# EDGAR Filing Document

**Accession Number:** 0001922947
**File Stem:** 0001213900-25-059194
**Filing Date:** 2025-6
**Character Count:** 497968
**Document Hash:** bd1f30b64c6359a910037d58bc98ff31
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001213900-25-059194.hdr.sgml**: 20250630

**ACCESSION NUMBER**: 0001213900-25-059194

**CONFORMED SUBMISSION TYPE**: 10-K

**PUBLIC DOCUMENT COUNT**: 63

**CONFORMED PERIOD OF REPORT**: 20250331

**FILED AS OF DATE**: 20250630

**DATE AS OF CHANGE**: 20250627

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Wellings Real Estate Income Fund
- **CENTRAL INDEX KEY:** 0001922947

**ORGANIZATION NAME:**
- **EIN:** 886163167
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 0331

**FILING VALUES:**
- **FORM TYPE:** 10-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 000-56432
- **FILM NUMBER:** 251088540

**BUSINESS ADDRESS:**
- **STREET 1:** 14805 FOREST ROAD
- **STREET 2:** SUITE 203
- **CITY:** FOREST
- **STATE:** VA
- **ZIP:** 24551
- **BUSINESS PHONE:** 800-844-2188

**MAIL ADDRESS:**
- **STREET 1:** 14805 FOREST ROAD
- **STREET 2:** SUITE 203
- **CITY:** FOREST
- **STATE:** VA
- **ZIP:** 24551

?xml version='1.0' encoding='ASCII'?

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**WASHINGTON, D.C. 20549**

**Form 10-K**

☒ **ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

**For the fiscal year ended: March 31, 2025**

**OR**

☐ **TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

**For the transition period from _______________ to _____________**

**Commission file number: 000-56432**

**Wellings Real Estate Income Fund**

**(Exact name of registrant as specified in its charter)**

<u>Delaware</u> <u>88-6163167</u> <br> (State or other jurisdiction of incorporation or organization) (I.R.S. Employer Identification No.)

14805 Forest Road

Suite 203

Forest, VA 24551

(Address of principal executive offices)

(Zip Code)

800-844-2188

Registrant's telephone number, including area code

**Securities registered pursuant to section 12(g) of the Act:**

None.

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐ No ☒

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Exchange Act. Yes ☐ No ☒

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or Section 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act. (Check One):

Large accelerated filer ☐ Accelerated filer ☐ <br> Non-accelerated filer ☒ Smaller reporting company ☐ <br> Emerging growth company ☒

If an emerging growth company, indicate by check mark if registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant has filed a report on and attestation to its management's assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report. ☐

If securities are registered pursuant to Section (b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial statements. ☐

Indicate by check mark whether any of these error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant's executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

There is currently no established public market for the Registrant's common shares. The number of common shares outstanding as of June 15, 2025 was 79,551.95.

**Wellings Real Estate Income Fund**

**FORM 10-K**

**TABLE OF CONTENTS**

---

| | | |
|:---|:---|:---|
| **Item No.** | **Contents** | **Page** |
|  | **[GLOSSARY OF DEFINED TERMS](#a_001)** | 3 |
|  | **[PART I](#a_002)** | 5 |
| 1. | &nbsp;&nbsp;&nbsp;[Business](#a_003) | 5 |
| 1A. | &nbsp;&nbsp;&nbsp;[Risk Factors](#a_004) | 29 |
| 1B. | &nbsp;&nbsp;&nbsp;[Unresolved Staff Comments](#a_005) | 55 |
| 1C. | &nbsp;&nbsp;&nbsp;[Cybersecurity](#a_006) | 55 |
| 2. | &nbsp;&nbsp;&nbsp;[Properties](#a_007) | 55 |
| 3. | &nbsp;&nbsp;&nbsp;[Legal Proceedings](#a_008) | 55 |
| 4. | &nbsp;&nbsp;&nbsp;[Mine Safety Disclosures](#a_009) | 55 |
|  | **[PART II](#a_010)** | 56 |
| 5. | &nbsp;&nbsp;&nbsp;[Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities](#a_011) | 56 |
| 6. | &nbsp;&nbsp;&nbsp;[Selected Financial Data](#a_012) | 56 |
| 7. | &nbsp;&nbsp;&nbsp;[Management's Discussion and Analysis of Financial Condition and Results of Operations](#a_013) | 57 |
| 7A. | &nbsp;&nbsp;&nbsp;[Quantitative and Qualitative Disclosures About Market Risk](#a_014) | 62 |
| 8. | &nbsp;&nbsp;&nbsp;[Financial Statements and Supplementary Data](#a_015) | 63 |
| 9. | &nbsp;&nbsp;&nbsp;[Changes in and Disagreements With Accountants on Accounting and Financial Disclosure](#a_016) | 84 |
| 9A. | &nbsp;&nbsp;&nbsp;[Controls and Procedures](#a_017) | 84 |
| 9B. | &nbsp;&nbsp;&nbsp;[Other Information](#a_018) | 84 |
| 9C. | &nbsp;&nbsp;&nbsp;[Disclosure Regarding Foreign Jurisdictions that Prevent Inspections](#a_019) | 84 |
|  | **[PART III](#a_020)** | 85 |
| 10. | &nbsp;&nbsp;&nbsp;[Directors, Executive Officers and Corporate Governance](#a_021) | 85 |
| 11. | &nbsp;&nbsp;&nbsp;[Executive Compensation](#a_022) | 90 |
| 12. | &nbsp;&nbsp;&nbsp;[Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters](#a_023) | 90 |
| 13. | &nbsp;&nbsp;&nbsp;[Certain Relationships and Related Transactions, and Director Independence](#a_024) | 91 |
| 14. | &nbsp;&nbsp;&nbsp;[Principal Accountant Fees and Services](#a_025) | 91 |
|  | **[PART IV](#a_026)** | 92 |
| 15. | &nbsp;&nbsp;&nbsp;[Exhibits and Financial Statement Schedules](#a_027) | 92 |
| 16. | &nbsp;&nbsp;&nbsp;[Form 10-K Summary](#a_028) | 92 |
|  | **[EXHIBIT INDEX](#a_029)** | 92 |
|  | **[SIGNATURES](#a_030)** | 93 |

---

**GLOSSARY OF DEFINED TERMS**

The following terms may be used throughout this Report, including Financial Statements and related notes.

---

| | |
|:---|:---|
| **Term** | **Definition** |
| ASC | Accounting Standards Codification |
| CEO | Chief Executive Officer |
| CFO | Chief Financial Officer |
| EDGAR | Electronic Data Gathering, Analysis, and Retrieval |
| ERISA | Employee Retirement Income Security Act |
| Exchange Act | Securities Exchange Act of 1934, as amended |
| FASB | Financial Accounting Standards Board |
| GAAP | U.S. generally accepted accounting principles |
| IRS | U.S. Internal Revenue Service |
| Sarbanes-Oxley Act | Sarbanes-Oxley Act of 2002 |
| SEC | U.S. Securities and Exchange Commission |

---

**FORWARD-LOOKING STATEMENTS**

This report, including, without limitation, statements under the heading "Management's Discussion and Analysis of Financial Condition and Results of Operations," contains forward-looking statements that involve substantial known and unknown risks, uncertainties and other factors. Undue reliance should not be placed on such statements. These forward-looking statements are not historical facts, but rather are based on current expectations, estimates and projections about Wellings Real Estate Income Fund (together with its consolidated subsidiaries, the "Fund" or "WREIF"), current and prospective portfolio investments, industry, beliefs and the Fund's assumptions. Words such as "anticipates," "expects," "intends," "plans," "will," "may," "continue," "believes," "seeks," "estimates," "would," "could," "should," "targets," "projects," and variations of these words and similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond the Fund's control and difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements, including:

● business prospects and the prospects of the Fund's portfolio companies;

● changes in political, economic or industry conditions, the interest rate environment or conditions affecting the financial and capital markets;

● the ability of Wellings Capital Management, LLC (the "Investment Adviser" or the "Adviser") to locate suitable investments for the Fund and to monitor and administer the Fund's investments;

● the ability of the Investment Adviser and its affiliates to attract and retain highly talented professionals;

● risk associated with possible disruptions in the Fund's operations or the economy generally;

● the timing of cash flows, if any, from the operations of the companies in which the Fund invests;

● the ability of the companies in which the Fund invests to achieve their objectives;

● the dependence of the Fund's future success on the general economy and its effect on the industries in which the Fund invests;

● the use of borrowed money to finance a portion of the Fund's investments;

● the adequacy, availability and pricing of the Fund's financing sources and working capital;

● actual or potential conflicts of interest with the Investment Adviser and its affiliates;

● contractual arrangements and relationships with third parties;

● the economic downturn, interest rate volatility, loss of key personnel, and the illiquid nature of investments; and

● the risks, uncertainties and other factors identified under "Item 1A. Risk Factors" and elsewhere in this Annual Report.

Although the Fund believes that the assumptions on which these forward-looking statements are based are reasonable, any of the assumptions could prove to be inaccurate, and as a result, the forward-looking statements based on those assumptions also could be inaccurate. In addition, new risks and uncertainties emerge from time to time, and it is not possible for the Fund to predict all risks and uncertainties, nor can the Fund assess the impact of all factors on the Fund's business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. In light of these and other uncertainties, the inclusion of a projection or forward-looking statement in this Annual Report should not be regarded as a representation that the Fund's plans and objectives will be achieved. These risks and uncertainties include those described or identified in the section entitled "Item 1A. Risk Factors" and elsewhere in this Annual Report. You should not place undue reliance on these forward-looking statements, which apply only as of the date of this Annual Report. Moreover, the Fund assumes no duty and does not undertake to update the forward-looking statements.

**Introduction**

Wellings Real Estate Income Fund, a Delaware Trust, operates a commercial real estate Business Development Company ("BDC"). As used herein, the "Fund," "we," "our," "us," or similar formulations include Wellings Real Estate Income Fund, its consolidated subsidiaries, and its' Adviser, except as the context otherwise requires. All references in this report to "fiscal 2025" are to the Fund's fiscal year ending March 31, 2025.

**PART I.**

**Item 1. Description of Business**

**The Fund**

The Fund is a Delaware statutory trust structured as an externally managed, non-diversified closed-end management investment company that has elected to be treated as a BDC under the Investment Company Act of 1940, as amended (the "1940 Act"). In addition, for tax purposes, the Fund has elected to be taxed as a partnership under the Internal Revenue Code of 1986, as amended (the "Code").

The Fund is externally managed by its Investment Adviser, a registered investment adviser under the Investment Advisers Act of 1940, (the "Advisers Act"). The Adviser has approximately $190 million in assets under management as of March 31, 2025. Each of Paul Moore and Benjamin Kahle, the Fund's Chief Executive Officer and Chief Operating Officer, respectively, are the controlling shareholders of the Investment Adviser. The Fund has entered into an agreement (the "Administration Agreement") with UMB Fund Services Inc. (the "Administrator") to provide certain administrative services to the Fund.

The Fund's primary investment objectives are to:

● preserve investors' capital;

● make regular distributions to investors' from its investments; and

● realize income and appreciation from its investments.

The Fund intends to achieve its investment objectives by investing at least 80% of the Fund's net assets (plus the amount of borrowings for investment purposes) in a portfolio of real estate and real estate-related investments, which will consist of the following primary asset classes: acquiring limited partnership (LP) or limited liability company (LLC) equity securities issued by entities that invest in manufactured housing communities ("MHCs"), self-storage facilities, industrial real estate, recreational vehicle parks, and/or multifamily residences, as well as any other commercial real estate assets throughout the United States, indirectly through the Fund's ownership in entities that own such real estate interests and that qualify as eligible portfolio companies under the 1940 Act (the "Targeted Assets"). The Fund's 80% real estate investment policy may only be changed with 60 days' prior notice to Shareholders of the Fund. However, no assurance can be given that the Fund's investment objectives will be achieved, and investment results may vary substantially on a monthly, quarterly, annual, and other periodic basis. The Fund may also invest in other strategies and opportunities from time to time that the Investment Adviser views as attractive as outlined in this Item 1.

As a BDC, at least 70% of the Fund's assets must be "qualifying assets," which principally include investments in eligible portfolio companies as defined in the 1940 Act. An eligible portfolio company is any issuer which is (i) organized under the laws of, and has its principal place of business in, the United States; (ii) is not an investment company or a company that would be an investment company but for certain exclusions under the 1940 Act; and (iii) satisfies any of the following: (a) does not have any class of securities that is traded on a national securities exchange, (b) has a class of securities listed on a national securities exchange, but has an aggregate market value of outstanding voting and non-voting common equity of less than $250 million, (c) is controlled by a BDC, either alone or as part of a group acting together, and the BDC has an affiliated person who is a director of the company or (d) is a small and solvent company having total assets of not more than $4 million and capital and surplus of not more than $2 million. In addition, a BDC is permitted to invest up to 30% of its total assets opportunistically in "non-qualifying assets," such as investments in non-U.S. companies and Collateralized Loan Obligations. Non-qualifying assets are not part of the Fund's business plan. See "*Regulation*" below.

