| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FORVIS MAZARS, LLP | 9,660 | 97 | 9,563 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VERIZON COMMUNICATIONS | 28,594 | 28,594 |
| GOLDMAN SACHS GROUP INC | 47,031 | 47,031 |
| SHELL INTERNATIONAL FIN | 29,521 | 29,521 |
| CITIGROUP INC | 29,036 | 29,036 |
| WELLS FARGO & COMPANY | 29,561 | 29,561 |
| MORGAN STANLEY | 19,111 | 19,111 |
| COMCAST CORP | 28,621 | 28,621 |
| JPMORGAN CHASE & CO | 38,232 | 38,232 |
| ENTERPRISE PRODUCTS OPER | 29,736 | 29,736 |
| CVS HEALTH CORP | 28,542 | 28,542 |
| AMAZON.COM INC | 28,835 | 28,835 |
| AT&T | 27,738 | 27,738 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH - SEE ATTACHED | 24,444,722 | 24,444,722 |
| TD AMERITRADE - SEE ATTACHED | 0 | 0 |
| SCHWAB - SEE ATTACHED | 45,968,244 | 45,968,244 |
| CROSSFIRST BANKSHARES | 1,905,980 | 1,905,980 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKSTONE STRAT VII | FMV | 504,156 | 504,156 |
| STRATEGIC V | FMV | 5,631 | 4,226 |
| AG MORTGAGE VALUE | FMV | 411,431 | 411,431 |
| RENAISSANCE ACCESS | FMV | 905,805 | 905,805 |
| OAK STREET FUND | FMV | 2,350,811 | 2,350,811 |
| NB COINVEST | FMV | 1,049,524 | 1,049,524 |
| BX STRATEGIC PARTNERS | FMV | 144,417 | 144,417 |
| SCULPTOR ACCESS LTD | FMV | 747,761 | 747,761 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| EXCISE TAX RECEIVABLE | 50,000 | 45,924 | 45,924 |
| OTHER RECEIVABLES | 1,747 | 0 | 0 |
| Dividends Receivable | 0 | 7,583 | 7,583 |
| Management Fees Receivable | 0 | 4,289 | 4,289 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE FEE | 3,928 | 3,928 | ||
| OTHER PORTFOLIO DEDUCTIONS | 30,339 | 30,339 | ||
| MISCELLANEOUS EXPENSES | 5 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 1,374 | 1,374 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 7,978,678 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NOTES RECEIVABLE | none | 1,397,432 | 1,397,432 | 2014-08 | 2034-08 | REPAYMENT AT MATURITY | 489.09 % | PLEDGED SECURITY INTEREST | CHARITABLE | N/A | 1,397,432 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 371,144 | 371,144 | ||
| MANAGEMENT FEES | 670,125 | 167,531 | 502,594 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 75,093 | 75,093 | ||
| EXCISE TAX | 25,000 |