| 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 | 8,330 | SL | 39.000000000000 | 3,029 | 0 | ||
| GENERATOR | 2020-11-25 | 28,823 | 14,642 | 200DB | 7.000000000000 | 4,052 | 0 | ||
| OFFICE BUILDING | 2020-04-01 | 22,875 | 1,614 | SL | 39.000000000000 | 587 | 0 | ||
| GREENHOUSE | 2022-04-15 | 199,174 | 9,959 | SL | 10.000000000000 | 19,917 | 0 | ||
| TRAILER | 2021-12-09 | 4,646 | 200DB | 7.000000000000 | 0 | 0 | |||
| COOLER | 2022-05-20 | 9,910 | 1,982 | 200DB | 5.000000000000 | 3,171 | 0 | ||
| CHICKEN COOP | 2022-07-01 | 10,929 | 546 | SL | 10.000000000000 | 1,093 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| .3992% INTEREST IN COUNCIL CAPITAL IV, LP | FMV | 184,854 | 188,907 |
| 0.2775% INTEREST IN INVESTMENT IN FULCRUM IV | FMV | 653,703 | 895,240 |
| 0.3976% INTEREST IN ADAMS STREET 2019 GLOBAL FUND, LP | FMV | 1,926,455 | 2,627,205 |
| 1.2452% INTEREST IN WHI REAL ESTATE PARTNERS V-TE, LP | FMV | 1,102,335 | 1,102,335 |
| 1.6633% INTEREST IN PANORAMIC CONNEXPAY EQUITY II-QP, LLC | FMV | 267,505 | 297,793 |
| 1.7112% INTEREST IN WELLINGTON TRUST CO, NA CTF INT'L QUALITY GROWTH | FMV | 19,144,725 | 19,146,410 |
| 1.7486339% INTEREST IN LOGISTICS CO-INVEST 2022, LP | AT COST | 60,320 | 97,571 |
| 1.8015% INTEREST IN BIP CAPITAL VENTURE FUND IV-QP, LP | FMV | 1,053,738 | 1,611,639 |
| 1.8670% INTEREST IN WELLINGTON TRUST CO, NA CTF INT'L QUALITY GROWTH (D) | FMV | 12,660,061 | 12,661,175 |
| 10.43% INTEREST IN AAC INTERSTATE CENTRE EPSILON 2021, LLC | FMV | 36,942 | 36,942 |
| 10.5879% INTEREST IN WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO | FMV | 13,777,656 | 13,780,807 |
| 2.0939% INTEREST IN PLEXUS FUND IV-B, LP | FMV | 645,551 | 920,792 |
| 2.5288% INTEREST IN JFL PARALLEL FUND V | FMV | 677,275 | 1,019,418 |
| 27.433% INTEREST IN ANDALUSIAN PARTNERS, LP | FMV | 3,544,298 | 3,560,860 |
| 3.0990% INTEREST IN WHI REAL ESTATE PARTNERS IV-TE, LP | FMV | 645,310 | 381,435 |
| 6.3865% INTEREST IN WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO | FMV | 15,617,096 | 15,615,282 |
| AMG PANTHEON PE | FMV | 838,848 | 838,841 |
| INTEREST IN AAC INTERSTATE CENTRE EPSILON 2021 LLC | FMV | 9,749,137 | 9,749,137 |
| INTEREST IN ASP (FEEDER) LEADERS FUND 2020 LP | FMV | 273,543 | 273,543 |
| INTEREST IN KENDALL SUSTAINABLE INFRASTRUCTURE III (BLOCKER), L.P. | FMV | 1,186,763 | 1,186,763 |
| MONROE CAPITAL PRIVATE CREDIT (CAYMAN) FEEDER FUND IV, LP | FMV | 2,998,003 | 2,998,003 |
| SECURITIES HELD AT FIDELITY/NATIONAL FINANCIAL SERVICES #3104 | FMV | 32,341,429 | 32,341,429 |
| SECURITIES HELD AT FIDELITY/NATIONAL FINANCIAL SERVICES #3105 | FMV | 21,492,746 | 21,492,746 |
| SECURITIES HELD AT FIDELITY/NATIONAL FINANCIAL SERVICES #5377 | FMV | 479,645 | 479,645 |
| SECURITIES HELD AT US BANK #0879 | FMV | 17,572,165 | 17,572,165 |
| SECURITIES HELD PERSHING ADVISOR SOLUTIONS, LLC - 2018 | FMV | 129,850 | 129,850 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GREENHOUSE | 118,125 | 11,359 | 106,766 | |
| GENERATOR | 28,823 | 18,694 | 10,129 | |
| OFFICE BUILDING | 22,875 | 2,201 | 20,674 | |
| GREENHOUSE | 199,174 | 29,876 | 169,298 | |
| TRAILER | 4,646 | 4,646 | 0 | |