**The Investment Adviser**

Wellings Capital Management, LLC, a Delaware limited liability company, serves as the Fund's investment adviser and is a registered investment adviser under the Advisers Act. Subject to the supervision of the Fund's Board of Trustees (the "Board"), a majority of which is made up of trustees that are not "interested persons" as defined in Section 2(a)(19) of the 1940 Act ("Independent Directors"), the Fund's Investment Adviser manages the Fund's day-to-day operations and provides the Fund with investment advisory and management services and certain administrative services. Trustees who are "interested persons" as defined in Section 2(a)(19) of the 1940 Act are referred to herein as "Interested Trustees." Each of Paul Moore and Benjamin Kahle, the Fund's Chief Executive Officer and Chief Operating Officer, respectively, are the controlling shareholders of the Investment Adviser.

The Investment Adviser's investment team (the "Investment Team") is responsible for identifying investment opportunities, conducting research and due diligence on prospective investments, structuring the Fund's investments and monitoring and servicing the Fund's investments. As of March 31, 2025, the Investment Team was comprised of seven investment professionals, all of whom dedicate a substantial portion of their time to the Fund. These individuals may have additional responsibilities other than those relating to the Fund, but generally allocate a substantial portion of their time in support of the Fund's business and the Fund's investment objectives as a whole. In addition, the Investment Adviser believes that it has excellent support personnel, including expertise in risk management, legal, accounting, tax, information technology and compliance, among others. The Fund expects to benefit from the support provided by these personnel in the Fund's operations. The Investment Team employs a blend of top-down and bottom-up analysis. The senior members of the Investment Team have been actively involved in making investments in the Targeted Assets for an average of 15 years and have built strong relationships with the personnel of the management teams of the Targeted Assets as well as various services providers to such Targeted Assets, including banks, financial institutions, law firms, and accounting and consulting firms.

The Investment Adviser has an investment committee (the "Investment Committee") comprised of three members that is responsible for approving all of the Fund's investments. The extensive experience of the investment professionals serving on the Fund's Investment Committee includes expertise in making and structuring investments in the Targeted Assets. The Fund's Investment Committee employs a due diligence process that assesses a prospective investment's financial projections, management teams, and relative value, and by modeling various return scenarios and other factors. The Investment Committee requires a majority approval, including by the Fund's Chief Operating Officer, for all investment decisions taken, including the origination or purchase of new investments, by the Investment Adviser on the Fund's behalf.

**Investment Objective**

The Investment Adviser employs an active investment strategy with a bottom-up approach to portfolio construction. The investment strategy is predicated on an intensive underwriting and due diligence process, active portfolio management, and surveillance. The Investment Team independently assesses the projected returns of a prospective investment, quantifies the risk of each investment, evaluates relative value, and analyzes corporate governance and voting rights of a Targeted Asset. Industry factors are considered as part of the underwriting process, as well as in portfolio construction. Surveillance extends the initial underwriting process throughout the life of an investment, and the Investment Adviser has an ongoing portfolio risk monitoring process to identify deteriorating situations or investment opportunities.

The Fund's investment strategy is to leverage the Investment Adviser's national network of relationships with the management teams of the Targeted Assets with a demonstrated track record of completing projects of an appropriate size, scale, type and/or scope; partner with those management teams to invest in the Targeted Assets, syndications, and/or individual assets; and partner with those management teams to acquire the equity securities of the Targeted Assets. The Fund may invest in each Targeted Asset in a joint venture structure as well.

 ****

***Targeted Assets***

The Targeted Assets consist of equity securities issued by entities that invest in manufactured housing communities ("MHCs"), self-storage facilities, industrial real estate, recreational vehicle ("RV") parks, and/or multifamily residences, as well as any other commercial real estate assets throughout the United States, indirectly through the Fund's ownership in entities that own such real estate interests and that qualify as eligible portfolio companies under the 1940 Act.

 ****

***MHCs***

MHCs—also called mobile home parks—are clusters of manufactured homes located on a single parcel. They range in size from fewer than 10 homes to hundreds. Manufactured homes comprise the largest share of unsubsidized affordable home ownership in the U.S., and communities occur in both rural and urban areas. Like community land trust homeowners, manufactured homeowners own their houses and rent their land. There are around 40,000 manufactured housing communities in the United States with about 4.2 million home sites. In these communities, residents typically rent the land where the home resides. Some communities also have homes for rent. Typically included in land-lease rental payments are fees for professional property management services that usually include the care, maintenance and upkeep of parking lots, storage rooms, laundry rooms, pools, playgrounds and community centers, as well as landscaping of commons areas. Manufactured housing provides a competitive alternative to other forms of affordable housing, whether new or existing, or located in urban, suburban or rural areas.

<sup>15</sup> https://realtyexchangeweb.com/blog-articles/10-reasons-for-multifamily-investments-in-2021

<sup>16</sup> https://www.bisnow.com/national/news/multifamily/baby-boomers-are-driving-rental-demand-58325?rt=12858

The Targeted Assets that are MHCs consist of equity securities issued by special-purpose entities that own MHCs and that qualify as eligible portfolio companies under the 1940 Act. Such special-purpose entities will likely be structured as limited liability companies or limited partnerships.

 ****

***Self-Storage Facilities***

"Self-storage" refers to properties that offer month-to-month storage unit rental for personal or business use. Self-storage offers a cost-effective and flexible storage alternative. Customers rent fully enclosed spaces that can vary in size according to their specific needs. Customers are responsible for moving their items into and out of their units. Self-storage unit sizes typically range from five feet by five feet to 10 feet by 40 feet.

The self-storage industry benefits from demand drivers that occur during both expansionary and recessionary economic environments. The six key demand drivers of self-storage are: (1) population growth; (2) percentage of renter-occupied housing units; (3) average household size; (4) average household income; (5) supply constraints; and (6) economic growth. Customers choose a self-storage property based largely on the convenience of the site to their home or business. Therefore, high-density, high-traffic population centers are ideal locations for a self-storage property. A property's perceived security and the general professionalism of the site managers and staff are also contributing factors to a site's ability to secure rentals. Although most self-storage properties are leased to customers on a month-to-month basis, customers tend to continue their leases for extended periods of time. However, there are seasonal fluctuations in occupancy rates for self-storage properties. Generally, there is increased leasing activity at self-storage properties during the late spring and early summer months due to the higher number of people who relocate during this period.

The Targeted Assets that are self-storage facilities consist of equity securities issued by entities that invest in self-storage facilities and that qualify as eligible portfolio companies under the 1940 Act.

 ****

***Industrial Real Estate***

The Investment Adviser considers industrial real estate to be properties used to develop, manufacture, or produce goods and products, as well as logistics real estate that supports the movement and storage of products and goods. Industrial real estate covers a broad group of property types, including:

● Flex/office space used to research and design new products.

● Light manufacturing facilities that make a variety of products for retail consumers and businesses.

● Food manufacturing facilities that make and process foods and beverages for restaurants and grocery stores.

● Temperature-controlled (e.g., cold-storage) facilities used to store and distribute food and beverage products to restaurants and grocery stores.

● Warehouses, fulfillment centers, sortation centers, and last-mile delivery stations vital for distributing goods to retail stores and businesses, as well as for supporting the operations of e-commerce companies.

Meanwhile, as with other real estate property types, there are three classes of industrial buildings:

● **Class A**: These properties boast having the best amenities and are the youngest, in the best condition, in prime locations, and attract high-quality tenants. Examples of Class A industrial real estate include a modern logistics facility near an interstate supporting an e-commerce giant or a state-of-the-art food manufacturing facility.

● **Class B**: These properties are usually older or require some amount of renovation or refurbishment, lack the amenities of other properties, are in secondary and tertiary real estate markets, or are leased to lower-quality tenants.

● **Class C**: These properties have the lowest rating on those factors, so they are candidates for either renovation to bring them up to A or B quality or redevelopment to another property type such as residential real estate or a self-storage facility.

Industrial real estate lease terms tend to vary by property type and quality. For example, purpose-built, state-of-the-art industrial manufacturing facilities usually result in triple net lease agreement with tenants, with initial terms extending as much as 25 years. Meanwhile, lease terms on logistics properties range from three to 10 years, depending on location, property type, and tenant.

The Targeted Assets that are industrial real estate consist of equity securities issued by entities that invest in industrial real estate and that qualify as eligible portfolio companies under the 1940 Act.

 ****

***Recreational Vehicle Parks***

The Investment Adviser considers recreational vehicle parks to include provision of campgrounds, trailer parks, recreational camps and fishing and hunting camps for short stay visitors, provision of space and facilities for recreational vehicles. Companies in this industry operate facilities to accommodate campers using tents, travel trailers, and recreational vehicles and provide overnight or short-term sites for recreational vehicles, trailers, campers, or tents. Some examples of recreational vehicle parks include:

● Campgrounds

● Campsites for transients

● Recreational vehicle parks

● Trailer parks for transients

The Targeted Assets that are recreational vehicle parks consist of equity securities issued by entities that invest in recreational vehicle parks and that qualify as eligible portfolio companies under the 1940 Act.

 ****

***Multifamily Residences***

The Investment Adviser considers multifamily residences to include multifamily and apartment communities, age-restricted communities, as well as other similar properties. These properties are expected to include conventional multifamily assets, such as mid-rise, high-rise and garden-style properties, and also to include student housing and age-restricted properties (typically requiring residents to be 55 or older). Targeted communities include existing "core" properties that are already well positioned and producing rental income, as well as more opportunistic properties in various phases of development, redevelopment or in need of repositioning.

Successful multifamily real estate investment requires the implementation of strategies that permit favorable purchases, effective asset and property management for enhanced current returns and maintenance of higher relative property values, and timely disposition for attractive capital appreciation.

As with other real estate property types, there are three classes of multifamily residences:

● **Class A**: These properties boast having the best amenities and are the youngest, in the best condition, in prime locations, and attract high net worth or high earning tenants.

● **Class B**: These properties are usually older or require some amount of renovation or refurbishment, lack the amenities of other properties, or are in secondary and tertiary real estate markets.

● **Class C**: These properties have the lowest rating on those factors, so they are candidates for either renovation to bring them up to A or B quality or redevelopment to another property type.

<u>Multifamily and Apartment Communities</u>. Multifamily residences include conventional multifamily and apartment communities, such as mid-rise, high-rise and garden-style properties. Location, condition, design and amenities are key characteristics for apartment communities.

<u>Age-Restricted Communities</u>. Multifamily residences also include age-restricted communities. The Fair Housing Act of 1968 ("FHA") was enacted to prohibit discrimination in the sale, rental and financing of dwellings based on race, color, religion, sex or national origin. In 1988, the FHA was amended to prohibit discrimination based on familial status, which is commonly referred to as age-based discrimination. However, there are exceptions for housing developments that qualify as housing for older persons. In 1995, Congress enacted The Housing for Older Persons Act ("HOPA"), which set forth the legal requirements for such excepted housing developments. Based on HOPA, there are two types of permissible age-restricted housing communities. The first requires all residents to be 62 years of age or older and the second requires at least 80% of the occupied units to be occupied by at least one person who is 55 years of age or older.

Age-restricted communities are designed to attract retired or soon-to-be-retired baby boomers and provide them with active lifestyle opportunities. Generally, these types of age-restricted communities offer easy access to amenities such as golf courses, performance theaters, fitness centers, swimming pools, tennis courts, gaming rooms, internet cafés, club houses, walking and jogging trails, water fronts, concierge services, meal services, housekeeping services, valet parking and security guards. Certain age-restricted communities will also take into account additional amenities such as close proximity to retail stores, restaurants, nature parks and public transportation when seeking to invest in an age-restricted community.

<u>Other Properties</u>. Multifamily residences also include multifamily properties with relatively low rental or occupancy rates in need of repositioning in the market. Entities that invest in multifamily residences expect to reposition any properties acquired for this purpose by attempting to improve the property, rental rates and occupancy rates and thereby increase the lease revenues and overall property value.

The Targeted Assets that are multifamily residences consist of equity securities issued by entities that invest in multifamily residences and that qualify as eligible portfolio companies under the 1940 Act.

**Investment Approach**

The Investment Adviser's investment process is critical to achieving the Fund's investment objectives. Investment opportunities will be preliminarily screened, fully underwritten, thoroughly reviewed, documented and approved in the process outlined below. Senior management of the Fund will lead the process while the Investment Adviser's team members will be involved and provide feedback throughout each step.

