS | 2018-10-09 | 4,143 | 3,660 | 200DB | 5.000000000000 | 145 | 0 | ||
| CRATE AND BARREL FURNITURE | 2018-10-19 | 797 | 600 | 200DB | 7.000000000000 | 56 | 0 | ||
| NATIONAL BUSINESS FURNITURE | 2019-01-30 | 1,426 | 1,042 | 200DB | 7.000000000000 | 110 | 0 | ||
| CPR | 2019-12-12 | 356 | 229 | 200DB | 7.000000000000 | 36 | 0 | ||
| CPR | 2021-05-03 | 357 | 151 | 200DB | 7.000000000000 | 59 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BNY MELLON - DETAIL AVAILABLE UPON REQUEST | 7,226,960 | 7,226,960 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BNY MELLON - DETAIL AVAILABLE UPON REQUEST | 19,302,803 | 19,302,803 |
| MORGAN STANLEY 25074 - DETAIL AVAILABLE UPON REQUEST | 14,344,981 | 14,344,981 |
| IB SECURITIES #5795 | 1,590,194 | 1,590,194 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND & BUILDING | 5,412,709 | 1,682,149 | 3,730,560 | 9,624,000 |
| LEASE COMMISSIONS | 587,576 | 561,971 | 25,605 | 25,605 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PEG GLOBAL PRIVATE EQUITY INSTITUTIONAL INVESTORS VI | FMV | 1,582,291 | 1,582,291 |
| FUGIO PRIVATE EQUITY FUND IX, LP | FMV | 886,184 | 886,184 |
| CERES FARM LLC | FMV | 5,328,409 | 5,328,409 |
| FUGIO FUND XI PE LP | FMV | 393,651 | 393,651 |
| FUGIO FUND XII PE LP | FMV | 72,730 | 72,730 |
| FUGIO FUND VC LP | FMV | 64,592 | 64,592 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTERS & EQUIPMENT | 31,590 | 30,042 | 1,548 | 1,548 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 8,962 | 0 | 8,962 | |
| LEGAL FEES - RENTAL | 9,902 | 9,902 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REIMBURSEMENT RECEIVABLES | 1,437 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 5,035 | 0 | 5,035 | |
| BOOKS & SUBSCRIPTIONS | 17,234 | 0 | 17,234 | |
| POSTAGE & MAILING | 719 | 0 | 719 | |
| SUPPLIES | 7,957 | 0 | 7,957 | |
| TELEPHONE | 8,100 | 0 | 8,100 | |
| ACTIVITY FROM PASS-THRU INVESTMENTS | 0 | 41,467 | 0 | |
| OTHER INVESTMENT EXPENDITURES | 0 | 3,527 | 0 | |
| ENTERTAINMENT | 4,506 | 0 | 4,506 | |
| OTHER EXPENSES | 30 | 0 | 30 | |
| SECURITY - RENTAL | 23,795 | 23,795 | 0 | |
| ADMINISTRATIVE - RENTAL | 2,083 | 2,083 | 0 | |
| INSURANCE - RENTAL | 47,730 | 47,730 | 0 | |
| OTHER LANDLORD EXPENSES - RENTAL | 241,774 | 241,774 | 0 | |
| AMORTIZATION | 46,303 | 46,303 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALTERNATIVE INVESTMENT INCOME | 16,267 | 77,448 | 16,267 |
| OTHER INCOME | 102 | 102 | 102 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES ON INVESTMENTS | 2,976,387 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| JEFFERSON SECURITY DEPOSITS | 45,874 | 45,874 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 486,306 | 257,731 | 0 | |
| OTHER PROFESSIONAL FEES | 34,734 | 0 | 34,734 | |
| MANAGEMENT FEE - RENTAL | 57,405 | 57,405 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 81,000 | 0 | 0 | |
| FOREIGN TAXES | 9,433 | 21,337 | 0 | |
| REAL ESTATE TAXES - RENTAL | 81,692 | 81,692 | 0 |