| COOLER | 9,910 | 5,153 | 4,757 | |
| CHICKEN COOP | 10,929 | 1,639 | 9,290 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 36,890 | 9,223 | 27,667 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ADVANCE PAYMENT - CREDIT CARD | 15,536 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADAMS STREET 2019 GLOBAL FUND, LP - CHARITABLE CONTRIBUTIONS | 57 | 0 | 57 | |
| ADAMS STREET 2019 GLOBAL FUND, LP - INVESTMENT INTEREST EXPENSES | 15,183 | 15,183 | 0 | |
| ADAMS STREET 2019 GLOBAL FUND, LP - NON-DEDUCTIBLE TAX EXPENSE | 120 | 0 | 0 | |
| ADAMS STREET 2019 GLOBAL FUND, LP - OTHER DEDUCTIONS | 60,459 | 60,459 | 0 | |
| ANDALUSIAN PARTNERS, LP - OTHER DEDUCTIONS | 214,370 | 214,370 | 0 | |
| ANNUAL REPORT | 202 | 0 | 202 | |
| BIP CAPITAL VENTURE FUND IV-QP, LP - INVESTMENT INTEREST EXPENSE | 275 | 275 | 0 | |
| BIP CAPITAL VENTURE FUND IV-QP, LP - NON-DEDUCTIBLE TAX EXPENSE | 4 | 0 | 0 | |
| BIP CAPITAL VENTURE FUND IV-QP, LP - PORTFOLIO DEDUCTIONS | 24,367 | 24,367 | 0 | |
| COMPUTER | 3,278 | 0 | 3,278 | |
| COUNCIL CAPITAL IV LP - NON-DEDUCTIBLE TAX EXPENSE | 13 | 0 | 0 | |
| COUNCIL CAPITAL IV LP - OTHER DEDUCTION | 14,854 | 14,854 | 0 | |
| FARM SUPPLIES | 16,628 | 0 | 16,628 | |
| FULCRUM GROWTH FUND IV QP, LLC - OTHER DEDUCTIONS | 23,313 | 23,313 | 0 | |
| JFL PARALLEL FUND V, LP - PORTFOLIO DEDUCTIONS | 17,723 | 17,723 | 0 | |
| LANDSCAPING | 2,762 | 0 | 2,762 | |
| MARKETING EXPENSES | 155,430 | 0 | 155,430 | |
| MEMBERSHIP DUES | 14,400 | 0 | 14,400 | |
| MISCELLANEOUS EXPENSES | 72,989 | 12,044 | 60,944 | |
| PLEXUS FUND IV-B, LP - CHARITABLE DONATION | 99 | 0 | 99 | |
| PLEXUS FUND IV-B, LP - INVESTMENT INTEREST EXPENSE | 5,572 | 5,572 | 0 | |
| PLEXUS FUND IV-B, LP - NON-DEDUCTIBLE TAX EXPENSE | 853 | 0 | 0 | |
| PLEXUS FUND IV-B, LP - OTHER DEDUCTIONS | 7,970 | 7,970 | 0 | |
| PROPERTY INSURANCE | 3,649 | 0 | 3,649 | |
| REPAIRS | 6,132 | 0 | 6,132 | |
| SUPPLIES | 16,406 | 3,856 | 12,550 | |
| TRAINING | 83,961 | 41,981 | 41,981 | |
| TRASH DISPOSAL | 4,951 | 0 | 4,951 | |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - DEDUCTIONS-PORTFOLIO | 8,331 | 8,331 | 0 | |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - DEDUCTIONSPORTFOLIO | 36,327 | 36,327 | 0 | |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - DEDUCTIONSPORTFO | 3,642 | 3,642 | 0 | |
| WHI REAL ESTATE PARTNERS IV-TE, LP - INVESTMENT INTEREST EXPENSE | 533 | 533 | 0 | |
| WHI REAL ESTATE PARTNERS IV-TE, LP - PORTFOLIO DEDUCTIONS | 8,450 | 8,450 | 0 | |
| WHI REAL ESTATE PARTNERS V-TE, LP - INVESTMENT INTEREST EXPENSE | 1,328 | 1,328 | 0 | |
| WHI REAL ESTATE PARTNERS V-TE, LP - OTHER DEDUCTIONS | 20,542 | 20,542 | 0 | |
| SOFTWARE | 1,484 | 742 | 742 | |
| PANORAMIC CONNEXPAY EQUITY II-QP, LLC - OTHER DEDUCTIONS | 6,018 | 6,018 | 0 | |
| ADAMS STREET 2019 GLOBAL FUND, LP - SECTION 179 | 12 | 12 | 0 | |
| BIP CAPITAL VENTURE FUND IV-QP, LP - SECTION 179 | 7 | 7 | 0 | |
| BIP CAPITAL VENTURE FUND IV-QP, LP - CHARITABLE DONATION | 1 | 0 | 1 | |
| BIP CAPITAL VENTURE FUND IV-QP, LP - OTHER DEDUCTIONS | 3,302 | 3,302 | 0 | |
| PANORAMIC CONNEXPAY EQUITY II-QP, LLC - NON-DEDUCTIBLE TAX EXPENSE | 116 | 0 | 0 | |
