| 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 | 5,301 | SL | 39.000000000000 | 3,029 | 0 | ||
| GENERATOR | 2020-11-25 | 28,823 | 8,970 | 200DB | 7.000000000000 | 5,672 | 0 | ||
| OFFICE BUILDING | 2020-04-01 | 22,875 | 1,027 | SL | 39.000000000000 | 587 | 0 | ||
| GREENHOUSE | 2022-04-15 | 199,174 | SL | 10.000000000000 | 9,959 | 0 | |||
| TRAILER | 2021-12-09 | 4,646 | 200DB | 7.000000000000 | 0 | 0 | |||
| COOLER | 2022-05-20 | 9,910 | 200DB | 5.000000000000 | 1,982 | 0 | |||
| CHICKEN COOP | 2022-07-01 | 10,929 | SL | 10.000000000000 | 546 | 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 | 3,593,624 | 3,593,624 |
| SECURITIES HELD AT FIDELITY/NATIONAL FINANCIAL SERVICES #3104 | FMV | 33,645,326 | 33,645,326 |
| SECURITIES HELD AT FIDELITY/NATIONAL FINANCIAL SERVICES #3105 | FMV | 25,481,302 | 25,481,302 |
| SECURITIES HELD AT FIDELITY/NATIONAL FINANCIAL SERVICES #5377 | FMV | 467,385 | 467,385 |
| 0.3976% INTEREST IN ADAMS STREET 2019 GLOBAL FUND, LP | FMV | 1,575,566 | 2,187,181 |
| 1.8015% INTEREST IN BIP CAPITAL VENTURE FUND IV-QP, LP | FMV | 1,034,520 | 1,921,059 |
| 2.0939% INTEREST IN PLEXUS FUND IV-B, LP | FMV | 654,817 | 807,325 |
| 3.0990% INTEREST IN WHI REAL ESTATE PARTNERS IV-TE, LP | FMV | 633,285 | 567,732 |
| 1.2452% INTEREST IN WHI REAL ESTATE PARTNERS V-TE, LP | FMV | 1,066,965 | 1,210,885 |
| 0.2775% INTEREST IN INVESTMENT IN FULCRUM IV | FMV | 556,767 | 715,867 |
| 6.3865% INTEREST IN WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO | FMV | 15,282,637 | 15,285,691 |
| 10.5879% INTEREST IN WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO | FMV | 12,275,437 | 12,273,960 |
| 1.7112% INTEREST IN WELLINGTON TRUST CO, NA CTF INT'L QUALITY GROWTH | FMV | 21,738,492 | 21,742,947 |
| 2.5288% INTEREST IN JFL PARALLEL FUND V | FMV | 594,529 | 781,580 |
| AMG PANTHEON PE | FMV | 731,224 | 731,224 |
| 1.8670% INTEREST IN WELLINGTON TRUST CO, NA CTF INT'L QUALITY GROWTH (D) | FMV | 11,329,819 | 11,332,141 |
| SECURITIES HELD AT US BANK #0879 | FMV | 13,886,832 | 13,886,832 |
| MONROE CAPITAL PRIVATE CREDIT (CAYMAN) FEEDER FUND IV, LP | FMV | 2,993,778 | 2,993,778 |
| 27.433% INTEREST IN ANDALUSIAN PARTNERS, LP | FMV | 1,206,648 | 1,192,265 |
| .3992% INTEREST IN COUNCIL CAPITAL IV, LP | FMV | 180,836 | 177,449 |
| 10.43% INTEREST IN AAC INTERSTATE CENTRE EPSILON 2021, LLC | FMV | 110,920 | 110,920 |
| INTEREST IN KENDALL SUSTAINABLE INFRASTRUCTURE III (BLOCKER), L.P. | FMV | 163,501 | 163,501 |
| INTEREST IN ASP (FEEDER) LEADERS FUND 2020 LP | FMV | 187,567 | 187,567 |
| 1.6633% INTEREST IN PANORAMIC CONNEXPAY EQUITY II-QP, LLC | FMV | 271,670 | 276,295 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GREENHOUSE | 118,125 | 8,330 | 109,795 | |
| GENERATOR | 28,823 | 14,642 | 14,181 | |
| OFFICE BUILDING | 22,875 | 1,614 | 21,261 | |
| GREENHOUSE | 199,174 | 9,959 | 189,215 | |
| TRAILER | 4,646 | 4,646 | 0 | |