The Investment Adviser's goal is to provide investors with exposure to a balanced portfolio of recession-resistant real estate assets through its investments in the Targeted Assets. The Investment Adviser expects these Targeted Assets will cover a wide variety of real estate instruments across asset type, operator, geography, strategy, time, and property within the classes of underlying assets noted above.

The investment process begins by identifying commercial real estate asset classes that are resilient to changes in the economy (recession-resistant). Secondly, the Investment Adviser seeks asset classes that are operated by a majority of unsophisticated local owners, who lack the capital and sophistication to enhance the operations of their facility, which would increase income and value. Because of generally favorable market conditions for private commercial real estate over the past decade, these owners have already achieved significant value enhancement, often despite poor operational expertise. These assets often have significant intrinsic value that can be extracted by professional operations, marketing, and technology, which the Investment Adviser believes the managers and operators of the Targeted Assets will be able to provide.

**Due Diligence Process**

The steps involved in the Fund's due diligence process include the following:

● Ensuring direct experience by the managers and operators of the Targeted Assets in managing the underlying properties held by the Targeted Asset;

● Obtaining prior track record and performance through all stages of the economic cycle;

● Reviewing the offering documents of the Targeted Assets, in conjunction with outside legal counsel and tax advisers, for salient terms such as the distribution allocations, capital calls, fees charged, and voting rights, as well as leverage policies and ensuring a meaningful capital contribution by the principals of the managers and operators of the Targeted Assets;

● Engaging in discussions with the operators and managers of the Targeted Assets to determine their due diligence and acquisition process and considerations, along with reviewing the projections and pro forma information provided;

● Reviewing the proposed exit strategy or liquidity event of the Targeted Asset;

● Conducting a comprehensive review on the principals and management of the managers and operators of the Targeted Assets, and an on-site inspection of the underlying properties held by the Targeted Asset; and

● Engaging in extensive negotiations with the managers and operators of the Targeted Assets to ensure the Fund obtains the most favorable terms for its investment in the Targeted Asset.

**Managerial Assistance**

As a BDC, the Fund must offer, and must provide upon request, significant managerial assistance to certain of its eligible portfolio companies. This assistance could involve, among other things, monitoring the operations of the portfolio companies, participating in board and management meetings, consulting with and advising officers of portfolio companies and providing other organizational and financial guidance. The Investment Adviser will provide such managerial assistance on the Fund's behalf to portfolio companies that request such assistance. The Fund may receive fees for these services and will reimburse the Investment Adviser for its allocated costs in providing such assistance.

**Competition**

The Fund's primary competitors include public and private funds, and other pooled investment vehicles such as real estate investment trusts ("REITs"). Many of the Fund's competitors are substantially larger and have considerably greater financial, technical and marketing resources than the Fund. In addition, some of the Fund's competitors may have higher risk tolerances or different risk assessments, which could allow them to consider a wider variety of investments and establish more relationships than the Fund. Furthermore, many of the Fund's competitors are not subject to the regulatory restrictions that the 1940 Act imposes on the Fund as a BDC.

The Fund expects to use the expertise of the investment professionals of the Investment Adviser to which the Fund will have access to assess investment risks and determine appropriate pricing for the Fund's investments in portfolio companies. For additional information concerning the competitive risks the Fund faces, see "*Item 1A. Risk Factors*."

**Capital Resources and Borrowings**

The Fund is permitted, under specified conditions, to issue multiple classes of indebtedness and one class of stock senior to its shares if the Fund's asset coverage, as defined in the 1940 Act, is at least equal to 150% immediately after each such issuance. In addition, while any senior securities remain outstanding, the Fund must make provisions to prohibit any distribution to the Shareholders unless the Fund meets the applicable asset coverage ratios at the time of the distribution. The Fund may also borrow amounts up to 5% of the value of the Fund's total assets for temporary or emergency purposes without regard to asset coverage.

**Administration**

The Fund does not currently have any employees. Each officer of the Fund will also be an employee of the Investment Adviser or its affiliates. See *"Item 10: Directors, Executive Officers, and Corporate Governance".*

The Fund's day-to-day investment operations will be managed by the Investment Adviser. The Investment Adviser may hire additional investment professionals to provide services to the Fund, based upon its needs. See above "*Item 1. Business*."

The Administrator will serve as the Fund's administrator. The principal executive offices of the Administrator are located at 235 W Galena St, Milwaukee, WI 53212.

The Administrator may also enter into one or more agreements with third parties for them to provide certain administrative services to the Fund.

**Investment Advisory Agreement**

Pursuant to the investment advisory agreement, (the "Investment Advisory Agreement") the Fund has agreed to pay the Investment Adviser a fee for investment advisory and management services consisting of two components—a base management fee and an incentive fee. The cost of both the base management fee and the incentive fee will ultimately be borne by the Shareholders.

 ****

***Base Management Fee***

The base management fee will be payable monthly in arrears and calculated at a maximum annual rate of 1.25% based on the capital invested in Targeted Assets.

 ****

***Incentive Fee***

The Incentive Fee will consist of an income-based component and a capital gains component.

The portion of the incentive fee based on income is determined and paid quarterly in arrears commencing with the first calendar quarter following the Fund's election to be regulated as a BDC, and equals 20% of the pre-incentive fee net investment income in excess of a 2.5% quarterly (or 10% annually) "hurdle rate" on Adjusted Capital. There are no catch-up provisions applicable to income-based incentive fees under the Investment Advisory Agreement.

Pre-incentive fee net investment income means income distributions from underlying Fund investments, interest income, dividend income and any other income (including any other fees, such as commitment, origination, structuring, diligence, managerial and consulting fees or other fees the Fund receives from portfolio companies) that the Fund accrues, minus the Fund's operating expenses for the quarter (including the base management fee, expenses payable under the administration agreement the Fund has entered into with the Administrator, and any interest expense and dividends paid on any issued and outstanding indebtedness or preferred stock, respectively, but excluding, for avoidance of doubt, the income-based incentive fee accrued under GAAP). Pre-incentive fee net investment income also includes, in the case of investments with a deferred interest feature (such as original issue discount, debt instruments with pay in kind interest and zero coupon securities), accrued income that the Fund has not yet received in cash. For the avoidance of doubt, "pre-incentive fee net investment income" shall exclude: (x) the cash proceeds of capital events including, without limitation, refinancings and asset sales, and (y) any cash reinvested into the Fund by the Investment Adviser in its sole and absolute discretion.

"Adjusted Capital" means cumulative gross proceeds generated from issuances of Shares of the Fund reduced by return of capital distributions paid to Shareholders.

The portion of the incentive fee based on capital-gains is payable at the end of each calendar year in arrears, equals 20% of cumulative realized capital gains from the date of the Fund's election to be regulated as a BDC to the end of each calendar year, less cumulative net realized capital losses and unrealized capital depreciation. The Fund will accrue, but will not pay, a capital gains incentive fee with respect to unrealized appreciation. The incentive fee amount, or the calculations pertaining thereto, as appropriate, will be pro-rated for any period less than a full calendar quarter.

In determining the capital gains incentive fee payable to the Investment Adviser, the Fund will calculate the cumulative aggregate realized capital gains and cumulative aggregate realized capital losses since the Fund's inception, and the aggregate unrealized capital depreciation as of the date of the calculation, as applicable, with respect to each of the investments in the Fund's portfolio. For this purpose, cumulative aggregate realized capital gains, if any, equals the sum of the differences between the net sales price of each investment, when sold, and the original cost of such investment since the Fund's inception. Cumulative aggregate realized capital losses equals the sum of the amounts by which the net sales price of each investment, when sold, is less than the original cost of such investment since the Fund's inception. Aggregate unrealized capital depreciation equals the sum of the difference, if negative, between the valuation of each investment as of the applicable calculation date and the original cost of such investment. At the end of the applicable year, the amount of capital gains that serves as the basis for the Fund's calculation of the capital gains incentive fee equals the cumulative aggregate realized capital gains less cumulative aggregate realized capital losses, less aggregate unrealized capital depreciation, with respect to the Fund's portfolio of investments.

The Incentive Fee amount, or the calculations pertaining thereto, as appropriate, will be pro-rated for any period less than a full calendar quarter or year.

 ****

 ****

***Fee Table and Synopsis***

The purpose of the following table and examples is to assist investors in understanding the various costs and expenses that an investor in the Fund will bear directly and indirectly.

---

| | | |
|:---|:---|:---|
| **Shareholder Transaction Expenses** | **Shareholder Transaction Expenses** | **Shareholder Transaction Expenses** |
| &nbsp;&nbsp;&nbsp;Sales Load (as a percentage of offering price) | 0 | % |
| &nbsp;&nbsp;&nbsp;Dividend Reinvestment and Cash Purchase Plan Fees | $0 |  |
| **Annual Expenses** |  |  |
| &nbsp;&nbsp;&nbsp;Management Fees \* | 1.25 | % |
| &nbsp;&nbsp;&nbsp;Other Expenses \*\* |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Fund Administration and Transfer Agency Fees | 0.3 | % |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Legal and Audit Fees | 0.6 | % |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other Operating and Administrative Expenses | 0.6 | % |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Annual Expenses | 2.75 | %\*\*\* |

---

\* Base management fee of 1.25% of invested capital

\*\* Other Expenses are based on estimated amounts for the current year and include asset based-fees that are subject to minimums and annual specified dollar fees that decline as a percentage of net assets as the Fund's net assets increase.

\*\*\* This was not the actual expense ratio for the Fund in the year ended March 31, 2025.

**Administration Agreement**

The Administration Agreement provides that the Administrator will furnish the Fund with clerical, bookkeeping, recordkeeping and other administrative services. Under the Administration Agreement, the Administrator will perform, or oversee the performance of, the Fund's required administrative services, which will include being responsible for the financial and other records that the Fund is required to maintain and preparing reports to the Shareholders and reports and other materials filed with the SEC. In addition, the Administrator will assist the Fund in determining and publishing the Fund's net asset value, oversee the preparation and filing of the Fund's tax returns and the printing and dissemination of reports and other materials to the Shareholders, and generally oversee the payment of the Fund's expenses and the performance of administrative and professional services rendered to the Fund by others.

Under the Administration Agreement, the Fund will reimburse the Administrator based upon its allocable portion (subject to the review and approval of the Board) of the Administrator's overhead in performing its obligations under the Administration Agreement, including rent, the fees and expenses associated with performing compliance functions and the Fund's allocable portion of the cost of its Chief Financial Officer and Chief Compliance Officer, and any of their respective staff who provide services to the Fund, operations staff who provide services to the Fund, and internal audit staff, if any, to the extent internal audit performs a role in the Fund's Sarbanes-Oxley internal control assessment. The Administration Agreement will have an initial term of two years and may be renewed with the approval of the Board. The Administration Agreement may be terminated by either party without penalty upon 60 days' written notice to the other party. To the extent that the Administrator outsources any of its functions, the Fund will pay the fees associated with such functions on a direct basis without any incremental profit to the Administrator.

The fees payable under the Administration Agreement for fund accounting and regulatory administration services consist of a basis point fee based on the amount of assets of the Fund, which decreases as the Fund's assets increase. The fees payable under the Administration Agreement for tax preparation, compliance, and reporting consist of a flat basis point fee based on the amount of assets of the Fund. The Fund is also responsible for the payment of certain out-of-pocket expenses associated with the Administrator's duties under the Administration Agreement.

**Transfer Agency Agreement**

The Transfer Agency Agreement provides that the Administrator will act as the Fund's transfer agent and dividend disbursing agent, as well as providing other services which include, without limitation, generating investor statement, performing shareholder record keeping and certain AML functions.

The Transfer Agency Agreement will have an initial term of five years and may thereafter be renewed for successive two-year periods. Either party may terminate the Transfer Agency Agreement by giving the other party not less than ninety (90) days' written notice prior to the end of the respective term.

**Sales-Based Compensation**

The Fund does not pay any selling commissions or other forms of transaction-based compensation in connection with the offering and sale of the Shares.

**Qualification of Purchasers**

An investment in the Fund's Shares involves a high degree of risk and is suitable only for prospective investors that have no need for liquidity in their investments. Accordingly, the Fund intends to limit the Private Offering only to "accredited investors," as that term is defined under the Securities Act of 1933 and Regulation D promulgated thereunder. Each subscriber must represent that they meet the investor suitability requirements described herein. A full description of the representations to be made by prospective investors can be found in the subscription agreements the Fund intends to enter into with investors (each a "Subscription Agreement"). Each subscriber also may be required to provide current financial and other information to the Fund to enable the Fund to determine whether such subscriber is qualified to purchase the shares in the Private Offering.

