| 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 |
|---|---|---|---|---|---|---|---|---|---|
| GREENHOUSE | 2020-04-01 | 118,125 | 2,272 | SL | 39.000000000000 | 3,029 | 0 | ||
| GENERATOR | 2020-11-25 | 28,823 | 1,029 | 200DB | 7.000000000000 | 7,941 | 0 | ||
| OFFICE BUILDING | 2020-04-01 | 22,875 | 440 | SL | 39.000000000000 | 587 | 0 | ||
| GREENHOUSE | 2021-12-31 | 135,142 | NC | 39.000000000000 | 0 | 0 | |||
| TRAILER | 2021-12-09 | 4,646 | 200DB | 7.000000000000 | 4,646 | 0 | |||
| COOLER | 2021-09-13 | 11,593 | NC | 5.000000000000 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SECURITIES HELD AT FIDELITY/NATIONAL FINANCIAL SERVICES #1323 | FMV | 5,736,851 | 5,736,851 |
| SECURITIES HELD AT FIDELITY/NATIONAL FINANCIAL SERVICES #3104 | FMV | 45,106,848 | 45,106,848 |
| SECURITIES HELD AT FIDELITY/NATIONAL FINANCIAL SERVICES #3105 | FMV | 28,637,177 | 28,637,177 |
| SECURITIES HELD AT FIDELITY/NATIONAL FINANCIAL SERVICES #5377 | FMV | 510,365 | 510,365 |
| 0.3976% INTEREST IN ADAMS STREET 2019 GLOBAL FUND, LP | FMV | 831,459 | 1,702,335 |
| 1.8015% INTEREST IN BIP CAPITAL VENTURE FUND IV-QP, LP | FMV | 1,026,002 | 1,026,002 |
| 2.0939% INTEREST IN PLEXUS FUND IV-B, LP | FMV | 884,992 | 985,894 |
| 3.0990% INTEREST IN WHI REAL ESTATE PARTNERS IV-TE, LP | FMV | 1,135,356 | 1,607,000 |
| 1.2452% INTEREST IN WHI REAL ESTATE PARTNERS V-TE, LP | FMV | 373,773 | 463,741 |
| 0.2775% INTEREST IN INVESTMENT IN FULCRUM IV | FMV | 295,743 | 374,915 |
| 17.3516% INTEREST IN FAIRWAY - CASTLE HILLS, LLLP | FMV | 73,779 | 73,779 |
| 6.3865% INTEREST IN WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO | FMV | 16,975,044 | 16,975,044 |
| 10.5879% INTEREST IN WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO | FMV | 15,969,091 | 15,969,091 |
| 1.7112% INTEREST IN WELLINGTON TRUST CO, NA CTF INT'L QUALITY GROWTH | FMV | 29,835,779 | 29,835,779 |
| 2.5288% INTEREST IN JFL PARALLEL FUND V | FMV | 412,955 | 443,234 |
| AMG PANTHEON PE | FMV | 1,165,513 | 1,165,513 |
| 1.8670% INTEREST IN WELLINGTON TRUST CO, NA CTF INT'L QUALITY GROWTH (D) | FMV | 15,550,020 | 15,550,020 |
| SECURITIES HELD AT US BANK #0879 | FMV | 17,270,954 | 17,270,954 |
| MONROE CAPITAL PRIVATE CREDIT (CAYMAN) FEEDER FUND IV, LP | FMV | 2,826,659 | 2,826,659 |
| 27.433% INTEREST IN ANDALUSIAN PARTNERS, LP | FMV | 1,791,813 | 1,782,783 |
| .3992% INTEREST IN COUNCIL CAPITAL IV, LP | FMV | 93,211 | 89,626 |
| 10.43% INTEREST IN AAC INTERSTATE CENTRE EPSILON 2021, LLC | FMV | 1,295,080 | 1,295,080 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GREENHOUSE | 118,125 | 5,301 | 112,824 | |
| GENERATOR | 28,823 | 8,970 | 19,853 | |
| OFFICE BUILDING | 22,875 | 1,027 | 21,848 | |
| GREENHOUSE | 135,142 | 0 | 135,142 | |
| TRAILER | 4,646 | 4,646 | 0 | |
