| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Esplanade Building | 1971-01-01 | 26,333 | 26,333 | SL | 40.000000000000 | 0 | 0 | 0 | |
| Esplanade Land | 1971-01-01 | 50,000 | L | 0 | 0 | 0 | |||
| Building Improvements | 1971-01-01 | 135,875 | 135,875 | SL | 40.000000000000 | 0 | 0 | 0 | |
| Fax Machine | 1989-02-01 | 1,229 | 1,229 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| Major Repairs (Termite Damage) | 1990-08-01 | 23,322 | 21,645 | SL | 31.500000000000 | 740 | 0 | 740 | |
| Capitalized Repairs | 1990-12-01 | 5,464 | 4,977 | SL | 31.500000000000 | 173 | 0 | 173 | |
| capitalized Repairs | 1991-09-01 | 6,380 | 5,681 | SL | 31.500000000000 | 203 | 0 | 203 | |
| Air Conditioning Units | 1991-08-01 | 5,884 | 5,884 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| capitalized Repairs | 1992-01-16 | 5,655 | 5,014 | SL | 31.500000000000 | 180 | 0 | 180 | |
| Capitalized Repairs | 1992-08-20 | 3,323 | 2,846 | SL | 31.500000000000 | 105 | 0 | 105 | |
| Repoint Mortar Brick Coil Unit & Electric Heater | 1993-03-29 | 8,970 | 7,550 | SL | 31.500000000000 | 285 | 0 | 285 | |
| Copy Machine | 1997-05-01 | 945 | 945 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| Office Equipment | 2001-01-31 | 538 | 538 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| Computer | 2001-01-31 | 3,289 | 3,289 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Segars Irrigation | 2003-03-31 | 2,120 | 1,484 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| Refrigerator | 2004-09-30 | 755 | 377 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| Heater | 1993-09-09 | 3,880 | 3,880 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| A/C for Maria's Room | 2007-08-03 | 9,998 | 9,998 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| A/C for Vault | 2008-05-15 | 8,823 | 4,411 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| Loan Fees | 2015-11-25 | 448,309 | 183,060 | SL | 10.000000000000 | 44,831 | 0 | 44,831 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Wells Fargo Fixed Income Securities | 6,742,750 | 6,742,750 |
| Fidelity Fixed Income Securities | 9,608,141 | 9,608,141 |
| Morgan Stanley - Exchange Traded & CLO | 2,155,882 | 2,155,882 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Inv. in Covenant CLO Advisors | FMV | 2,938,780 | 2,938,780 |
| Inv. in Cascade Varsity LLC | AT COST | 56,618 | 56,618 |
| Inv. In Kondaur Capt Corp | AT COST | 3,740,189 | 3,740,189 |
| Inv. In Silverton Partners VI, L.P. | AT COST | 267,377 | 267,377 |
| Inv. In Silverton Opportunities I, L.P. | AT COST | 788,644 | 788,644 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Esplanade Building | 26,333 | 26,333 | 0 | |
| Esplanade Land | 50,000 | 0 | 50,000 | |
| Building Improvements | 135,875 | 135,875 | 0 | |
| Fax Machine | 1,229 | 1,229 | 0 | |
| Major Repairs (Termite Damage) | 23,322 | 22,385 | 937 | |
| Capitalized Repairs | 5,464 | 5,150 | 314 | |
| capitalized Repairs | 6,380 | 5,884 | 496 | |
| Air Conditioning Units | 5,884 | 5,884 | 0 | |
| capitalized Repairs | 5,655 | 5,194 | 461 | |
| Capitalized Repairs | 3,323 | 2,951 | 372 | |
| Repoint Mortar Brick Coil Unit & Electric Heater | 8,970 | 7,835 | 1,135 | |
| Copy Machine | 945 | 945 | 0 | |
| Office Equipment | 538 | 538 | 0 | |
| Computer | 3,289 | 3,289 | 0 | |
| Segars Irrigation | 2,120 | 2,120 | 0 | |
| Refrigerator | 755 | 755 | 0 | |
| Heater | 3,880 | 3,880 | 0 | |
| A/C for Maria's Room | 9,998 | 9,998 | 0 | |
| A/C for Vault | 8,823 | 8,823 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Art & Jewel Collection | 1,202,111 | 1,202,111 | 70,137,500 |
| Description | Amount |
|---|---|
| Tax Basis Adjustment - Covenant CLO Advisors | 519,891 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Repairs & Maintenance | 4,806 | 1,202 | 1,202 | 3,605 |
| Utilities | 6,787 | 1,697 | 1,697 | 5,090 |
| General Liability Insurance | 56,093 | 14,023 | 14,023 | 42,070 |
| Property Insurance | 11,220 | 2,805 | 2,805 | 8,415 |
| Administrative Expenses | 60,225 | 48,180 | 48,180 | 12,045 |
| Investment Expenses | 149,869 | 839 | 839 | 0 |
| Miscellaneous | 15 | 4 | 4 | 11 |
| Bank Charges | 114 | 29 | 29 | 86 |
| Amortization | 44,831 | 0 | 44,831 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| METROPOLITAN MUSEUM OF ART | 5,702 | 0 | 5,702 |
| COVENANT CLO ADVISORS, LLC (DEBT FINANCED) | 189,004 | 0 | 189,004 |
| KONDAUR TOPCO LP (DEBT FINANCED) | 30,189 | 0 | 30,189 |
| CASCADE VARSITY LLC | -93,382 | -93,405 | -93,382 |
| SILVERTON PARTNERS VI LP | -32,551 | -31,687 | -32,551 |
| SILVERTON OPPORTUNITIES I LP | -9,125 | -8,780 | -9,125 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal & Accounting | 15,100 | 7,550 | 7,550 | 7,550 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Taxes | 10,395 | 5,197 | 5,197 | 5,197 |