| COOLER | 9,910 | 1,982 | 7,928 | |
| CHICKEN COOP | 10,929 | 546 | 10,383 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 17,490 | 8,745 | 8,745 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PERSONAL PROPERTY | 472,629 | 0 | 0 |
| ADVANCE PAYMENT - CREDIT CARD | 0 | 15,536 | 15,536 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADAMS STREET 2019 GLOBAL FUND, LP - CHARITABLE CONTRIBUTIONS | 31 | 0 | 31 | |
| ADAMS STREET 2019 GLOBAL FUND, LP - INVESTMENT INTEREST EXPENSES | 24,255 | 24,255 | 0 | |
| ADAMS STREET 2019 GLOBAL FUND, LP - NON-DEDUCTIBLE TAX EXPENSE | 68 | 0 | 0 | |
| ADAMS STREET 2019 GLOBAL FUND, LP - OTHER DEDUCTIONS | 61,294 | 61,294 | 0 | |
| ANDALUSIAN PARTNERS, LP - OTHER DEDUCTIONS | 200,448 | 200,448 | 0 | |
| ANNUAL REPORT | 404 | 0 | 404 | |
| BIP CAPITAL VENTURE FUND IV-QP, LP - INVESTMENT INTEREST EXPENSE | 859 | 859 | 0 | |
| BIP CAPITAL VENTURE FUND IV-QP, LP - NON-DEDUCTIBLE TAX EXPENSE | 4 | 0 | 0 | |
| BIP CAPITAL VENTURE FUND IV-QP, LP - PORTFOLIO DEDUCTIONS | 24,578 | 24,578 | 0 | |
| COMPUTER | 1,056 | 0 | 1,056 | |
| COUNCIL CAPITAL IV LP - INVESTMENT INTEREST EXPENSE | 1,096 | 1,096 | 0 | |
| COUNCIL CAPITAL IV LP - OTHER DEDUCTION | 15,279 | 15,279 | 0 | |
| FARM SUPPLIES | 21,777 | 0 | 21,777 | |
| FULCRUM GROWTH FUND IV QP, LLC - OTHER DEDUCTIONS | 18,976 | 18,976 | 0 | |
| JFL PARALLEL FUND V, LP - PORTFOLIO DEDUCTIONS | 13,328 | 13,328 | 0 | |
| LANDSCAPING | 6,094 | 0 | 6,094 | |
| MARKETING EXPENSES | 121,860 | 0 | 121,860 | |
| MEMBERSHIP DUES | 3,000 | 0 | 3,000 | |
| MISCELLANEOUS EXPENSES | 58,227 | 20,533 | 37,692 | |
| PLEXUS FUND IV-B, LP - CHARITABLE DONATION | 101 | 0 | 101 | |
| PLEXUS FUND IV-B, LP - INVESTMENT INTEREST EXPENSE | 5,478 | 5,478 | 0 | |
| PLEXUS FUND IV-B, LP - NON-DEDUCTIBLE TAX EXPENSE | 684 | 0 | 0 | |
| PLEXUS FUND IV-B, LP - OTHER DEDUCTIONS | 7,832 | 7,832 | 0 | |
| PROPERTY INSURANCE | 3,119 | 0 | 3,119 | |
| REPAIRS | 12,319 | 0 | 12,319 | |
| SUPPLIES | 23,049 | 2,148 | 20,901 | |
| TRAINING | 38,182 | 19,091 | 19,091 | |
| TRASH DISPOSAL | 3,686 | 1,165 | 2,521 | |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - PORTFOLIO DEDUCTIONS | 6,876 | 6,876 | 0 | |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - OTHER DEDUCTIONS | 85,829 | 85,829 | 0 | |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - OTHER DEDUCTIONS | 6,767 | 6,767 | 0 | |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - OTHER DEDUCTIONS | 3,528 | 3,528 | 0 | |
| WHI REAL ESTATE PARTNERS IV-TE, LP - INVESTMENT INTEREST EXPENSE | 276 | 276 | 0 | |
| WHI REAL ESTATE PARTNERS IV-TE, LP - PORTFOLIO DEDUCTIONS | 9,894 | 9,894 | 0 | |
| WHI REAL ESTATE PARTNERS V-TE, LP - INVESTMENT INTEREST EXPENSE | 3,936 | 3,936 | 0 | |
| WHI REAL ESTATE PARTNERS V-TE, LP - OTHER DEDUCTIONS | 19,482 | 19,482 | 0 | |
| SOFTWARE | 2,459 | 1,229 | 1,230 | |
| PANORAMIC CONNEXPAY EQUITY II-QP, LLC - OTHER DEDUCTIONS | 608 | 608 | 0 | |