| COOLER | 11,593 | 0 | 11,593 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 16,614 | 8,307 | 8,307 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PERSONAL PROPERTY | 0 | 472,629 | 472,629 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADAMS STREET 2019 GLOBAL FUND, LP - INVESTMENT INTEREST EXPENSES | 16,467 | 16,467 | 0 | |
| ADAMS STREET 2019 GLOBAL FUND, LP - OTHER DEDUCTIONS | 58,548 | 58,462 | 0 | |
| ADAMS STREET 2019 GLOBAL FUND, LP - CHARITABLE CONTRIBUTIONS | 7 | 0 | 7 | |
| BIP CAPITAL VENTURE FUND IV-QP, LP - CHARITABLE CONTRIBUTIONS | 2 | 0 | 2 | |
| BIP CAPITAL VENTURE FUND IV-QP, LP - INVESTMENT INTEREST EXPENSE | 4,383 | 4,383 | 0 | |
| BIP CAPITAL VENTURE FUND IV-QP, LP - PORTFOLIO DEDUCTIONS | 22,298 | 22,298 | 0 | |
| BIP CAPITAL VENTURE FUND IV-QP, LP - NON-DEDUCTIBLE TAX EXPENSE | 27 | 0 | 0 | |
| COUNCIL CAPITAL IV LP - INVESTMENT INTEREST EXPENSE | 213 | 213 | 0 | |
| COUNCIL CAPITAL IV LP - OTHER DEDUCTION | 13,376 | 13,376 | 0 | |
| FARM SUPPLIES | 26,165 | 0 | 26,165 | |
| FULCRUM GROWTH FUND IV QP, LLC - INVESTMENT INTEREST EXPENSES | 2,089 | 2,089 | 0 | |
| FULCRUM GROWTH FUND IV QP, LLC - OTHER DEDUCTIONS | 15,345 | 15,345 | 0 | |
| INSURANCE | 2,709 | 0 | 2,709 | |
| JFL PARALLEL FUND V, LP - PORTFOLIO DEDUCTIONS | 16,363 | 16,363 | 0 | |
| LANDSCAPING | 8,732 | 0 | 8,732 | |
| MARKETING EXPENSES | 80,730 | 0 | 80,730 | |
| MEMBERSHIP DUES | 26,650 | 0 | 26,650 | |
| MISCELLANEOUS EXPENSES | 64,514 | 643 | 63,871 | |
| PLEXUS FUND IV-B, LP - CHARITABLE DONATION | 83 | 0 | 83 | |
| PLEXUS FUND IV-B, LP - INVESTMENT INTEREST EXPENSE | 5,230 | 5,230 | 0 | |
| PLEXUS FUND IV-B, LP - OTHER DEDUCTIONS | 12,684 | 7,958 | 0 | |
| REPAIRS | 9,985 | 0 | 9,985 | |
| SUPPLIES | 11,253 | 383 | 10,871 | |
| TRASH DISPOSAL | 3,388 | 0 | 3,388 | |
| WEB HOSTING AND SOFTWARE | 26,870 | 13,435 | 13,435 | |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - PORTFOLIO DEDUCTIONS | 7,799 | 7,799 | 0 | |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - OTHER DEDUCTIONS | 52,151 | 52,151 | 0 | |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - OTHER DEDUCTIONS | 7,146 | 7,146 | 0 | |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - OTHER DEDUCTIONS | 2,276 | 2,276 | 0 | |
| WHI REAL ESTATE PARTNERS IV-TE, LP - INVESTMENT INTEREST EXPENSE | 2,076 | 2,076 | 0 | |
| WHI REAL ESTATE PARTNERS IV-TE, LP - PORTFOLIO DEDUCTIONS | 18,677 | 18,677 | 0 | |
| WHI REAL ESTATE PARTNERS V-TE, LP - INVESTMENT INTEREST EXPENSE | 2,885 | 2,885 | 0 | |
| WHI REAL ESTATE PARTNERS V-TE, LP - OTHER DEDUCTIONS | 17,751 | 17,751 | 0 | |
| COMPUTER | 1,862 | 931 | 931 | |
| ANDALUSIAN PARTNERS, LP - OTHER DEDUCTIONS | 38,269 | 38,269 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADAMS STREET 2019 GLOBAL FUND, LP - OTHER INCOME | 45,132 | 45,132 | 45,132 |
