| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,800 | 1,160 | 4,640 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BANK OF MONTREAL SER E MTN | 7,020 | 6,976 |
| ENERGY TRANSFER OPERATING LP NOTE | 6,035 | 5,978 |
| KINDER MORGAN ENERGY PARTNERS NOTE | 5,013 | 4,973 |
| BANK AMER CORP MTN | 6,222 | 5,898 |
| JPMORGAN CHASE & CO NOTE | 5,005 | 5,003 |
| CITIGROUP INC NOTE | 4,865 | 4,879 |
| MORGAN STANLEY MTN | 4,881 | 4,897 |
| ROYAL BK CDA NOTE | 6,349 | 5,949 |
| COMCAST CORP NEW NOTE CALL | 5,789 | 5,785 |
| STATE STR CORP NOTE | 5,356 | 5,504 |
| GOLDMAN SACHS GROUP INC NOTE | 5,373 | 5,562 |
| US BANCORP SER AA MTN | 4,919 | 4,921 |
| AMERICAN EXPRESS CO NOTE | 3,855 | 3,959 |
| APPLE INC NOTE CALL MAKE WHOLE | 1,898 | 1,710 |
| SCHWAB CHARLES CORP NOTE CALL MAKE WHOLE | 4,051 | 3,341 |
| UNITEDHEALTH GROUP INC NOTE | 4,039 | 3,466 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CLIFFWATER CORPORATE LENDING FUND I | AT COST | 128,509 | 127,919 |
| VANGUARD INTL EQUITY INDEX FD INC | AT COST | 222,622 | 227,770 |
| VANGUARD INDEX FDS TOTAL STK | AT COST | 617,152 | 816,104 |
| REDWOOD-KAIROS REAL ESTATE VALUE FUND VI LP | AT COST | 36,708 | 36,708 |
| KEYSTONE REAL ESTATE LENDING FUND, LP | AT COST | 264,263 | 264,263 |
| REDWOOD-KAIROS REAL ESTATE VALUE FUND VIII LP | AT COST | 71,493 | 71,493 |
| KAIROS CREDIT STRATEGIES REIT | AT COST | 140,580 | 140,580 |
| OWL ROCK CORE INCOME FUND | AT COST | 115,231 | 120,019 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEDUCTIONS FROM PASSTHROUGHS | 472 | 472 | 0 | |
| NON-DEDUCTIBLE DEDUCTIONS FROM PASSTHROUGH | 4 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH INVESTMENT INCOME | 12,489 | 12,489 | 12,489 |
| MISCELLANEOUS INCOME | 1,456 | 1,456 | 1,456 |
| PASSTHROUGH UNRELATED BUSINESS INCOME | -9,165 | -9,165 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 56,413 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CASH OVERDRAFT - FIDELITY | 0 | 15,231 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISOR FEES | 20,173 | 20,173 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 370 | 370 | 0 |