**Sale of Shares**

The purchase price for a minimum of $50,000 in the Fund's Shares will be payable in full in cash upon subscription. Subscriptions will be accepted on a continuous basis. The Fund has the right, in its sole discretion, to accept or reject any subscription in whole or in part for a period of no more than 30 days after receipt of the subscription. Any subscription not accepted within 30 days of receipt shall be deemed rejected. Shares will be issued at twice-monthly closings at a per-share price as determined by the Board (including any committee thereof). The per-share price shall be at least equal to the net asset value per share, as calculated within 48 hours of share issuance, in accordance with the requirement provided under Section 23 of the 1940 Act. The Board (including any committee thereof) may set the per-share price above the net asset value per share based on a variety of factors, including, without limitation, to ensure that investors acquiring shares in the Fund after other investors have already done so are apportioned their *pro rata* portion of the Fund's organizational and offering expenses. The Fund reserves the right, in its sole discretion, to refuse to sell shares to any person, and may terminate the Private Offering and stop accepting subscriptions at any time and for any reason.

A prospective investor desiring to acquire the Shares and become a Shareholder shall complete and sign a Subscription Agreement for the dollar amount of the desired investment, together with the correct full subscription payment of the Shares so subscribed.

**Offering Terms Subject to Modification**

The Fund reserves the unconditional right to cancel or modify the Private Offering, to reject subscriptions for Shares in whole or in part, to accept subscriptions for less than the minimum amount, and to waive conditions to the purchase of Shares.

**Liquidity Event**

In addition, at the discretion of the Board, the Fund may provide liquidity to investors by one or more Liquidity Events. A "Liquidity Event" means, at the discretion of the Board a sale of all or substantially all of the Fund's assets. However, since the Fund expects that many of the operators and managers of the entities that constitute the Targeted Assets may determine to liquidate the Targeted Assets prior to a contemplated Liquidity Event of the Fund, no sale of all or substantially all of the Targeted Assets may be necessary to return investors' investments. The Fund will only consider a Liquidity Event if the terms of such Liquidity Event are in the Shareholders' best interests.

**Regulation**

The Fund is a BDC under the 1940 Act. As a BDC, the Fund has been organized in the United States for the purpose of investing in or lending to primarily private companies and making significant managerial assistance available to them.

The Fund may not change the nature of its business so as to cease to be, or withdraw its election as, a BDC unless authorized by vote of a majority of the outstanding voting securities, as required by the 1940 Act. A majority of the outstanding voting securities of a company is defined under the 1940 Act as the lesser of: (a) 67% or more of such company's voting securities present at a meeting if more than 50% of the outstanding voting securities of such company are present or represented by proxy, or (b) more than 50% of the outstanding voting securities of such company.

As with other companies regulated by the 1940 Act, a BDC must adhere to certain substantive regulatory requirements. A majority of the Fund's trustees must be persons who are not interested persons, as that term is defined in the 1940 Act. Additionally, the Fund will be required to provide and maintain a bond issued by a reputable fidelity insurance company to protect the BDC. Furthermore, as a BDC, the Fund will be prohibited from protecting any trustee or officer against any liability to the Fund or the Shareholders arising from willful misfeasance, bad faith, gross negligence or reckless disregard of the duties involved in the conduct of such person's office.

BDCs are generally required to meet an asset coverage ratio, defined under the 1940 Act as the ratio of the Fund's total assets (less all liabilities and indebtedness not represented by senior securities) to the BDC's outstanding senior securities, of at least 150% after each issuance of senior securities.

The Fund may also be prohibited under the 1940 Act from knowingly participating in certain transactions with its affiliates without the prior approval of the trustees who are not interested persons, as defined in Section 2(a)(19) of the 1940 Act, and, in some cases, prior approval by the SEC. As a BDC, the Fund will generally be limited in its ability to invest in any portfolio company in which the Investment Adviser or any of its affiliates currently has an investment or to make any co-investments with the Investment Adviser or its affiliates. In certain cases, co-investments are not permitted unless the Fund has received exemptive relief from the SEC. Currently, the Fund does not intend to submit an application for co-investment relief from the SEC, however, the Fund may do so in the future. There is no assurance that an application for exemptive relief would be granted by the SEC.

The Fund does not intend to acquire securities issued by any investment company that exceed the limits imposed by the 1940 Act. Under these limits, except for registered money market funds, the Fund generally cannot acquire more than 3% of the voting stock of any investment company, invest more than 5% of the value of the Fund's total assets in the securities of one investment company or invest more than 10% of the value of its total assets in the securities of investment companies in the aggregate. The portion of the Fund's portfolio invested in securities issued by investment companies ordinarily will subject the Shareholders to additional expenses.

In addition, investment companies registered under the 1940 Act and private funds that are excluded from the definition of "investment company" pursuant to either Section 3(c)(1) or 3(c)(7) of the 1940 Act may not acquire directly or through a controlled entity more than 3% of the Fund's total outstanding voting Shares (measured at the time of the acquisition), unless the funds comply with an exemption under the 1940 Act. As a result, certain of the Fund's investors may hold a smaller position in its Shares than if they were not subject to these restrictions.

The Fund is generally not be able to issue and sell its Shares at a price below net asset value per share. The Fund may, however, sell Shares, or warrants, options or rights to acquire Shares, at a price below the then-current net asset value of its Shares if the Board determines that such sale is in the Fund's best interests and the best interests of the Shareholders, and the Shareholders approve such sale. In addition, the Fund may generally issue new Shares at a price below net asset value in rights offerings to existing Shareholders, in payment of dividends and in certain other limited circumstances.

The Fund will be periodically examined by the SEC for compliance with the 1940 Act.

**Qualifying Assets**

The Fund may invest up to 30% of its portfolio opportunistically in "non-qualifying assets", which will be driven primarily through opportunities sourced through the Investment Adviser. However, under the 1940 Act, a BDC may not acquire any asset other than assets of the type listed in Section 55(a) of the 1940 Act, which are referred to as "qualifying assets," unless, at the time the acquisition is made, qualifying assets represent at least 70% of the BDC's total assets (the "70% Test"). The principal categories of qualifying assets relevant to the Fund's proposed business are the following:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. Securities purchased in transactions not involving any public offering from the issuer of such securities, which issuer (subject to certain limited exceptions) is an eligible portfolio company, or from any person who is, or has been during the preceding 13 months, an affiliated person of an eligible portfolio company, or from any other person, subject to such rules as may be prescribed by the SEC. An eligible portfolio company is defined in the 1940 Act as any issuer which:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a. is organized under the laws of, and has its principal place of business in, the United States;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b. is not an investment company (other than a small business investment company wholly owned by the BDC) or a company that would be an investment company but for certain exclusions under the 1940 Act; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c. satisfies any of the following:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i. does not have any class of securities that is traded on a national securities exchange;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ii. has a class of securities listed on a national securities exchange, but has an aggregate market value of outstanding voting and non-voting common equity of less than $250 million;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iii. is controlled by a BDC or a group of companies including a BDC and the BDC has an affiliated person who is a director of the eligible portfolio company; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iv. is a small and solvent company having total assets of not more than $4 million and capital and surplus of not less than $2 million.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. Securities of any eligible portfolio company which the Fund controls.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3. Securities purchased in a private transaction from a U.S. issuer that is not an investment company or from an affiliated person of the issuer, or in transactions incident thereto, if the issuer is in bankruptcy and subject to reorganization or if the issuer, immediately prior to the purchase of its securities, was unable to meet its obligations as they came due without material assistance other than conventional lending or financing arrangements.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4. Securities of an eligible portfolio company purchased from any person in a private transaction if there is no ready market for such securities and the Fund already owns 60% of the outstanding equity of the eligible portfolio company.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5. Securities received in exchange for or distributed on or with respect to securities described in (1) through (4) above, or pursuant to the exercise of warrants or rights relating to such securities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;6. Cash, cash equivalents, U.S. government securities or high-quality debt securities maturing in one year or less from the time of investment.

If at any time less than 70% of the Fund's gross assets are comprised of qualifying assets, including as a result of an increase in the value of any non-qualifying assets or decrease in the value of any qualifying assets, the Fund would generally not be permitted to acquire any additional non-qualifying assets, other than office furniture and equipment, interests in real estate and leasehold improvements and facilities maintained to conduct the business operations of the BDC, deferred organization and operating expenses, and other non-investment assets necessary and appropriate to its operations as a BDC, until such time as 70% of the Fund's then current gross assets were comprised of qualifying assets. The Fund would not be required, however, to dispose of any non-qualifying assets in such circumstances.

**Managerial Assistance to Portfolio Companies**

A BDC must have been organized under the laws of, and have its principal place of business in, any state or states within the United States and must be operated for the purpose of making investments in the types of securities described in (1), (2) or (3) above. However, in order to count portfolio securities as qualifying assets for the purpose of the 70% Test, the BDC must either control the issuer of the securities or must offer to make available to the issuer of the securities (other than small and solvent companies described above) significant managerial assistance; except that, where the BDC purchases such securities in conjunction with one or more other persons acting together, one of the other persons in the group may make available such managerial assistance. Making available managerial assistance means, among other things, any arrangement whereby the BDC, through its directors or officers, offers to provide, and, if accepted, does so provide, significant guidance and counsel concerning the management, operations or business objectives and policies of a portfolio company. The Fund may also receive fees for these services. The Investment Adviser may provide, or arrange for the provision of, such managerial assistance on the Fund's behalf to portfolio companies that request this assistance, subject to reimbursement of any fees or expenses incurred on the Fund's behalf by the Investment Adviser in accordance with the Investment Advisory Agreement.

 ****

***Temporary Investments***

Until such time as the Fund invests the proceeds from new subscriptions in portfolio companies and while new investments are pending, the Fund's investments may consist of cash, cash equivalents, U.S. government securities or high-quality debt securities maturing in one year or less from the time of investment ("temporary investments") so that the Fund satisfies the 70% Test. Typically, the Fund will invest in U.S. Treasury bills or in repurchase agreements, provided that such agreements are fully collateralized by cash or securities issued by the U.S. government or its agencies. A repurchase agreement involves the purchase by an investor, such as the Fund, of a specified security and the simultaneous agreement by the seller to repurchase it at an agreed-upon future date and at a price which is greater than the purchase price by an amount that reflects an agreed-upon interest rate. There is no percentage restriction on the proportion of the Fund's assets that may be invested in such repurchase agreements. Thus, the Fund does not intend to enter into repurchase agreements with a single counterparty in excess of this limit. The Investment Adviser will monitor the creditworthiness of the counterparties with which the Fund enters into repurchase agreement transactions.

 ****

***Senior Securities***

The Fund is permitted, under specified conditions, to issue multiple classes of indebtedness and one class of stock senior to its Shares if the Fund's asset coverage, as defined in the 1940 Act, is at least equal to 150% immediately after each such issuance. In addition, while any senior securities remain outstanding, the Fund must make provisions to prohibit any distribution to the Shareholders unless the Fund meets the applicable asset coverage ratios at the time of the distribution. The Fund may also borrow amounts up to 5% of the value of the Fund's total assets for temporary or emergency purposes without regard to asset coverage.

 ****

***Code of Ethics***

Prior to acceptance of any subscriptions in this offering, the Fund and the Investment Adviser will each adopt a code of ethics pursuant to Rule 17j-1 under the 1940 Act and Rule 204A-1 under the Advisers Act, respectively, that establishes procedures for personal investments and restricts certain transactions by the Fund's and the Investment Adviser's personnel. The code of ethics generally will not permit investments by the Fund's and the Investment Adviser's personnel in securities that may be purchased or sold by the Fund.

 ****

***Compliance Policies and Procedures***

Prior to acceptance of any subscriptions in this offering, the Fund and the Investment Adviser adopted and implemented written policies and procedures reasonably designed to detect and prevent violation of the federal securities laws and review these compliance policies and procedures annually for their adequacy and the effectiveness of their implementation and designate a Chief Compliance Officer to be responsible for administering the policies and procedures. Adrienne Y. Hart serves as the Fund's Chief Compliance Officer.

 ****

***Sarbanes-Oxley Act of 2002***

The Sarbanes-Oxley Act imposes a wide variety of regulatory requirements on publicly-held companies and their insiders. Many of these requirements will affect the Fund. For example:

● pursuant to Rule 13a-14 of the Exchange Act, the Fund's Chief Executive Officer and Chief Financial Officer must certify the accuracy of the financial statements contained in the Fund's periodic reports;

● pursuant to Item 307 of Regulation S-K, the Fund's periodic reports must disclose the Fund's conclusions about the effectiveness of its disclosure controls and procedures;

● pursuant to Rule 13a-15 of the Exchange Act, the Fund's management must prepare an annual report regarding its assessment of the Fund's internal control over financial reporting; and

● pursuant to Item 308 of Regulation S-K and Rule 13a-15 of the Exchange Act, the Fund's periodic reports must disclose whether there were significant changes in the Fund's internal controls over financial reporting or in other factors that could significantly affect these controls subsequent to the date of their evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

The Sarbanes-Oxley Act requires the Fund to review its current policies and procedures to determine whether it complies with the Sarbanes-Oxley Act and the regulations promulgated thereunder. The Fund will continue to monitor the Fund's compliance with all regulations that are adopted under the Sarbanes-Oxley Act and will take actions necessary to ensure that the Fund is in compliance therewith.

