| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MFO MANAGEMENT FEE | 82,500 | 68,500 | 14,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 1995-10-23 | 101,010 | 65,659 | SL | 39.000000000000 | 2,590 | 2,590 | ||
| SAMSUNG AIO COMPUTER | 2013-08-29 | 922 | 461 | 200DB | 3.000000000000 | 0 | 0 | ||
| 27" IMAC WITH RETINA 5K DISPLAY | 2022-01-21 | 2,709 | SL | 5.000000000000 | 226 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BLACKROCK MULTI-SECTOR OPPORTUNITIES TRUST, 2000 SHS | 138,140 | 138,140 |
| VANGUARD ADMIRAL HIGH YIELD CORP, 159764.695 SHS | 813,202 | 813,202 |
| VANGUARD ADMIRAL SHORT-TERM INVESTMENT GR, 189702.268 SHS | 1,912,199 | 1,912,199 |
| BLACKROCK LOW DURATION BOND, 267373.529 SHS | 2,427,752 | 2,427,752 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC, 85 SHS | 185,933 | 185,933 |
| APPLE INC, 1640 SHS | 224,221 | 224,221 |
| BLACKROCK INC, 475 SHS | 289,294 | 289,294 |
| BLACKSTONE GROUP INC, 3800 SHS | 346,674 | 346,674 |
| CBOE GLOBAL MARKETS INC, 3000 SHS | 339,570 | 339,570 |
| CISCO SYSTEMS INC, 7300 SHS | 311,272 | 311,272 |
| CME GROUP INC, 1300 SHS | 266,110 | 266,110 |
| COCA-COLA CO, 5200 SHS | 327,132 | 327,132 |
| DISNEY (WALT) CO, 1350 SHS | 127,440 | 127,440 |
| JP MORGAN CHASE & CO, 1700 SHS | 191,437 | 191,437 |
| KKR & CO INC, 8050 SHS | 372,635 | 372,635 |
| LOWES COS INC COM, 1900 SHS | 331,873 | 331,873 |
| MICROSOFT CORP, 350 SHS | 89,891 | 89,891 |
| NIKE INC, 2250 SHS | 229,950 | 229,950 |
| NORFOLK SOUTHERN CORP, 1200 SHS | 272,748 | 272,748 |
| PAYPAL HOLDINGS INC, 3275 SHS | 228,726 | 228,726 |
| PEPSICO INC, 1950 SHS | 324,987 | 324,987 |
| PERSHING SQUARE HOLDINGS LTD, 62910 SHS | 1,865,282 | 1,865,282 |
| QUALCOMM INCORPORATED, 1425 SHS | 182,030 | 182,030 |
| RAYTHEON TECHNOLOGIES CORP, 3040 SHS | 292,174 | 292,174 |
| VANECK VECTORS GOLD MINERS ETF, 14700 SHS | 402,486 | 402,486 |
| VANGUARD 500 INDEX FUND, 13830.729 SHS | 4,832,042 | 4,832,042 |
| VERIZON COMMUNICATIONS INC, 3600 SHS | 182,700 | 182,700 |
| VISA INC, 1550 SHS | 305,180 | 305,180 |
| WASTE MANAGEMENT INC, 2900 SHS | 443,642 | 443,642 |
| CROWN CASTLE REIT, 2200 SHS | 370,436 | 370,436 |
| HAGGERTY - HCP/HBAS, 500,000 SHS | 60,363 | 60,363 |
| TACONIC CRE DISLOCATION FUND II, LP | 437,952 | 437,952 |
| TACONIC CRE DISLOCATION FUND, LP | 215,113 | 215,113 |
| VANGUARD REIT INDEX, 19906.272 SHS | 2,568,904 | 2,568,904 |
| VANGUARD DEVELOPED MARKETS INDEX, 457726.855 SHS | 5,996,222 | 5,996,222 |
| VANGUARD EMERGING MARKETS STOCK INDEX, 100670.282 SHS | 3,479,165 | 3,479,165 |
| VANGUARD GLOBAL CAPITAL CYCLES FD, 129662.194 SHS | 1,388,682 | 1,388,682 |
| IMPACTIVE CAPITAL FUND LTD | 2,740,001 | 2,740,001 |
| MFO D&D SMID CAP VALUE FUND, 2089273.8193141 SHS | 3,814,212 | 3,814,212 |
| MFO WESTFIELD FUND B, 51569.847733 SHS | 3,137,727 | 3,137,727 |
| MFO TOWLE FUND, 413255.7589624 SHS | 3,885,272 | 3,885,272 |
| VANGUARD SMALL CAP INDEX, 9520.336 SHS | 803,516 | 803,516 |
| AT&T INC, 12080 SHS | 253,197 | 253,197 |
| NEXTERA ENERGY PARTNERS, 8150 SHS | 604,404 | 604,404 |
| VANGUARD UTILITIES INDEX FUND, 11049 SHS | 844,441 | 844,441 |
| CLEARWAY ENTERGY INC, 10200 SHS | 326,094 | 326,094 |
| LAUDER ESTEE COS INC, 1230 SHS | 313,244 | 313,244 |
| META PLATFORMS INC, 1625 SHS | 262,031 | 262,031 |
| TIGER GLOBAL CROSSOVER LP | 1,995,761 | 1,995,761 |
| WARNER BROS DISCOVERY INC, 2922 SHS | 39,213 | 39,213 |
| STARWOOD PROPERTY TRUST INC, 16400 SHS | 342,596 | 342,596 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 101,010 | 68,249 | 32,761 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DRAPER FISHER JURVETSON GROWTH FUND LP | FMV | 2,412,714 | 2,412,714 |
