| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 16,900 | 4,225 | 12,675 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 191 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CNB 20-050-5 | ||
| CNB 20-050-6 | 2,230,616 | 3,083,552 |
| CNB 20-135-5 | 1,263,832 | 1,477,575 |
| CNB 20-250-0 | 852,512 | 934,269 |
| CNB 20-250-1 | 1,264,525 | 1,227,354 |
| CNB 20-250-2 | ||
| CNB 20-250-3 | 929,047 | 786,160 |
| CNB 20-250-4 | 1,276,710 | 1,253,798 |
| CNB 20-250-5 | 1,648,226 | 2,292,125 |
| CNB 20-250-6 | ||
| CNB 20-250-8 | 550,118 | 384,206 |
| CNB 20-250-9 | 1,927,650 | 2,474,143 |
| CNB 20-311-0 | 1,531,087 | 1,892,100 |
| CNB 20-311-1 | ||
| CNB 20-311-2 | ||
| CNB 20-311-3 | 2,404,362 | 2,733,198 |
| CNB 20-311-4 | 1,031,958 | 981,891 |
| CNB 20-311-6 | 1,125,011 | 850,515 |
| CNB 20-311-7 | 765,798 | 693,394 |
| CNB 20-311-8 | 162,793 | 162,632 |
| CNB 20-311-9 | 1,560,900 | 1,572,344 |
| CNB 20-319-0 | 2,395,694 | 2,274,303 |
| CNB 20-319-1 | 1,272,795 | 1,254,479 |
| CNB 20-319-2 | 361,397 | 362,003 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ABBEY CAPITAL INVESTMENT | AT COST | ||
| BAYVIEW CAPITAL II | AT COST | 973,486 | 84,861 |
| BAYVIEW CAPITAL III | AT COST | 143,118 | 144,020 |
| GOLDMAN SACHS VINTAGE FD V OFFSHORE | AT COST | 1,475,967 | 952,087 |
| GOLDMAN SACHS VINTAGE FD VI OFFSHORE | AT COST | 949,668 | 905,904 |
| NORTHERN PRIVATE EQUITY III | AT COST | 959,651 | 906,720 |
| PENN SQUARE GLOBAL REAL ESTATE FUND | AT COST | 1,523,361 | 1,507,177 |
| POINTER OFFSHORE ACCOUNT | AT COST | 2,000,000 | 3,412,870 |
| SKYBRIDGE CAPITAL | AT COST | 2,803,624 | 3,107,448 |
| THIRD POINT LLC | AT COST | 1,335,908 | 2,168,955 |
| THORNBURG INTERNATIONAL VALUE FUND | AT COST | ||
| TOWN SQUARE REAL ESTATE ALPHA FUND | AT COST | 1,110,031 | 952,040 |
| WEATHERLOW OFFSHORE ACCOUNT | AT COST | 1,834,489 | 1,876,197 |
| BLACKSTONE ENERGY II | AT COST | 25,000 | 25,000 |
| HCP MILLENNIUM | AT COST | 539,000 | 539,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 56,080 | 56,080 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 725 | 725 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE | 4,372 | 1,093 | 3,279 | |
| DUES | 1,522 | 1,522 | ||
| OFFICE EXPENSE | 13,742 | 13,742 | ||
| MISCELLANEOUS | 1,835 | 1,835 | ||
| OTHER - SCHEDULED | 59,630 | 59,630 | ||
| ALLOCATED INVESTMENT OPERATIN | 184,909 | 184,909 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INVESTMENT ALLOCATED ORDINARY | 404,278 | 404,278 | |
| OTHER INCOME PRODUCING ACTIV. | 245,943 | 245,943 | |
| BAYVIEW CAPITAL II | 7,110 | ||
| BAYVIEW CAPITAL II | 64,632 | ||
| BAYVIEW CAPITAL II | 21,099 | ||
| NORTHERN TRUST | 1,493 | ||
| BAYVIEW CAPITAL III | -4,888 | ||
| BAYVIEW CAPITAL III | -7,649 | ||
| TOWNSQUARE REAL ESTATE ALPHA | -884 | ||
| TOWNSQUARE REAL ESTATE ALPHA | 28,358 | ||
| PENN SQUARE GLOBAL REAL EST | 6,425 | ||
| PENN SQUARE GLOBAL REAL EST | 14,837 | ||
| BAYVIEW III - ADD BOOK INC | -59,221 | ||
| BAYVIEW II - ADD BOOK INC | -122,680 | ||
| PENN SQUARE - ADD BOOK INC | -130,497 | ||
| NORTHERN TRUST - ADD BOOK INC | 33,165 | ||
| GOLDMAN V - ADD BOOK INC | -61,895 | ||
| GOLDMAN VI - ADD BOOK INC | 49,702 | ||
| TOWNSQUARE - ADD BOOK INC | 83,459 | ||
| MORGAN STANLEY - ADD BOOK INC | -199,971 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APEX CAPITAL MANAGEMENT | 23,124 | 23,124 | ||
| BLACKROCK INVESTMENT MANAGEMENT, | 7,726 | 7,726 | ||
| COMMUNITY NATIONAL BANK | 49,027 | 44,124 | 4,903 | |
| GOLDMAN SACHS V - ALLOCATED FROM | 15,570 | 15,570 | ||
| GOLDMAN SACHS VI - ALL FROM PSP | 24,999 | 24,999 | ||
| GREYSTONE CONSULTING | 133,757 | 133,757 | ||
| LAZARD ASSET MANAGEMENT | 10,963 | 10,963 | ||
| VAUGHAN NELSON INVESTMENT MANAGE | 19,872 | 19,872 | ||
| WESTFIELD CAPITAL MANAGEMENT COM | 22,820 | 22,820 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 71,817 | |||
| FOREIGN TAXES | 1,357 |