 ****

***Emerging Growth Company***

The Fund is an emerging growth company as defined in the JOBS Act and it is eligible to take advantage of certain specified reduced disclosure and other requirements that are otherwise generally applicable to public companies that are not "emerging growth companies" including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act. The Fund could remain an emerging growth company until the last day of its fiscal year following the fifth anniversary of the consummation of an initial public offering, if any, or until the earliest of (i) the last day of the first fiscal year in which the Fund has total annual gross revenue of $1,070,000,000 or more, (ii) December 31 of the fiscal year in which the Fund becomes a "large accelerated filer" as defined in Rule 12b-2 under the Exchange Act (which would occur if the market value of the Fund's Shares held by non-affiliates exceeds $700 million, measured as of the last business day of the Fund's most recently completed second fiscal quarter, and the Fund has been publicly reporting for at least 12 months), or (iii) the date on which the Fund has issued more than $1 billion in non-convertible debt during the preceding three-year period. In addition, as an emerging growth company, the Fund intends to take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards.

 ****

***Proxy Voting Policies and Procedures***

The Fund will delegate its proxy voting responsibility to the Investment Adviser. As a fiduciary, the Investment Adviser has a duty to monitor corporate events and to vote proxies, as well as a duty to cast votes in the best interest of the Fund and not to subrogate Fund interests to its own interests. To meet its fiduciary obligations, the Investment Adviser seeks to ensure that it votes proxies in the best interest of the Fund, and will resolve any conflict of interest that may arise when voting proxies. The Investment Adviser's proxy voting policy attempts to generalize a complex subject and the Investment Adviser may, from time to time, determine that it is in the best interests of the Fund to depart from specific policies described therein. The guidelines will be reviewed periodically by the Investment Adviser and the non-interested trustees, and, accordingly, are subject to change.

 ****

***Privacy Principles***

The Fund intends to protect non-public personal data and will provide a copy of its privacy policy to Shareholders regardless of whether they are natural persons. The Fund's privacy policy summarized below is intended to be compliant with the federal and state regulations as applied to the Fund.

From time to time non-public personal information of the Shareholders may be collected as required for legitimate business purposes. The following are sources of information collected:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. Subscription Agreements, investor questionnaires and other forms, which may include a Shareholder's name, address, social security number and personally identifiable financial information;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. account history, including information about a Shareholder's shares, such as capital contributions, share purchases and sales and distributions from the Fund;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3. transactions with the Fund, including information the Fund receives and maintains relating to securities transactions with and through the Fund; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4. correspondence, written, telephonic or electronic, between Shareholders and the Fund, the Investment Adviser, any of the Investment Adviser's affiliates or any of the Fund's service providers.

In addition to the sources listed above, the Fund and the Investment Adviser and its affiliates may also collect this information from their respective internet web sites, if applicable.

The Fund may share all of the information that it collects, as described above, with the Investment Adviser and its affiliates in order to service Shareholder accounts or provide Shareholders with information about other products and services offered by the Fund or the Investment Adviser or its affiliates that may be of interest to them.

In addition, the Fund may disclose all of the information that it collects about Shareholders to certain third parties who are not affiliated with the Fund or the Investment Adviser or its affiliates under one or more of the following circumstances:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. As Authorized – if a Shareholder requests or authorizes disclosure of the information.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. As Required by Law – for example, to cooperate with regulators or law enforcement authorities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3. As Permitted by Law – for example, sharing information with companies that maintain, process or service Fund or Shareholder accounts or financial products and services or who effect, administer or enforce Fund or Shareholder transactions is permitted. Among other activities, the Fund and its Investment Adviser and its affiliates may share information with persons acting in a representative or fiduciary capacity on the Fund's or a Shareholder's behalf. The Fund believes that sharing of information for these purposes is essential to providing Shareholders with necessary or useful services with respect to their accounts.

The Fund and the Investment Adviser and its affiliates restrict access to non-public personal information about Shareholders internally to those of their respective employees and agents who need to know the information to enable them to provide services to the Shareholders. The Fund and the Investment Adviser and its affiliates maintain physical, electronic and procedural safeguards to guard Shareholder's non-public personal information.

 ****

***Reporting Obligations***

The Fund is required to comply with all periodic reporting, proxy solicitation and other applicable requirements under the Exchange Act.

Shareholders and the public may also read and copy any materials the Fund files with the SEC at the SEC's Public Reference Room at 100 F Street, NE, Washington, DC 20549. The public may also obtain information on the operation of the Public Reference Room by calling the SEC at (202) 551-8090. The SEC also maintains a website (<u>www.sec.gov</u>) that contains such information.

**Certain U.S. Federal Income Tax Considerations**

The following discussion is a summary of certain U.S. federal income tax considerations of an investment in the Fund. It does not discuss all the potential tax considerations relevant to the Fund or its operations.

The following discussion is based upon the Code, U.S. Treasury Department regulations promulgated thereunder (the "Regulations") and U.S. Internal Revenue Service ("IRS") and judicial interpretations thereof, as of the date hereof, all of which are subject to change, possibly with retroactive effect. No tax rulings have been requested from IRS or other taxing authorities with respect to any of the tax matters discussed herein. Accordingly, there can be no assurance that any tax position described herein will not be successfully challenged by the IRS.

In addition, the following discussion does not purport to address all of the U.S. federal income tax consequences that may be applicable to any particular Shareholder or to certain Shareholders subject to special treatment under U.S. federal income tax laws, such as insurance companies, banks or other financial institutions, regulated investment companies, real estate investment trusts, S corporations, Shareholders that are subject to the alternative minimum tax, dealers in securities (or other Shareholders that do not own their Shares as capital assets within the meaning of Section 1221 of the Code or that have elected mark-to-market treatment), U.S. Shareholders whose functional currency is not the U.S. dollar, and Shareholders that hold Shares as part of a straddle, hedge, conversion or other integrated transaction.

The discussion below generally describes the tax consequences to investors of certain likely investments assuming that they are held by the Fund directly or through subsidiaries that are transparent, i.e., disregarded or treated as partnerships, for U.S. federal income tax purposes, including entities that engage in investment activities in securities or other assets that are primarily controlled by the Fund. The Fund will comply with the provisions of the 1940 Act governing investment policies, capital structure, and leverage on an aggregate basis with such subsidiary. Any investment adviser to such subsidiary will comply with the provisions of the 1940 Act relating to investment advisory contract approval as if it were an investment adviser to an investment company under the 1940 Act. Each subsidiary will also comply with the provisions relating to affiliated transactions and custody requirements. Each subsidiary will be subject to the same principal investment strategies and principal risks of the Fund.

The Fund, however, is likely to hold at least some investments through subsidiaries that are not transparent for U.S. federal income tax purposes. The Fund may choose (but is not required) to hold investments through a non-transparent subsidiary in order to address 1940 Act issues, prevent Shareholders from having to file state tax returns in a state in which the Fund otherwise might have a taxable presence, block "unrelated business taxable income" for tax-exempt Shareholders, avoid causing the Fund or Shareholders to have tax filing and payment obligations in jurisdictions outside the United States, or for other reasons. Some non-transparent subsidiaries, e.g., U.S. corporate subsidiaries, may involve subsidiary-level tax leakage, while others, e.g., a REIT, formed to hold mortgage loans, may involve certain increased costs but not tax leakage and, under current law, tax benefits for certain Shareholders. The use of non-transparent subsidiaries may also affect whether the Fund is engaged in business with respect to particular investments, which can affect taxation of Shareholders as described below. The Investment Adviser, in its sole discretion, will determine whether to hold particular investments through non-transparent subsidiaries.

Finally, this discussion generally does not address any U.S. state and local tax issues or non-income tax issues and generally does not discuss non-U.S. tax issues.

Each prospective investor is urged to consult its own tax advisor concerning the potential U.S. federal, state and local, and non-U.S. income and other tax consequences of an investment in the Fund.

**U.S. Federal Income Tax Consequences—In General**

It is intended that the Fund will be treated as a partnership and not as an association taxable as a corporation for U.S. federal income tax purposes. Under applicable Regulations, a U.S. non-corporate entity such as the Fund is classified as a partnership for U.S. federal income tax purposes, unless it elects to be classified as an association taxable as a corporation. The Fund has not elected, and does not intend to elect, to be classified as an association taxable as a corporation.

An entity that is otherwise classified as a partnership may be taxed as a corporation if it is a "publicly traded partnership" ("PTP") as defined in Section 7704 of the Code. A PTP is a partnership the interests in which are traded on an established securities market or are readily tradable on a secondary market or the substantial equivalent thereof. Shares will not be traded on an established securities market. Under applicable Regulations, a partnership's redemption plan may be treated as the substantial equivalent of a secondary market in certain circumstances. Treasury Regulations concerning the classification of partnerships as PTPs provide certain safe harbors under which interests in a partnership will not be considered readily tradable on a secondary market (or the substantial equivalent hereof). There are no assurances that the Fund will satisfy any such safe harbors.

If it were determined that the Fund should be treated as a PTP that is taxed as a corporation, income or loss of the Fund would not be passed through to Shareholders, and the Fund would be subject to U.S. federal corporate income tax on its taxable income. In addition, distributions made to Shareholders out of the Fund's earnings and profits would be taxable as dividends.

The Investment Adviser takes the position that the Fund is not a publicly traded partnership that is taxed as a corporation. However, there can be no assurance that the IRS will not attempt to treat the Fund as a publicly traded partnership taxable as a corporation for U.S. federal income tax purposes.

The discussion below pairs with the fact that the Fund is taxed as a partnership for U.S. federal income tax purposes. The Fund, as a partnership, generally will not be subject to U.S. federal income tax but will file information returns reporting the Fund's income and the Shareholders' respective shares thereof. The Fund will provide each Shareholder with a Schedule K-1 indicating such Shareholder's distributive share of the Fund's income, gains, losses, deductions and credits. While the Fund will use its best efforts to release to each Shareholder a Schedule K-1 by March 15 each year, delivery of Schedules K-1 may be delayed, and Shareholders may need to obtain extensions for the filing of their own tax returns.

Income, gains, losses, deductions and credits from the Fund will be allocated among the Shareholders for U.S. federal income tax purposes in accordance with the Fund's Agreement and Declaration of Trust. Such allocations are intended to conform to existing Regulations under the Code. A Shareholder must treat the Fund items in a manner consistent with the Fund's treatment of those items, unless the Shareholder notifies the IRS of inconsistent treatment.

**Tax Elections; Basis Adjustments; Returns**

The Code generally provides for optional adjustments to the basis of partnership property upon distributions of partnership property to a partner and transfers of partnership interests (including by reason of death) provided that a partnership election has been made pursuant to Section 754 of the Code. The Investment Adviser, in its sole discretion, may cause the Fund to make such an election. Any such election, once made, cannot be revoked without the IRS's consent. As a result of the complexity and added expense of the tax accounting required to implement such an election, the Investment Adviser may decide not to make such election.

The Fund is generally required to adjust its tax basis in its assets in respect of all Shareholders in cases of distributions that result in a "substantial basis reduction" (i.e., in excess of $250,000) in respect of the Fund's property. The Fund is also required to adjust its tax basis in its assets in respect of a transferee, in the case of a sale or exchange of an interest, or a transfer upon death, when there exists immediately after the transfer a "substantial built-in loss" (*i.e.*, in excess of $250,000) in respect of Fund property or the transferee would be allocated a loss of more than $250,000 upon a disposition of all of the Fund's assets at fair market value. For this reason, the Fund will require (i) a Shareholder who receives a distribution from the Fund in connection with a complete withdrawal, (ii) a transferee of Shares (including a transferee in case of death) and (iii) any other Shareholder in appropriate circumstances to provide the Fund with information regarding its adjusted tax basis in its Shares and such other information as the Investment Adviser may request.

The Investment Adviser decides how to report the partnership items on the Fund's tax returns and which tax elections to make. In certain cases, the Fund may be required to file a statement with the IRS disclosing one or more positions taken on its tax return, generally where the tax law is uncertain or a position lacks clear authority. Given the uncertainty and complexity of the tax laws, it is possible that the IRS may not agree with the manner in which the Fund's items have been reported.

