| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 37,500 | 0 | 0 | 30,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 701 S 9TH STREET BUILDING | 2015-07-31 | 663,826 | 143,964 | SL | 2.56 % | 17,020 | |||
| LUCY-BUILDING RESIDENTAIL | 2018-11-01 | 2,793,150 | 520,497 | SL | 3.64 % | 101,559 | |||
| LUCY-SEC 754 27.5 BLDG | 2018-11-01 | 856,415 | 159,590 | SL | 3.64 % | 31,139 | |||
| TENANT IMPROVEMENTS | 2018-11-01 | 630,814 | 82,892 | SL | 2.56 % | 16,174 | |||
| GFI OUTLET/SIGN LIGHTING | 2019-09-05 | 10,906 | 1,202 | SL | 2.56 % | 280 | |||
| LUCY-BUILDING COMMERCIAL | 2018-11-01 | 808,394 | 106,227 | SL | 2.56 % | 20,727 | |||
| LUCY-SEC 754 39 BLDG | 2018-11-01 | 223,374 | 29,352 | SL | 2.56 % | 5,727 | |||
| RSG BUILDING | 2020-01-30 | 405,000 | 41,111 | SL | 2.56 % | 2,163 | |||
| HVAC UNITS-LUCY | 2021-10-06 | 62,352 | 35,085 | 200DB | 12.49 % | 7,788 | |||
| A/C BTU CONDENSERS | 2022-06-29 | 21,980 | 8,524 | 200DB | 17.49 % | 3,844 | |||
| BEVERLY THEATER-BUILDING COMMERCIAL | 2023-02-01 | 16,735,287 | 376,042 | SL | 2.56 % | 429,093 | |||
| 4 HVAC UNITS- LUCY | 2024-05-21 | 76,441 | 200DB | 14.29 % | 10,923 | ||||
| 2 HVAC UNITS- LUCY | 2024-08-26 | 15,855 | 200DB | 14.29 % | 2,266 | ||||
| 3 TON CONDENSER | 2024-06-14 | 4,985 | 200DB | 14.29 % | 712 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BROKERAGE ACCOUNT | FMV | 31,840,360 | 32,462,889 |
| INVESTMENT IN THE WRITERS BLOCK | AT COST | 2,366,297 | 2,366,297 |
| 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 | 218,935 | 110,737 | 108,198 | 15,000 |
| Machinery and Equipment | 37,597 | 37,597 | ||
| Buildings | 22,035,446 | 1,940,937 | 20,094,509 | 22,000,000 |
| Improvements | 641,720 | 100,548 | 541,172 | |
| Land | 2,501,116 | 2,501,116 | 2,500,000 | |
| Miscellaneous | 11,340 | 7,067 | 4,273 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 43,168 | 0 | 0 | 34,534 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 16,003 | 33 | 33 |
| PREPAID FEDERAL EXCISE TAX | 63,123 | 3,273 | 26,680 |
| Description | Amount |
|---|---|
| EXCISE TAX | 26,387 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTOMOBILE EXPENSE | 4,601 | 3,681 | ||
| BANK SERVICE CHARGES | 3,563 | 2,850 | ||
| COMPUTER & INTERNET EXPENSE | 47,615 | 38,092 | ||
| CORE EXPENSES | -1,317 | -1,054 | ||
| DUES AND SUBSCRIPTIONS | 1,457 | 1,166 | ||
| ENN EXPENSES | 128,556 | 102,845 | ||
| EQUIPMENT RENTAL | 8,475 | 6,780 | ||
| INSURANCE EXPENSE | 186,551 | 149,241 | ||
| MEALS & ENTERTAINMENT | 12,548 | 10,038 | ||
| OFFICE EXPENSES | 12,168 | 9,734 | ||
| PAYROLL PROCESSING FEES | 3,710 | 2,968 | ||
| POSTAGE | 2,127 | 1,702 | ||
| RENT EXPENSE | 4,104 | 3,283 | ||
| REPAIRS & MAINTENANCE | 47,052 | 37,642 | ||
| SPECIAL EVENTS | 14,280 | 14,280 | ||
| TELEPHONE EXPENSE | 8,010 | 6,408 | ||
| UTILITIES | 42,143 | 33,714 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 8VC CO-INVEST FUND 1 (AIV), LP | -89 | -89 | |
| 8VC CO-INVEST FUND 1, L.P. | 82,544 | 82,544 | |
| BRIDGE SENIORS HOUSING & MEDIC | 47,716 | ||
| CAPITAL GAIN DISTRIBUTIONS | 158,725 | 158,725 | |
| FORESITE CAPITAL FUND IV, L.P. | -58,138 | -58,138 | |
| FORESITE CAPITAL FUND V, L.P. | -7,773 | -7,773 | |
| FORESITE CAPITAL OPPORT FUND V | -2,649 | -2,649 | |
| SHERPAEVEREST FUND, LP | 274,583 | 274,583 | |
| TVM LIFE SCIENCE INNOVATION II | -33,778 | -33,778 | |
| WRITERS BLOCK PASSTHROUGH | 22,213 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 11,122 | 17,682 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT/ADVISOR FEES | 210,706 | 210,706 | 0 | 0 |
| OUTSIDE CONTRACT SERVICES | 27,500 | 0 | 0 | 22,000 |
| PROFESSIONAL FEES | 16,170 | 0 | 0 | 12,936 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX PAID ON INVESTMENT INCOME | 11,158 | 11,158 | ||
| LICENSES & FEES | 2,199 | 1,759 | ||
| PAYROLL TAXES | 78,976 | 15,795 | 63,181 | |
| PROPERTY TAXES | 121,399 | 97,119 |