| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,500 | 3,750 | 3,750 |
| Category | Amount |
|---|---|
| NONE | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DOUBLELINE INCOME SOLUTIONS | 502,800 | 502,800 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GREEN BRICK PARTNERS INC | 1,412,250 | 1,412,250 |
| HILLTOP HOLDINGS INC | 286,300 | 286,300 |
| ORION OFFICE REIT INC | 129,850 | 129,850 |
| TURTLE BEACH CORP | 346,200 | 346,200 |
| VANGUARD BALANCED INDEX | 3,792,082 | 3,792,082 |
| BLUE OWL CAPITAL CORP | 995,516 | 995,516 |
| CTO REALTY GROWTH INC | 197,100 | 197,100 |
| VESTIS CORP | 381,000 | 381,000 |
| GROUPON INC | 303,750 | 303,750 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HAVENCREST ESS CO-INVESTMENT I, LLC | FMV | 203,089 | 203,089 |
| SILVER LAKE | FMV | 1,183,893 | 1,183,893 |
| SBH PARTNERS LLC | FMV | 301,914 | 301,914 |
| TECHSTARS ADVANCING CITIES ACCELERATOR 2022 LP | FMV | 556,702 | 556,702 |
| NAKOMA CAPITAL | FMV | 100,060 | 100,060 |
| CRESTILE SUNDANCE | FMV | 689,850 | 689,850 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER AND INTERNET EXPENSES | 564 | 0 | 564 | |
| PASSTHROUGH FROM SBH PARTNERS, LLC (FKA SUSSER BANK HOLDINGS LLC) | 110 | 110 | 0 | |
| PASSTHROUGH FROM HAVENCREST ESS CO-INVESTMENT I, LLC | 17 | 0 | 17 | |
| PASSTHROUGH FROM SILVER LAKE PARTNERS VI PRIVATE ACCESS FUND, LP | 4,496 | 4,457 | 39 | |
| PASSTHROUGH FROM TECHSTARS ADVANCING CITIES ACCELERATOR 2022 LP | 65,093 | 65,093 | 0 | |
| PASSTHROUGH FROM NAKOMA CAPITAL SPV I LP | 18 | 18 | 0 | |
| PASSTHROUGH FROM CRESTLINE SUNDANCE FUND LP | 33,918 | 33,918 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 1,261,809 |
| SUBSEQUENT CLOSE INVESTMENT INTEREST | 24,304 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 11 | 11 | 0 |