| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,000 | 2,500 | 2,500 |
| Category | Amount |
|---|---|
| NONE | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DOUBLELINE INCOME SOLUTIONS | 331,600 | 331,600 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD BALANCED INDEX | 1,128,218 | 1,128,218 |
| GREEN BRICK PARTNERS INC | 574,000 | 574,000 |
| VERSO CORP | 300,500 | 300,500 |
| OWL ROCK CAPITAL GROUP | 833,547 | 833,547 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MCNALLY CAPITAL-EUROPA SPV, LLC | FMV | 62,500 | 62,500 |
| KAYNE ANDERSON REAL ESTATE DEBT II, LP | FMV | 249,992 | 249,992 |
| HAVENCREST ESS CO-INVESTMENT I, LLC | FMV | 269,279 | 269,279 |
| SUSSER BANK HOLDINGS LLC | FMV | 212,499 | 212,499 |
| CHCP DIRECT INVESTORS, LP | FMV | 3,025 | 3,025 |
| OFFICE PROPERTIES INCOME TRUST | FMV | 681,600 | 681,600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PASSTHROUGH FROM KAYNE ANDERSON REAL ESTATE DEBT II | 6,027 | 6,027 | 0 | |
| PASSTHROUGH FROM CHCP DIRECT INVESTORS, LP | 15,754 | 15,754 | 0 | |
| PASSTHROUGH FROM MCNALLY CAPITAL- EUROPA SPV, LLC | 1,411 | 1,411 | 0 | |
| PASSTHROUGH FROM SUSSER BANK HOLDINGS LLC | 50 | 50 | 0 | |
| PASSTHROUGH FROM HAVENCREST ESS CO-INVESTMENT I, LLC | 9 | 0 | 9 | |
| PASSTHROUGH FROM SILVER LAKE PARTNERS VI PRIVATE ACCESS FUND, LP | 2,001 | 2,001 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MCNALLY CAPITAL- EUROPA SPV, LLC | 2,416 | 2,416 | 2,416 |
| HAVENCREST ESS CO-INVESTMENTS I, LLC | 8,776 | 8,776 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 223,731 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISOR FEE | 5,464 | 5,464 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 13,400 | 0 | 0 | |
| FOREIGN TAXES | 23 | 23 | 0 |