**Tax Audits**

In IRS audits of the Fund, the tax treatment of Fund-related items is determined at the Fund level rather than at the Shareholder level. The Investment Adviser will designate or be designated as the Fund's "partnership representative" with the authority to determine the Fund's response to an audit and to make all related decisions and elections. Under the generally applicable rules, the Fund, rather than the Shareholders, will generally be required to pay any imputed underpayments, including interest and penalties, resulting from an adjustment to the Fund's items of income, gain, loss, deduction or credit, or an adjustment to the allocation of such items among the Shareholders. Such imputed underpayments will be based on the highest individual or corporate income tax rate in effect for the year being audited, unless the Fund is able to establish that the underpayment is allocable to a tax-exempt Shareholder or would have otherwise been taxed at a lower rate. In such cases, a Shareholder could bear tax liabilities attributable to adjustments to audited years in which it was not a Shareholder or in which its interest in the Fund was smaller. The Fund will treat any imputed underpayments as a deemed distribution to the Shareholder to which such imputed underpayment is allocable and may require current and former Shareholders and their successors to indemnify the Fund and its Shareholders against imputed underpayments allocable to them.

As an alternative to paying the imputed underpayment, the Fund may elect to cause each person who was a Shareholder in the year under audit to take into account its share of any adjustment; however, in that case, the Shareholders would be subject to a higher rate of interest with respect to any underpayment than would have applied if the Fund were subject to the underpayment.

Any actions taken by the Fund's partnership representative is binding on both the Fund and the Shareholders. The IRS will not be required to provide notice of any audit or proceeding to any other Shareholder. The limitations period for assessment of deficiencies and claims for refunds with respect to items related to the Fund is generally three years after the Fund's return is filed for the taxable year in question. The Fund's partnership representative has the authority to, and may, extend such period with respect to all Shareholders. There can be no assurance that the Fund's or a Shareholder's tax return will not be audited by the IRS or that no adjustments to such returns will be made as a result of such an audit. Potential investors are encouraged to consult with their tax advisors regarding the possible implications of the partnership audit rules on an investment in the Fund.

**Taxation of U.S. Taxable Shareholders**

As used herein, the term "U.S. Shareholder" means a Shareholder of the Fund that (i) (a) is a citizen or resident for U.S. federal income tax purposes of the United States, (b) is a corporation (or other entity treated as a corporation for U.S. federal income tax consequences) created or organized in or under the laws of the United States or of any political subdivision thereof, (c) is an estate, the income of which is subject to U.S. federal income taxation regardless of its source or (d) is a trust, if a court within the United States is able to exercise primary supervision over the administration of the trust and one or more U.S. fiduciaries have the authority to control all substantial decisions of the trust and (ii) is not an entity that has special status under the Code, such as a tax-exempt organization. The tax treatment of partners in a partnership, or other entity treated as a partnership for U.S. federal income tax purposes, generally is a function of the nature of the partner and the activities of the partnership. Partnerships investing in the Fund or persons investing in the Fund through a partnership should consult their own tax advisors regarding the taxation of such investment.

Each U.S. Shareholder will be required to take into account its distributive share of items of income, gain, loss, deduction and credit of the Fund for each taxable year of the Fund ending with or within the U.S. Shareholder's taxable year. U.S. Shareholders must report those items without regard to whether any distribution has been or will be received from the Fund. Each item generally will have the same character as though the U.S. Shareholder had realized the item directly. Because U.S. Shareholders will be required to include Fund income, including Fund income for which the Fund has no corresponding cash receipts, in their respective income tax returns without regard to whether there are distributions attributable to that income, U.S. Shareholders may be required to find other sources from which to pay the federal income taxes arising out of their investments in the Fund.

***Distributions***

Distributions of cash to a U.S. Shareholder, including, for this purpose, any reduction in the U.S. Shareholder's share of the Fund's liabilities, are first applied to reduce the U.S. Shareholder's tax basis in its Shares. To the extent such distributions exceed such basis, they will result in taxable gain to the U.S. Shareholder. In general, distributions (other than liquidating distributions) of property other than cash will reduce the basis (but not below zero) of a U.S. Shareholder's Shares by the amount of the Fund's basis in such property immediately before its distribution, but will not result in the realization of income to the U.S. Shareholder. On the complete liquidation of a U.S. Shareholder's Shares, (i) if the U.S. Shareholder receives only cash, such U.S. Shareholder generally will recognize gain or loss equal to the difference between the amount of cash received and such U.S. Shareholder's tax basis in its Shares and (ii) if the U.S. Shareholder receives cash and other property, or only other property, such U.S. Shareholder generally will not recognize loss, but will be required to recognize gain equal to the excess (if any) of the amount of cash received over the U.S. Shareholder's adjusted tax basis in its Shares. Any gain or loss recognized in this context generally will be treated as capital gain or loss, except to the extent attributable to the Shareholder's share of "unrealized receivables," including accrued market discount, which will be treated as ordinary income.

In addition, under Section 731 of the Code, a distribution consisting of "marketable securities" generally is treated as a distribution of cash (rather than property) unless the Fund is an "investment partnership" and the recipient is an "eligible partner" within the meaning of Section 731(c)(3)(C) of the Code. The Fund will determine at the appropriate time whether it qualifies as an "investment partnership."

**Basis**

A U.S. Shareholder's tax basis in its Shares is generally equal to the amount of cash the U.S. Shareholder has contributed to the Fund, increased by the U.S. Shareholder's share of income and liabilities of the Fund, and decreased by the U.S. Shareholder's share of distributions, losses and reductions in Fund liabilities.

***Sale or Exchange of U.S. Shareholder's Shares***

 ****

A U.S. Shareholder that sells or otherwise disposes of Shares in a taxable transaction generally will recognize gain or loss equal to the difference, if any, between its adjusted basis in the Shares and the amount realized from the sale or disposition. The amount realized will include the U.S. Shareholder's reduced share of the Fund's liabilities attributable to the disposition. If the U.S. Shareholder holds Shares as a capital asset, the gain or loss generally will constitute capital gain or loss, except to the extent attributable to "unrealized receivables," including accrued market discount, of the Fund, which will be treated as ordinary income. Gain or loss on disposition of Shares generally will be long-term capital gain or loss if the U.S. Shareholder has held the Shares for more than one year on the date of such sale or disposition; provided that a capital contribution by the U.S. Shareholder to the Fund within the one-year period ending on such date will cause part of such gain or loss to be short-term capital gain or loss.

***Tax Consequences to a Withdrawing Shareholder***

 ****

A U.S. Shareholder receiving a cash distribution from the Fund, in connection with a complete withdrawal from the Fund, generally will recognize capital gain or loss to the extent of the difference between the proceeds received by such U.S. Shareholder (increased by its share of Fund liabilities prior to withdrawal) and such U.S. Shareholder's adjusted tax basis in its Shares. Such capital gain or loss will be short-term, long-term, or some combination of both, depending upon the timing of the U.S. Shareholder's contributions to the Fund. However, a withdrawing U.S. Shareholder may recognize ordinary income attributable to such U.S. Shareholder's share of the Fund's "unrealized receivables," including accrued market discount. A U.S. Shareholder receiving a cash distribution with respect to a partial withdrawal will recognize income in a similar manner only to the extent that the amount of the distribution exceeds such U.S. Shareholder's adjusted tax basis in its Shares.

***Limitations on Deductions for Losses and Expenses***

 ****

Fund losses and various Fund expenses allocable to certain U.S. Shareholders may be subject to limits on deductibility for U.S. federal income tax purposes. For example, limitations that may apply for U.S. Shareholders who are individuals or certain closely held corporations include limitations relating to "passive losses," "excess business losses," amounts "at risk," "investment interest" and "miscellaneous itemized deductions." Many potential restrictions on use of Fund losses or deduction of Fund expenses depend on whether the Fund is engaged in the conduct of a trade or business or is merely an investor with respect to a particular investment. If a portion of the Fund's activities constitute a trade or business and a portion does not, the Investment Adviser will determine which expenses are trade or business expenses and which expenses are investment expenses, but the IRS may take more restrictive positions. Prospective investors should consult with their tax advisors regarding potential application of the limitations described below.

*Basis Limitation.* It is possible that expenses and losses of the Fund could exceed the Fund's investment income and gain in a given year. In general, Section 704(d) of the Code limits a U.S. Shareholder's ability to deduct its allocable share of the Fund's net losses to the extent of its tax basis in its Shares at the end of the tax year in which the losses are recognized, with suspended losses carried forward.

*At Risk Limitation.* A U.S. Shareholder that is subject to the "at risk" limitations (generally, non-corporate taxpayers and closely held corporations) may not deduct losses of the Fund to the extent that they exceed the amount such U.S. Shareholder has "at risk" with respect to its Shares at the end of the year. The amount that a U.S. Shareholder has "at risk" will generally be the same as its adjusted basis as described above, except that it will generally not include any amount attributable to liabilities of the Fund (other than certain loans secured by real property and certain other assets of the Fund) or any amount borrowed by the U.S. Shareholder that is secured by the U.S. Shareholder's Shares on a nonrecourse basis. Losses denied under the basis or "at risk" limitations are suspended and may be carried forward in subsequent taxable years, subject to these and other applicable limitations.

*Passive Loss Limitation.* Under the "passive loss" rules applicable to noncorporate taxpayers and closely held and personal service corporations, the Code prohibits the current use of losses and credits from a business activity in which the taxpayer does not materially participate to offset other income, including salary, active business income, and portfolio income (such as dividends, interest and net capital gains not incurred in the ordinary conduct of a trade or business or not treated as passive activity income even though incurred in connection with a trade or business). Generally, passive losses in excess of passive income are carried forward until the complete disposition of the "activity" in which the losses were incurred in a taxable transaction. It is possible that the disposition of any particular investment will not be treated as a disposition of an entire "activity" because all of the investments may be treated as one large single "activity." In this case, a loss on the disposition of any particular investment would not be immediately deductible and might have to be carried forward until either there was sufficient passive income to offset it or until the final liquidation of the Fund or a Shareholder's full disposition of their interest in the Fund.

*Excess Business Losses and NOLs.* Non-corporate taxpayers cannot deduct "excess business losses," i.e., net losses with respect to a trade or business plus $250,000 ($500,000 in the case of a joint return) in taxable years beginning before January 1, 2027. In the case of an entity treated as a partnership for U.S. federal income tax purposes, the limitation is applied at the partner level. Any excess business loss that is disallowed is carried forward and treated as part of the taxpayer's net operating loss carryforward in subsequent taxable years. Whether the Fund will be engaged in a trade or business depends upon how it conducts its activities. In addition, there are limitations on use of net operating losses.

*Business Interest Expense.* A taxpayer's deduction for interest expense on indebtedness allocable to a trade or business may be limited to the amount of the taxpayer's interest income plus 30% of the taxpayer's "adjusted taxable income" unless the taxpayer's gross receipts do not exceed $25 million per year during the applicable testing period, with any disallowed interest carried forward. These limits could apply at the Shareholder level, the Fund level and at the level of other Fund subsidiaries.

*Investment Interest Expense.* To the extent that the Fund has interest expense, a non-corporate U.S. Shareholder may be subject to the limitation on the deduction of "investment interest." Investment interest includes interest paid or accrued on indebtedness incurred or continued to purchase or carry property held for investment and short sale expenses. Investment interest is not deductible in the current taxable year to the extent it exceeds a taxpayer's net "investment income," consisting of net gain and ordinary income in the current year from investments. For the purposes of this limitation, net long-term capital gains and "qualified dividends" are generally excluded from the computation of investment income, unless the taxpayer elects to pay tax on such gain or dividends at ordinary income tax rates. The limitations on the deductibility of investment interest also would apply to interest paid by a U.S. Shareholder on debt incurred to finance its investment in the Fund.

*Miscellaneous Itemized Deductions.* If the management fee, incentive fee, and other Fund expenses or portions thereof are treated as "miscellaneous itemized deductions," rather than as trade or business expenses, non-corporate taxpayers would not be entitled to deduct such items in taxable years beginning before January 1, 2026, and for taxable years starting after December 31, 2025, deductions for such items would be subject to limitations, including a limitation permitting deduction only to the extent such deductions exceed 2% of the taxpayer's "adjusted gross income."

*Capital Losses.* U.S. Shareholders generally can deduct capital losses only to the extent of their capital gains. Non-corporate U.S. Shareholders cannot carry back capital losses but can carry them forward indefinitely.

*Organizational and Syndication Expenses.* In general, neither the Fund nor any U.S. Shareholder may currently deduct organizational or syndication expenses. The Fund will elect to amortize its organizational expenses over a 180-month period. Syndication expenses, including placement fees, must be capitalized and cannot be amortized or otherwise deducted. However, the capitalization of such syndication expenses and unamortized organizational expenses may result in increased capital loss or decreased capital gain on the disposition or liquidation of Shares.

*Qualified Business Income.* For taxable years beginning before January 1, 2026, non-corporate taxpayers are entitled to a deduction of up to 20% of "qualified business income." Capital gains do not qualify as qualified business income. The deduction is subject to various limitations, including relating to W-2 wages and the unadjusted basis of depreciable property. The Fund cannot project the amounts, if any, of qualified business income it will generate.