| BANK FEES | 991 | 0 | 991 | |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH - PORTFOLIO DEDUCTIONS | 6,083 | 6,083 | 0 | |
| LOGISTICS CO-INVEST 2022 - PORTFOLIO DEDUCTIONS | 3,671 | 3,671 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PLEXUS FUND IV-B, LP - OTHER INCOME | 14 | 14 | 14 |
| PLEXUS FUND IV-B, LP - DIVIDEND INCOME | 24,591 | 24,591 | 24,591 |
| PLEXUS FUND IV-B, LP - ORDINARY BUSINESS INCOME | 34,340 | 34,340 | 34,340 |
| PLEXUS FUND IV-B, LP - NET RENTAL REAL ESTATE INCOME | 43 | 43 | 43 |
| PLEXUS FUND IV-B, LP - LONG-TERM CAPITAL GAINS | 17,060 | 17,060 | 17,060 |
| PLEXUS FUND IV-B, LP - TAX-EXEMPT INCOME | 5,260 | 0 | 5,260 |
| WHI REAL ESTATE PARTNERS IV-TE, LP - INTEREST INCOME | 31,863 | 31,863 | 31,863 |
| WHI REAL ESTATE PARTNERS IV-TE, LP - LONG-TERM CAPITAL GAINS | -10,855 | -10,855 | -10,855 |
| WHI REAL ESTATE PARTNERS V-TE, LP - INTEREST INCOME | 65,885 | 65,885 | 65,885 |
| WHI REAL ESTATE PARTNERS V-TE, LP -DIVIDEND INCOME | 28,057 | 28,057 | 28,057 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - INTEREST INCOME | 34,998 | 34,998 | 34,998 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - DIVIDEND INCOME | 198,614 | 198,614 | 198,614 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - ST CAPITAL LOSSES | -152,285 | -152,285 | -152,285 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - LT CAPITAL LOSSES | -342,028 | -342,028 | -342,028 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - PORTFOLIO INCOME | 67,583 | 67,583 | 67,583 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - SECTION 1256 GAINS | 1,459 | 1,459 | 1,459 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - INTEREST INCOME | 4,728 | 4,728 | 4,728 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - DIVIDEND INCOME | 293,220 | 293,220 | 293,220 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - ST CAPITAL GAINS | 61,706 | 61,706 | 61,706 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - LT CAPITAL LOSSES | -372,500 | -372,500 | -372,500 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - PORTFOLIO LOSS | -6,752 | -6,752 | -6,752 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - SECTION 1256 GAIN | 451 | 451 | 451 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - INTEREST INCOME | 16,181 | 16,181 | 16,181 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - DIVIDEND INCOME | 531,252 | 531,252 | 531,252 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - ST CAPITAL GAIN | 11,906 | 11,906 | 11,906 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - LT CAPITAL LOSS | -876,430 | -876,430 | -876,430 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - PORTFOLIO GAIN | 1,827 | 1,827 | 1,827 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - SECTION 1256 GAIN | 247 | 247 | 247 |
| JFL PARALLEL FUND V, LP - INTEREST INCOME | 4,160 | 4,160 | 4,160 |
| ADAMS STREET 2019 GLOBAL FUND, LP - INTEREST INCOME | 6,515 | 6,515 | 6,515 |
| ADAMS STREET 2019 GLOBAL FUND, LP - DIVIDEND INCOME | 8,056 | 8,056 | 8,056 |
| ADAMS STREET 2019 GLOBAL FUND, LP - ST CAPITAL GAINS | 346 | 346 | 346 |