| DRAPER FISHER JURVETSON GROWTH 2013 FUND LP | FMV | 824,072 | 824,072 |
| DFJ GROWTH 2016, LP | FMV | 976,307 | 976,307 |
| CROSSLINK VI VENTURE FUND | FMV | 178,029 | 178,029 |
| ARBORETUM VENTURES III | FMV | 118,238 | 118,238 |
| ARBORETUM VENTURES IV | FMV | 554,814 | 554,814 |
| ARCHIPELAGO HOLDINGS LTD | FMV | 1,727,402 | 1,727,402 |
| ELLIOTT INTERNATIONAL LIMITED | FMV | 2,601,737 | 2,601,737 |
| HG VORA SPECIAL OPPORTUNITIES FUND | FMV | 1,839,573 | 1,839,573 |
| IMPACT VENTURES III, LP | FMV | 156,894 | 156,894 |
| OTTER CREEK LONG/SHORT OPPORTUNITY FUND | FMV | 988,291 | 988,291 |
| TRP CAPITAL PARTNERS IV, LP | FMV | 404,339 | 404,339 |
| WEXFORD SPECTRUM | FMV | 102,305 | 102,305 |
| YORK CREDIT OPPORTUNITY | FMV | 184,512 | 184,512 |
| APOLLO NATURAL RESOURCES | FMV | 30,696 | 30,696 |
| COINBASE GLOBAL INC | FMV | 64,511 | 64,511 |
| DFJ GROWTH IV LP | FMV | 301,508 | 301,508 |
| IMPACT VENTURES IV, LP | FMV | 196,513 | 196,513 |
| TRP CAPITAL PARTNERS V, LP | FMV | 264,427 | 264,427 |
| UNITY SOFTWARE INC | FMV | 104,937 | 104,937 |
| HUNTER POINT CAPITAL INVESTORS LP | FMV | 566 | 566 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 27" IMAC WITH RETINA 5K DISPLAY | 2,709 | 226 | 2,483 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL SERVICES | 265,830 | 263,065 | 2,765 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INLANDER ART COLLECTION | 1,644,800 | 1,644,800 | 1,644,800 |
| GLASS ART COLLECTION | 2,301,143 | 2,301,143 | 2,301,143 |
| GLASS BOAT | 550,000 | 550,000 | 550,000 |
| DUE FROM RELATED PARTY | 222 | 222 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALIZED GAIN/LOSSES | 15,794,960 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANRP (EPE AIV) LP - SCHEDULE K-1 | 2,499 | 2,727 | 0 | |
| APOLLO NATURAL RESOURCES PARTNERS - SCHEDULE K-1 | 2,473 | 2,473 | 0 | |
| ARBORETUM VENTURES III - SCHEDULE K-1 | 2,938 | 2,938 | 0 | |
| ARBORETUM VENTURES IV - SCHEDULE K-1 | 5,352 | 5,352 | 0 | |
| BANK FEES | 65 | 0 | 65 | |
| CROSSLINK VENTURES VI, L.P. - SCHEDULE K-1 | 921 | 921 | 0 | |
| DFJ GROWTH 2013, LP - SCHEDULE K-1 | 10,914 | 10,914 | 0 | |
| DFJ GROWTH III, LP - SCHEDULE K-1 | 16,352 | 16,352 | 0 | |
| DFJ GROWTH IV, LP - SCHEDULE K-1 | 11,366 | 11,366 | 0 | |
| DFJ GROWTH 2006 CONTINUATION LP - SCHEDULE K-1 | 707 | 707 | 0 | |
| FINE ART EXPENSES | 4,634 | 4,634 | 0 | |
| IMPACT VENTURES III, LP - SCHEDULE K-1 | 2,945 | 2,945 | 0 | |
| IMPACT VENTURES IV, LP - SCHEDULE K-1 | 11,051 | 11,051 | 0 | |
| MFO D&D SMID CAP VALUE FUND JOINT VENTURE STMT | 25,263 | 25,263 | 0 | |
| MFO TOWLE FUND JOINT VENTURE STMT | 21,117 | 21,117 | 0 | |
| MFO WESTFIELD FUND B JOINT VENTURE STMT | 11,678 | 11,678 | 0 | |
| TELEPHONE & INTERNET | 1,998 | 0 | 1,998 | |
| PAYROLL PROCESSING | 2,331 | 63 | 2,268 | |
| STATE FILING FEE | 20 | 0 | 20 | |
| TACONIC CRE DISLOCATION FUND II LP - SCHEDULE K-1 | 22,283 | 22,283 | 0 | |
| TACONIC CRE DISLOCATION FUND LP - SCHEDULE K-1 | 7,649 | 7,649 | 0 | |
| TRP CAPITAL PARTNERS, LP - SCHEDULE K-1 | 3,418 | 3,418 | 0 | |
| TRP CAPITAL PARTNERS V, LP - SCHEDULE K-1 | 17,686 | 17,686 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ARBORETUM VENTURES IV-CAPITAL COMMITMENT | 113,500 | 105,000 |
| CROSSLINK VI VENTURE FUND-CAPITAL COMMITMENT | 22,520 | 22,520 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL SERVICES | 15,603 | 0 | 15,603 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANRP INTERNATIONAL HOLDINGS, LP K-1 | 64 | 64 | 0 | |
| FEDERAL EXCISE TAXES | 64,000 | 0 | 0 | |
| FOREIGN TAXES WITHHELD | 27,315 | 27,315 | 0 | |
| MFO TOWLE FUND JOINT VENTURE STMT | 40 | 40 | 0 | |
| MFO WESTFIELD FUND B JOINT VENTURE STMT | 59 | 59 | 0 | |
| PAYROLL TAXES | 10,703 | 303 | 10,400 |