| ADAMS STREET 2019 GLOBAL FUND, LP - OTHER INCOME | -45,132 | -45,132 | -45,132 |
| BIP CAPITAL VENTURE FUND IV-QP, LP - OTHER INCOME (LOSS) | -13,246 | -13,246 | -13,246 |
| BIP CAPITAL VENTURE FUND IV-QP, LP - OTHER INCOME (LOSS) | 13,246 | 13,246 | 13,246 |
| PLEXUS FUND IV-B, LP - ORDINARY BUSINESS INCOME | 8,039 | 8,039 | 8,039 |
| PLEXUS FUND IV-B, LP - ORDINARY BUSINESS INCOME | -8,039 | -8,039 | -8,039 |
| PLEXUS FUND IV-B, LP - INTEREST INCOME | 11 | 11 | 11 |
| PLEXUS FUND IV-B, LP - DIVIDEND INCOME | 2,397 | 2,397 | 2,397 |
| PLEXUS FUND IV-B, LP - ORDINARY BUSINESS INCOME | 94,042 | 94,042 | 94,042 |
| PLEXUS FUND IV-B, LP - NET RENTAL REAL ESTATE INCOME | 32 | 32 | 32 |
| PLEXUS FUND IV-B, LP - LONG-TERM CAPITAL GAINS | 93,326 | 93,326 | 93,326 |
| PLEXUS FUND IV-B, LP - TAX-EXEMPT INCOME | 12,836 | 0 | 12,836 |
| WHI REAL ESTATE PARTNERS IV-TE, LP - INTEREST INCOME | 78,481 | 78,481 | 78,481 |
| WHI REAL ESTATE PARTNERS IV-TE, LP -DIVIDEND INCOME | 179,774 | 179,774 | 179,774 |
| WHI REAL ESTATE PARTNERS IV-TE, LP - LONG-TERM CAPITAL GAINS | 117,247 | 117,247 | 117,247 |
| WHI REAL ESTATE PARTNERS V-TE, LP - INTEREST INCOME | 15,760 | 15,760 | 15,760 |
| WHI REAL ESTATE PARTNERS V-TE, LP - LONG-TERM CAPITAL GAINS | 427 | 427 | 427 |
| FAIRWAY - CASTLE HILLS, LLLP - NET RENTAL REAL ESTATE LOSSES | 507,452 | 507,452 | 507,452 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - INTEREST INCOME | 359 | 359 | 359 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - DIVIDEND INCOME | 247,938 | 247,938 | 247,938 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - ST CAPITAL LOSSES | 100,769 | 100,769 | 100,769 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - LT CAPITAL GAINS | 1,282,756 | 1,282,756 | 1,282,756 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - PORTFOLIO INCOME | -285 | -285 | -285 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - SECTION 1256 LOSSES | -155 | -155 | -155 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - INTEREST INCOME | 144 | 144 | 144 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - DIVIDEND INCOME | 402,654 | 402,654 | 402,654 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - ST CAPITAL LOSSES | 781,475 | 781,475 | 781,475 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - LT CAPITAL GAINS | 2,722,389 | 2,722,389 | 2,722,389 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - PORTFOLIO INCOME | 33,927 | 33,927 | 33,927 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - SECTION 1256 INCO | 4,063 | 4,063 | 4,063 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - INTEREST INCOME | 128 | 128 | 128 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - DIVIDEND INCOME | 731,341 | 731,341 | 731,341 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - ST CAPITAL GAINS | 43,025 | 43,025 | 43,025 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - LT CAPITAL GAINS | 1,316,550 | 1,316,550 | 1,316,550 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - PORTFOLIO INCOME | -2,028 | -2,028 | -2,028 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - SECTION 1256 LOSS | -1,261 | -1,261 | -1,261 |