*Medicare Tax on Net Investment Income Tax.* High-income U.S. individuals, estates and trusts are subject to an additional 3.8% tax on net investment income. For these purposes, net investment income includes interest, dividends, gains from sales of debt instruments and stock and income derived from a passive activity or a trade or business of trading in financial instruments or commodities. In the case of an individual, the tax will be 3.8% of the lesser of: (1) the individual's net investment income; or (ii) the excess of the individual's modified adjusted gross income over (a) $250,000 in the case of a married individual filing a joint return or a surviving spouse, (b) $125,000 in the case of a married individual filing a separate return or (c) $200,000 in the case of a single individual.

*Backup Withholding*. The Fund may be required in certain circumstances to withhold on certain payments paid to non-corporate U.S. Shareholders who do not furnish the Fund their correct taxpayer identification number (in the case of individuals, their social security number) and certain certifications, or who are otherwise subject to backup withholding. Backup withholding is not an additional tax. Any amounts withheld from payments made to a U.S. Shareholder may be refunded or credited against such U.S. Shareholder's U.S. federal income tax liability.

*Tax Shelter Reporting Rules*. The Fund may engage in transactions or make investments that would subject the Fund, its Shareholders that are obliged to file U.S. tax returns and/or its advisers to special rules requiring such transactions or investments by the Fund, or investments in the Fund, to be reported and/or otherwise disclosed to the IRS, including to the IRS's Office of Tax Shelter Analysis (the "Tax Shelter Rules"). Although the Fund does not expect to engage in transactions solely or principally for the purpose of achieving a particular tax consequence, there can be no assurance that the Fund will not engage in transactions that trigger the Tax Shelter Rules. In addition, a U.S. Shareholder may have disclosure obligations with respect to its interest in the Fund if the U.S. Shareholder (or the Fund in certain cases) participates in a reportable transaction. A U.S. Shareholder's recognition of a loss upon its disposition of an interest in the Fund could also constitute a "reportable transaction" for such U.S. Shareholder, requiring such U.S. Shareholder to file Form 8886.

In addition, pursuant to the Tax Shelter Rules, the Fund may provide to its advisers identifying information about the Fund's investors and their participation in the Fund and the Fund's income, gain, loss, deduction or credit from transactions or investments that are subject to the Tax Shelter Rules, and the Fund or its advisers may disclose this information to the IRS upon its request.

*Other Tax Reporting Rules*. If the Fund transfers cash to a non-U.S. entity, U.S. Shareholders may be treated as having indirectly contributed cash to a non-U.S. corporation or partnership, possibly having U.S. reporting requirements relating thereto, although U.S. Shareholders generally will have no reporting requirements if the Fund satisfies its reporting requirements.

**Taxation of U.S. Tax-Exempt Shareholders**

The discussion below discusses certain tax issues for U.S. tax-exempt entities that are subject to U.S. federal income taxation on "unrelated business taxable income" ("UBTI"), such as qualified pension plans and individual retirement accounts. Certain tax-exempt entities, such as private foundations, endowments, and charitable remainder trusts are subject to special rules not discussed below. Prospective tax-exempt investors should consult their own advisors regarding the tax consequences of purchasing, holding and disposing of an interest in the Fund.

***Unrelated Business Tax Income***

 ****

Under Code Section 501(a), tax-exempt entities, including qualified pension plans and individual retirement accounts, are generally exempt from U.S. federal income tax, but are taxable on unrelated business taxable income or "UBTI". If a tax-exempt entity owns an interest in a partnership such as the Fund, the activities of the partnership are attributed to it for purposes of determining whether the tax-exempt entity's distributive share of partnership income is UBTI. UBTI generally is derived from either (i) an "unrelated trade or business" carried on by the Fund (or by a partnership or limited liability company in which the Fund is a partner or member) or (ii) "debt-financed" property owned by the Fund. For each tax-exempt Shareholder, the unrelated business income tax generally applies to UBTI in excess of $1,000 for any taxable year.

UBTI is defined generally as any gross income derived by a tax-exempt entity from an unrelated trade or business that it regularly carries on, less the deductions directly connected with that trade or business. Separate calculations are made for each unrelated trade or business of the exempt organization, with losses usable only against the applicable unrelated trade or business and not against all UBTI generally with all investment activities treated as a single trade or business to the extent so provided in applicable Treasury Regulations). Section 512(b) of the Code, however, provides that interest, dividends, certain rents from real property, gain from the sale of property that is not held for sale to customers in the ordinary course of business and certain other types of income generally are not treated as UBTI.

In addition, UBTI includes a percentage of any gross income or gain not otherwise treated as UBTI (less the same percentage of applicable deductions) that is derived from any property that is subject to "acquisition indebtedness." Acquisition indebtedness includes (i) the amount of any mortgage or lien to which property is subject at the time of its acquisition or debt incurred in acquiring or improving a property, (ii) debt incurred before the acquisition or improvement of any property if the debt would not have been incurred but for such acquisition or improvement and (iii) debt incurred after the acquisition or improvement of any property if (x) the debt would not have been incurred but for such acquisition or improvement and (y) the incurrence of the debt was reasonably foreseeable at the time of the acquisition or improvement. The calculation of a particular tax-exempt organization's UBTI is also affected if it incurs indebtedness to finance its investment in a partnership.

The amount of UBTI that is realized by tax-exempt Shareholders will depend on the nature of the Fund's future operations. The Fund, whether directly or through partnerships in which it may invest, is expected to generate trade or business income that may be UBTI and to generate debt-financed income that is treated as UBTI.

***Excise Tax on Certain Tax-Exempt Entities Entering into Prohibited Tax Shelter Transactions***

 ****

Section 4965 of the Code imposes an excise tax on certain tax-exempt entities, including, in certain circumstances, their managers, that become a "party" to a transaction that is a prohibited tax shelter transaction, (as defined in Section 4965(e)(1)) of the Code. Tax-exempt entities and possibly their managers may be subject to significant penalties if the tax-exempt entity fails to disclose to the IRS its participation in each prohibited tax shelter transaction and to disclose other known parties to the transaction.

Although the Fund does not intend to invest in prohibited tax shelter transactions, the Fund could participate in a transaction that is or later becomes treated by the IRS as a prohibited tax shelter transaction. In addition, prohibited reportable transactions could include transactions that are not typically viewed as tax shelters or tax avoidance transactions. There can be no assurance that the Fund might not participate directly or indirectly in a transaction that is determined by the IRS to be a prohibited reportable transaction.

Prospective tax-exempt investors should consult their own tax advisors for further information about the U.S. federal, state, and local and other tax consequences of purchasing, holding, and disposing of shares.

***Taxation of Non-U.S. Shareholders***

 ****

The following is a summary discussion of certain material U.S. federal income tax considerations relating to an investment in the Fund by Non-U.S. Shareholders. For purposes of this discussion, a "Non-U.S. Shareholder" is a Shareholder that is not a U.S. Shareholder, a U.S. tax-exempt entity or a partnership or entity treated as a partnership for U.S. federal income tax purposes. The summary assumes that a Non-U.S. Shareholder is not engaged in a trade or business within the United States other than as a result of its investment in the Fund, and, in the case of an individual, is not present in the United States for more than 183 days in any year. This summary does not discuss special rules applicable to certain types of potential non-U.S. investors, such as "qualified foreign pension funds" or "governmental entities" and does not discuss any non-U.S. tax considerations.

***Non-Effectively Connected Income***

 ****

A Non-U.S. Shareholder is subject to U.S. withholding tax at the rate of 30% (or a lower tax treaty rate, if applicable) on its distributive share of any U.S.-source fixed or determinable annual or periodic income, such as interest (other than so called "portfolio interest" and bank deposit interest) and dividends received by the Fund, that is not "effectively connected" with the conduct of a trade or business in the United States ("ECI"). Withholding is generally not required in the case of non-effectively connected capital gains.

***Effectively Connected Income***

 ****

The Fund and partnerships in which the Fund may invest are expected to conduct activities in the United States that involve the conduct of a trade or business in the United States. In general, a non-U.S. person that invests in a partnership that is "engaged in a trade or business within the United States" is itself considered to be engaged in a trade or business within the United States and is required to file U.S. federal income tax returns and is subject to U.S. tax at regular U.S. tax rates on its income that is effectively connected with such U.S. trade or business ("ECI"), less deductions allocable to such income (and a "branch profits" tax in the case of a non-U.S. corporation). It is possible that all or substantially all of the Fund's income will be ECI. A non-U.S. person that fails to file a timely U.S. federal income tax return in respect of its income from a U.S. trade or business may subsequently be precluded from claiming deductions related to such income. The Fund will be required to withhold at the highest applicable U.S. federal income tax rates on the share of any ECI, less allocable deductions, allocable to Non-U.S. Shareholders. To the extent that the amount of tax withheld exceeds the non-U.S. Shareholder's substantive federal income tax liability, such excess may be refunded to such Non-U.S. Shareholder.

***Foreign Investment in Real Property Tax Act***

 ****

The Fund and/or the partnerships in which the Fund invests will invest in "U.S. real property interests." Gains from dispositions of U.S. real property interests ("USRPIs") generally are deemed to be ECI.

***Sale of Shares or Withdrawal***

 ****

In addition, any gain realized by a non-U.S. Shareholder on a disposition of Shares will be taxable as ECI to the extent attributable to appreciation in USRPIs or other assets that would generate ECI if sold by the Fund, and the purchaser (or the Fund in the case of a withdrawal) may be required to withhold U.S. federal income tax.

***Estate Taxes***

 ****

Shares in the Fund owned or treated as owned at the date of death of a non-U.S. individual may be included in such individual's estate for U.S. federal estate tax purposes, unless an applicable estate tax treaty provides otherwise.

***Foreign Account Tax Compliance Act***

 ****

Under Sections 1471 through 1474 of the Code and the Treasury Regulations issued thereunder (commonly referred to as "FATCA"), a 30% withholding tax is imposed on payments of certain U.S.-source income (including interest and dividends) to non-U.S. entities unless such non-U.S. persons comply with certain reporting requirements regarding their direct and indirect U.S. owners and other "U.S. account holders." Such withholding could apply to payments made by the Fund to certain of its Non-U.S. Shareholders. Accordingly, Non-U.S. Shareholders may have to provide certain information, representations and waivers of non-U.S. law as may be required by the Investment Adviser to comply with such new rules in order to avoid such withholding tax, including, for example, information relating to a Non-U.S. Shareholder and its "substantial United States owners" (within the meaning of Code Section 1473(2)), if any, or persons holding a "financial account" (within the meaning of Code Section 1471(d)(2)) with such Non-U.S. Shareholder. Certain countries have entered into inter-governmental agreements with the United States to facilitate the type of information reporting required under FATCA. While the existence of such agreements will not eliminate the risk of FATCA withholding on payments made by the Fund to its Non-U.S. Shareholders, these agreements are expected to reduce the risk of the withholding for investors in (or indirectly holding interests in the Fund through financial institutions in) those countries. Potential investors are encouraged to consult with their tax advisors regarding the possible implications of FATCA on an investment in the Fund. While withholding under FATCA would also have applied to payments of gross proceeds from dispositions of certain stocks and debt instruments after December 31, 2018, proposed Regulations eliminate FATCA withholding on gross proceeds payments. Taxpayers generally may rely on such proposed Regulations until final Regulations are issued. In addition, pursuant to these rules, the Fund may provide to its advisors identifying information about the Shareholders and their participation in the Fund and the Fund's income, gain, loss or deduction from those transactions or investments, and the Fund or its advisors may disclose this information to the IRS upon its request.

*PROSPECTIVE NON-U.S. INVESTORS SHOULD CONSULT THEIR OWN TAX ADVISORS FOR FURTHER INFORMATION ABOUT THE U.S. FEDERAL, STATE, LOCAL AND NON-U.S. INCOME AND OTHER TAX CONSEQUENCES OF PURCHASING, HOLDING AND DISPOSING OF SHARES.*

***Possible Tax Legislative or Other Actions***

 ****

Prospective investors should recognize that the present U.S. federal income tax treatment of an investment in the Fund may be modified by legislative, judicial or administrative action at any time, and any such action may affect investments and commitments previously made. Revisions in U.S. federal tax laws and interpretations thereof could adversely affect the tax consequences of an investment in the Fund.

***State and Local Tax Considerations***

 ****

In addition to the U.S. federal income tax consequences described above, Prospective investors should consider potential state and local tax consequences of an investment in the Fund. The state and local tax treatment of the Fund and the Shareholder may not conform to the U.S. federal income tax consequences discussed above. State and local laws may differ from U.S. federal income tax laws with respect to the treatment of specific items of income, gain, loss, deduction and credit.