| INTEREST EXPENSE | 112 | 0 | 112 | |
| ADAMS STREET 2019 GLOBAL FUND, LP - SECTION 179 | 5 | 5 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PLEXUS FUND IV-B, LP - OTHER INCOME | 29 | 29 | 29 |
| PLEXUS FUND IV-B, LP - DIVIDEND INCOME | 3,851 | 3,851 | 3,851 |
| PLEXUS FUND IV-B, LP - ORDINARY BUSINESS INCOME | 81,685 | 81,685 | 81,685 |
| PLEXUS FUND IV-B, LP - NET RENTAL REAL ESTATE INCOME | 69 | 69 | 69 |
| PLEXUS FUND IV-B, LP - LONG-TERM CAPITAL GAINS | 170,824 | 170,824 | 170,824 |
| PLEXUS FUND IV-B, LP - TAX-EXEMPT INCOME | 3,165 | 0 | 3,165 |
| WHI REAL ESTATE PARTNERS IV-TE, LP - INTEREST INCOME | 43,743 | 43,743 | 43,743 |
| WHI REAL ESTATE PARTNERS IV-TE, LP -DIVIDEND INCOME | 140,104 | 140,104 | 140,104 |
| WHI REAL ESTATE PARTNERS IV-TE, LP - LONG-TERM CAPITAL GAINS | 229,921 | 229,921 | 229,921 |
| WHI REAL ESTATE PARTNERS V-TE, LP - INTEREST INCOME | 53,107 | 53,107 | 53,107 |
| WHI REAL ESTATE PARTNERS V-TE, LP -DIVIDEND INCOME | 33,687 | 33,687 | 33,687 |
| FAIRWAY - CASTLE HILLS, LLLP - NET RENTAL REAL ESTATE INCOME | 14,402 | 14,402 | 14,402 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - INTEREST INCOME | 12,081 | 12,081 | 12,081 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - DIVIDEND INCOME | 222,630 | 222,630 | 222,630 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - ST CAPITAL LOSSES | -643,100 | -643,100 | -643,100 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - LT CAPITAL LOSSES | -277,743 | -277,743 | -277,743 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - PORTFOLIO INCOME | 12,878 | 12,878 | 12,878 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - SECTION 1256 GAINS | 1,876 | 1,876 | 1,876 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - INTEREST INCOME | 3,520 | 3,520 | 3,520 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - DIVIDEND INCOME | 619,497 | 619,497 | 619,497 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - ST CAPITAL LOSSES | -2,596,102 | -2,596,102 | -2,596,102 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - LT CAPITAL GAINS | 738,033 | 738,033 | 738,033 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - PORTFOLIO LOSS | -51,768 | -51,768 | -51,768 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - SECTION 1256 LOSS | -2,749 | -2,749 | -2,749 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - INTEREST INCOME | 4,219 | 4,219 | 4,219 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - DIVIDEND INCOME | 485,389 | 485,389 | 485,389 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - ST CAPITAL LOSS | -570,387 | -570,387 | -570,387 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - LT CAPITAL LOSS | -18,157 | -18,157 | -18,157 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - PORTFOLIO LOSS | -5,223 | -5,223 | -5,223 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - SECTION 1256 GAIN | 30 | 30 | 30 |