| ADAMS STREET 2019 GLOBAL FUND, LP - LONG-TERM CAPITAL GAINS | 30,605 | 30,605 | 30,605 |
| ADAMS STREET 2019 GLOBAL FUND, LP - ORDINARY BUSINESS INCOME (LOSS) | -7,081 | -7,081 | -7,081 |
| ADAMS STREET 2019 GLOBAL FUND, LP - ROYALTY INCOME | 13 | 13 | 13 |
| ADAMS STREET 2019 GLOBAL FUND, LP - OTHER INCOME | -1,331 | -1,331 | -1,331 |
| BIP CAPITAL VENTURE FUND IV-QP, LP - ORDINARY BUSINESS LOSS | 6,370 | 6,370 | 6,370 |
| BIP CAPITAL VENTURE FUND IV-QP, LP - INTEREST INCOME | 4 | 4 | 4 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - DIVIDEND INCOME | 506,853 | 506,853 | 506,853 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - INTEREST INCOME | 8,075 | 8,075 | 8,075 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - ST CAPITAL GAINS | 94,981 | 94,981 | 94,981 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - LT CAPITAL LOSSES | -576,441 | -576,441 | -576,441 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - PORTFOLIO LOSS | -11,768 | -11,768 | -11,768 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - SECTION 1256 GAIN | 812 | 812 | 812 |
| PANORAMIC CONNEXPAY EQUITY II-QP, LLC - ORDINARY BUSINESS LOSS | -5,883 | -5,883 | -5,883 |
| PANORAMIC CONNEXPAY EQUITY II-QP, LLC - INTEREST INCOME | 2,412 | 2,412 | 2,412 |
| ADAMS STREET 2019 GLOBAL FUND, LP - NET RENTAL REAL ESTATE LOSS | -2 | -2 | -2 |
| ADAMS STREET 2019 GLOBAL FUND, LP - SECTION 1231 GAIN (LOSS) | -141 | -141 | -141 |
| ADAMS STREET 2019 GLOBAL FUND, LP - TAX EXEMPT INCOME | 41 | 0 | 41 |
| PLEXUS FUND IV-B, LP - SECTION 1231 GAIN (LOSS) | 216 | 216 | 216 |
| AAC INTERSTATE CENTRE EPSILON 2021 LLC -RENTAL REAL ESTATE INCOME (LOSS) | -1,485 | -1,485 | -1,485 |
| AAC INTERSTATE CENTRE EPSILON 2021 LLC - ORDINARY BUSINESS INCOME (LOSS) | -3 | -3 | -3 |
| AAC INTERSTATE CENTRE EPSILON 2021 LLC - SECTION 1231 GAIN (LOSS) | -13,731 | -13,731 | -13,731 |
| COUNCIL CAPITAL IV LP - ORDINARY BUSINESS INCOME (LOSS) | -21 | -21 | -21 |
| COUNCIL CAPITAL IV LP - INTEREST INCOME | 106 | 106 | 106 |
| FULCRUM GROWTH FUND IV QP LLC - INTEREST INCOME | 249 | 249 | 249 |
| JFL PARALLEL FUND V, LP - DIVIDEND INCOME | 5,042 | 5,042 | 5,042 |
| JFL PARALLEL FUND V, LP - PORTFOLIO INCOME | 2,303 | 2,303 | 2,303 |
| BBC INTERSTATE CENTRE CHARLIE 2022 LLC -RENTAL REAL ESTATE INCOME (LOSS) | -863 | -863 | -863 |
| PLEXUS FUND IV-B, LP - INTEREST INCOME | 280 | 280 | 280 |
| LOGISTICS CO-INVEST 2022 - INTEREST INCOME | 140 | 140 | 140 |
| LOGISTICS CO-INVEST 2022 - DIVIDEND INCOME | 453 | 453 | 453 |
| LOGISTICS CO-INVEST 2022 - ST CAPITAL LOSS | -46 | -46 | -46 |
| LOGISTICS CO-INVEST 2022 -ORDINARY BUSINESS LOSS | -26 | -26 | -26 |
| LOGISTICS CO-INVEST 2022 - PORTFOLIO INCOME | 1,459 | 1,459 | 1,459 |
| PASS-THROUGH INVESTMENT (MARK TO MARKET) UNREALIZED GAIN | 1,437,614 | 0 | 1,437,614 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER LIABILITIES | 2,379 | 6,241 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 80,060 | 0 | 80,060 | |
| INVESTMENT MANAGEMENT FEES | 768,514 | 768,514 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX EXPENSE | 199,077 | 21,164 | 63,493 | |
| OTHER TAXES | 232,279 | 232,279 | 0 |