| JFL PARALLEL FUND V, LP - INTEREST INCOME | 99 | 99 | 99 |
| BOOK UNREALIZED GAIN (MARK TO MARKET SECURITIES) | -1,534,439 | 0 | -1,534,439 |
| ADAMS STREET 2019 GLOBAL FUND, LP - INTEREST INCOME | 4,408 | 4,408 | 4,408 |
| ADAMS STREET 2019 GLOBAL FUND, LP - DIVIDEND INCOME | 7,558 | 7,558 | 7,558 |
| ADAMS STREET 2019 GLOBAL FUND, LP - SHORT-TERM CAPITAL GAINS | 5,747 | 5,747 | 5,747 |
| ADAMS STREET 2019 GLOBAL FUND, LP - LONG-TERM CAPITAL GAINS | 160,817 | 160,817 | 160,817 |
| ADAMS STREET 2019 GLOBAL FUND, LP - ORDINARY BUSINESS INCOME | 1,435 | 1,435 | 1,435 |
| ADAMS STREET 2019 GLOBAL FUND, LP - ROYALTY INCOME | 2 | 2 | 2 |
| ADAMS STREET 2019 GLOBAL FUND, LP - OTHER INCOME | 1,391 | 1,391 | 1,391 |
| BIP CAPITAL VENTURE FUND IV-QP, LP - ORDINARY BUSINESS LOSS | -13,246 | -13,246 | -13,246 |
| BIP CAPITAL VENTURE FUND IV-QP, LP - INTEREST INCOME | 7,046 | 7,046 | 7,046 |
| BIP CAPITAL VENTURE FUND IV-QP, LP - TAX-EXEMPT INCOME | 3,456 | 0 | 3,456 |
| FAIRWAY - CASTLE HILLS, LLLP - SECTION 1231 GAIN (LOSS) | 3,888,175 | 3,888,175 | 3,888,175 |
| SARAH BELK GAMBRELL ESTATE -INTEREST INCOME | 122,745 | 122,745 | 122,745 |
| SARAH BELK GAMBRELL ESTATE -DIVIDEND INCOME | 461,596 | 461,596 | 461,596 |
| SARAH BELK GAMBRELL ESTATE - SHORT TERM CAPITAL GAIN | 924,781 | 924,781 | 924,781 |
| SARAH BELK GAMBRELL ESTATE - LONG TERM CAPITAL GAIN | 3,994,117 | 3,994,117 | 3,994,117 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - DIVIDEND INCOME | 108,086 | 108,086 | 108,086 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - INTEREST INCOME | 14 | 14 | 14 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - ST CAPITAL LOSSES | -380,586 | -380,586 | -380,586 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - LT CAPITAL GAINS | 1,004,315 | 1,004,315 | 1,004,315 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - PORTFOLIO INCOME | -1,591 | -1,591 | -1,591 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - SECTION 1256 INCO | 518 | 518 | 518 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER LIABILITIES | 14,925 | 34,788 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 292,350 | 0 | 292,350 | |
| INVESTMENT MANAGEMENT FEES | 1,668,871 | 1,668,871 | 0 |
| Name | Address |
|---|---|
|
ESTATE OF SARAH B GAMBRELL |
5625 FAIRVIEW ROAD CHARLOTTE,NC28209 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX EXPENSE | 54,998 | 25,879 | 25,879 | |
| FOREIGN TAXES PAID | 185,389 | 185,389 | 0 |