| JFL PARALLEL FUND V, LP - INTEREST INCOME | 4,059 | 4,059 | 4,059 |
| UNREALIZED BOOK GAIN (LOSS) (GAAP) | -13,531,207 | 0 | -13,531,207 |
| ADAMS STREET 2019 GLOBAL FUND, LP - INTEREST INCOME | 3,997 | 3,997 | 3,997 |
| ADAMS STREET 2019 GLOBAL FUND, LP - DIVIDEND INCOME | 10,408 | 10,408 | 10,408 |
| ADAMS STREET 2019 GLOBAL FUND, LP - ST CAPITAL GAINS | 12,485 | 12,485 | 12,485 |
| ADAMS STREET 2019 GLOBAL FUND, LP - LONG-TERM CAPITAL GAINS | 56,198 | 56,198 | 56,198 |
| ADAMS STREET 2019 GLOBAL FUND, LP - ORDINARY BUSINESS INCOME (LOSS) | -5,789 | -5,789 | -5,789 |
| ADAMS STREET 2019 GLOBAL FUND, LP - ROYALTY INCOME | 11 | 11 | 11 |
| ADAMS STREET 2019 GLOBAL FUND, LP - OTHER INCOME | 990 | 990 | 990 |
| BIP CAPITAL VENTURE FUND IV-QP, LP - ORDINARY BUSINESS LOSS | -38,557 | -38,557 | -38,557 |
| BIP CAPITAL VENTURE FUND IV-QP, LP - INTEREST INCOME | 1,667 | 1,667 | 1,667 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - DIVIDEND INCOME | 322,873 | 322,873 | 322,873 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - INTEREST INCOME | 1,835 | 1,835 | 1,835 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - ST CAPITAL LOSSES | -1,353,053 | -1,353,053 | -1,353,053 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - LT CAPITAL GAINS | 384,652 | 384,652 | 384,652 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - PORTFOLIO LOSS | -26,978 | -26,978 | -26,978 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - SECTION 1256 LOSS | -1,432 | -1,432 | -1,432 |
| BIP CAPITAL VENTURE FUND IV-QP, LP - LT CAPITAL GAIN | 166,949 | 166,949 | 166,949 |
| BIP CAPITAL VENTURE FUND IV-QP, LP - SECTION 1231 GAIN (LOSS) | -5 | -5 | -5 |
| PANORAMIC CONNEXPAY EQUITY II-QP, LLC - ORDINARY BUSINESS LOSS | -329 | -329 | -329 |
| PANORAMIC CONNEXPAY EQUITY II-QP, LLC - INTEREST INCOME | 607 | 607 | 607 |
| ADAMS STREET 2019 GLOBAL FUND, LP - OTHER RENTAL INCOME | 5 | 5 | 5 |
| ADAMS STREET 2019 GLOBAL FUND, LP - SECTION 1231 GAIN (LOSS) | -214 | -214 | -214 |
| ADAMS STREET 2019 GLOBAL FUND, LP - TAX EXEMPT INCOME | 112 | 0 | 112 |
| PLEXUS FUND IV-B, LP - SHORT-TERM CAPITAL GAINS | 1,087 | 1,087 | 1,087 |
| PLEXUS FUND IV-B, LP - SECTION 1231 GAIN (LOSS) | -8 | -8 | -8 |
| AAC INTERSTATE CENTRE EPSILON 2021 LLC -RENTAL REAL ESTATE INCOME (LOSS) | 180,425 | 180,425 | 180,425 |
| AAC INTERSTATE CENTRE EPSILON 2021 LLC - ORDINARY BUSINESS INCOME (LOSS) | -3 | -3 | -3 |
| AAC INTERSTATE CENTRE EPSILON 2021 LLC - SECTION 1231 GAIN (LOSS) | 723,083 | 723,083 | 723,083 |
| DCP MIDSTREAM LP | 1,264 | 1,264 | 1,264 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER LIABILITIES | 34,788 | 2,379 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 78,082 | 0 | 78,083 | |
| INVESTMENT MANAGEMENT FEES | 1,683,980 | 1,683,980 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX EXPENSE | 66,411 | 34,826 | 34,826 | |
| FOREIGN TAXES PAID | 278,627 | 278,627 | 0 | |
| OTHER TAXES | 285,848 | 0 | 0 |