The Fund and its Shareholders may become subject to state and local taxes or filing requirements in various state and local jurisdictions depending on the location and scope of the Fund's activities and investments. The imposition of state and local tax may take the form of a tax on the Fund and/or the Shareholders. The Fund and its Shareholders may become subject to state and local taxes or filing requirements in those jurisdictions where the Fund is considered to be doing business, holds assets or has employees or agents.

The taxability of a Shareholder may take the form of entity-level withholding of state or local income, franchise, or other tax from the distributive share payable to a Shareholder. In addition, a Shareholder's distributive share of the income or loss from the Fund may be required to be included in determining such Shareholder's reportable income for state or local tax purposes in the state or locality in which such Shareholder is a resident. Other states and localities in which the Fund may derive income may require the filing of tax returns by nonresident Shareholders. To the extent that a nonresident Shareholder pays a tax to a state or locality by virtue of Fund operations within that state or locality, such Shareholder may be entitled to a deduction or credit against tax owed to its state or locality of residence with respect to the same income.

For taxable years beginning before January 1, 2026, individuals who itemize cannot deduct more than $10,000 of state and local taxes.

In light of the foregoing, each prospective investor is urged to consult with its own tax advisors regarding the state and local tax consequences of an investment in the Fund.

The contents of this section are intended as a general discussion of certain tax consequences of an investment in the fund. This discussion should not be construed as providing tax advice to prospective investors; nor should prospective investors rely on this discussion as to the tax consequences of acquiring, holding, and disposing of an interest in the fund. Prospective investors should consult with and rely solely on their own tax advisers as to all tax consequences of acquiring, holding, and disposing of an interest in the fund, including the effects of U.S. federal, state, local, and non-U.S. income and other tax law.

**Certain ERISA Considerations**

ERISA imposes certain requirements on (i) "employee benefit plans" (as defined in Section 3(3) of ERISA) that are subject to Title I of ERISA, (ii) entities whose underlying assets include the assets of such plans (each of (i) and (ii), an "ERISA Plan") and (iii) persons who are fiduciaries with respect to ERISA Plans. Section 406 of ERISA and Section 4975 of the Code prohibit certain transactions involving the assets of an ERISA Plan and of other "plans" that are subject to Section 4975 of the Code, such as individual retirement accounts and "Keogh" plans (together with ERISA Plans, "Plans"), and certain persons (referred to as "parties in interest" under ERISA or "disqualified persons" under the Code) having certain relationships to Plans, unless a statutory or administrative exemption is applicable to the transaction. A party in interest or disqualified person who engages in a prohibited transaction may be subject to excise taxes and other penalties and liabilities under ERISA and Section 4975 of the Code, unless a statutory or administrative exemption is available. Each person acquiring Shares that is or may become a Plan is responsible for determining the extent, if any, to which the purchase and holding of Shares will constitute a non-exempt prohibited transaction under ERISA or Section 4975 of the Code, and otherwise for determining compliance with ERISA and Section 4975 of the Code.

The Plan Assets Regulation describes when the assets of an entity are to be treated as "plan assets" for purposes of ERISA or Section 4975 of the Code. The Plan Assets Regulation provides that, if a Plan acquires an "equity interest" (such as Shares of the Fund) in an entity (such as the Fund) that is neither a "publicly-offered security" nor a security issued by an investment company registered under the 1940 Act, the assets of the Plan are deemed to include both the equity interest in the entity as well as an undivided interest in each of the underlying assets of such entity, unless Benefit Plan Investors (as defined below) in the aggregate hold less than 25% of the value of each class of equity interests in the entity or unless another exception under the Plan Assets Regulation applies. If the underlying assets of the entity were deemed to include "plan assets," the obligations and other responsibilities of Plan sponsors, Plan fiduciaries and Plan administrators, and of parties in interest and disqualified persons, under Parts 1 and 4 of Subtitle B of Title I of ERISA and Section 4975 of the Code, as applicable, may be expanded and there may be an increase in their liability under these and other provisions of ERISA and the Code (except to the extent (if any) that a favorable statutory or administrative exemption applies); in addition, various providers of fiduciary or other services to the entity, and any other parties with authority or control with respect to the entity, could be deemed to be Plan fiduciaries or otherwise parties in interest or disqualified persons by virtue of their provision of such services (and there could be an improper delegation of authority to such providers).

For purposes of the Plan Assets Regulation, the term "Benefit Plan Investor" means (i) any "employee benefit plan" as defined in Section 3(3) of ERISA and subject to Part 4 of Subtitle B of Title I of ERISA, (ii) any "plan" as defined in and subject to Section 4975 of the Code, and (iii) any entity whose underlying assets include plan assets by reason of an employee benefit plan's investment in the entity for purposes of ERISA or Section 4975 of the Code. Any entity described in clause (iii) of the previous sentence will be considered, for various purposes, to hold "plan assets" only to the extent of the percentage of its equity interests that are held by Benefit Plan Investors. The general account of an insurance company whose assets include the assets of Benefit Plan Investors may, under certain circumstances, be treated as "plan assets." Under the Plan Assets Regulation, any equity interests held by a person (other than a Benefit Plan Investor) that has discretionary authority or control with respect to the assets of the entity or that provides investment advice for a fee (direct or indirect) with respect to such assets or any affiliate of such person (any of the foregoing, a "Controlling Person"), will be disregarded in determining compliance with the 25% limitation.

The Plan Assets Regulation defines a "publicly-offered security" as a security that is "widely held," "freely transferable," and either part of a class of securities registered under the Exchange Act or sold pursuant to an effective registration statement under the Securities Act if the securities are registered under the Exchange Act within 120 days after the end of the fiscal year of the issuer during which the public offering occurred. A security is considered "widely held" if it is part of a class of securities that is owned by 100 or more investors independent of the issuer and of one another. However, a security will not fail to be "widely held" solely because the number of independent investors falls below 100 subsequent to the initial public offering as a result of events beyond the issuer's control. The Plan Assets Regulation provides that whether a security is "freely transferable" is a factual question to be determined on the basis of all relevant facts and circumstances. It is noted that the Plan Assets Regulation only establishes a presumption in favor of the finding of free transferability where the restrictions are consistent with the particular types of restrictions listed in the Plan Assets Regulation.

In order to attempt to prevent the Fund's assets from being characterized as "plan assets" for purposes of ERISA or Section 4975 of the Code prior to the consummation of any initial public offering, listing or registration of Shares under the Exchange Act (in any case, sufficient to cause Shares to be a "publicly-offered security" for purposes of the Plan Assets Regulation), the Fund intends to use commercially reasonable efforts to limit investment in the Fund so that, at all times, less than 25% of each class of equity interests in the Fund (as determined for purposes of the Plan Assets Regulation) is held by Benefit Plan Investors, based on written representations provided by investors. Prospective investors will be required to represent whether they are, or are not and will not be, a Benefit Plan Investor or a Controlling Person. In addition, in an attempt to comply with the 25% limitation prior to the consummation of any initial public offering, listing or registration of the Fund's Shares under the Exchange Act, initial or additional investments by Benefit Plan Investors may be restricted. Specifically, subscriptions for shares of the Fund's Shares by, or transfers of Shares to, Benefit Plan Investors may be rejected, and existing Benefit Plan Investors may be required to redeem all or a portion of their Shares. Any such restrictions or mandatory redemptions will be effected in such manner as the Fund determines, in its sole discretion, to be appropriate under the circumstances. If, following the completion of an initial public offering, or listing or registration of the Fund's Shares, in any case, that causes the Fund's Shares to be a "publicly-offered security," the Fund's assets would not be characterized as plan assets, as discussed above.

This summary does not include a discussion of any laws that may apply to employee benefit plans that are not subject to ERISA or Section 4975 of the Code. Such plans (and entities in which they invest, as applicable) should consult their own professional advisors about any laws applicable thereto.

The preceding discussion is only a summary of certain implications under ERISA and section 4975 of the code of an investment in the Fund's common shares and does not purport to be complete. Prospective investors should consult with their own legal, tax, financial, and other advisors prior to investing to review these implications in light of such investor's particular circumstances.

**Item 1A. Risk Factors**

*Investing in the Fund's Shares involves a number of significant risks. Before you invest in the Fund's Shares, you should be aware of various risks, including those described below. You should carefully consider these risk factors, together with all of the other information included in this Form 10-K, before you decide whether to make an investment in the Fund's Shares. The risks set out below are not the only risks the Fund faces. Additional risks and uncertainties not presently known to the Fund or not presently deemed material by the Fund may also impair its operations and performance. If any of the following events occur, the Fund's business, financial condition, results of operations and cash flows could be materially and adversely affected. In such case, the net asset value of the Fund's Shares could decline, and you may lose all or part of your investment.*

**Risks Relating to the Fund's Business and Structure**

***Lack of Operating History***

 ****

The Fund has limited operating history. There can be no assurance that the results achieved by the past investments of the Investment Adviser will be achieved for the Fund. Past performance should not be relied upon as an indication of future results. The Investment Adviser's prior real estate investment return performance does not imply or predict (directly or indirectly) any level of future performance of the Fund. Past performance cannot be relied on to predict future events due to a variety of factors, including, without limitation, varying degrees of business strategies, different local and economic circumstances, different supply and demand characteristics, varying degrees of capital, availability of bank loans or other borrowing facilities, and varying circumstances pertaining to the real estate market. Moreover, the Fund is subject to all of the business risks and uncertainties associated with any new business, including the risk that it will not achieve its investment objectives and that the value of your investment could decline substantially or that the investor will suffer a complete loss of its investment in the Fund.

In addition, the Investment Adviser has never managed a BDC. The 1940 Act imposes numerous constraints on the operations of BDCs that generally do not apply to other investment vehicles managed by the Investment Adviser. BDCs are required, for example, to invest at least 70% of their total assets primarily in securities of U.S. private or thinly traded public companies, cash, cash equivalents, U.S. government securities and other high-quality debt instruments that mature in one year or less from the date of investment. Neither the Fund nor the Investment Adviser has any experience operating or advising under these constraints, which may hinder the Fund's ability to take advantage of attractive investment opportunities and to achieve its investment objective.

***Inability to Meet Investment Objective or Investment Strategy***

 ****

The Fund is intended for long-term investors who can accept the risks associated with the Targeted Assets. The Fund's success depends on the Investment Adviser's ability to identify and select appropriate investment opportunities, as well as the Fund's ability to acquire those investments. There can be no assurance that the Fund will achieve its investment or performance objectives or that the Investment Adviser will be successful in identifying a sufficient number of suitable investment opportunities to fully deploy the Fund's committed capital. The possibility of partial or total loss of the Fund's capital exists, and prospective investors should not subscribe unless they can readily bear the consequences of a complete loss of their investment.

***Dependence Upon Key Personnel of the Investment Adviser***

 ****

The success of the Fund is highly dependent on the financial and managerial expertise of the Investment Adviser. Although the Investment Adviser has attempted to foster a team approach to investing, the loss of key individuals employed by the Investment Adviser could have a material adverse effect on the performance of the Fund. The individuals may not necessarily continue to remain employed by the Investment Adviser during the entire life of the Fund. If these individuals do not maintain their existing relationships with the Investment Adviser and the Investment Adviser does not develop new relationships with other sources of investment opportunities available to the Fund, it may not be able to grow its investment portfolio. In addition, individuals with whom the senior professionals of the Investment Adviser have relationships are not obligated to provide the Fund with investment opportunities. Therefore, the Fund can offer no assurance that such relationships will generate investment opportunities for the Fund. In addition, a number of members of the professional staff of the Investment Adviser are actively involved in managing the investment decisions of other funds and other accounts advised by the Investment Adviser and a few key personnel may invest in these funds. Accordingly, the members of the professional staff of the Investment Adviser will have demands on their time for the investment, monitoring and other functions of other funds advised by the Investment Adviser.

The employees of the Investment Adviser and other Investment Adviser investment professionals expect to devote such time and attention to the conduct of the Fund's business as such business shall reasonably require. However, there can be no assurance, for example, that the members of the Investment Adviser or such investment professionals will devote any minimum number of hours each week to the affairs of the Fund or that they will continue to be employed by the Investment Adviser. Subject to certain remedies, in the event that certain employees of the Investment Adviser cease to be actively involved with the Fund, the Fund will be required to rely on the ability of the Investment Adviser to identify and retain other investment professionals to conduct the Fund's business. The Board intends to evaluate the commitment and performance of the Investment Adviser in conjunction with the required approval of the Investment Advisory Agreement.

***Dependence on Strong Referral Relationships***

The Fund depends upon the Investment Adviser to maintain its relationships with the operators and management personnel of the Targeted Assets, placement agents, investment banks, management groups and other financial institutions, and the Fund expects to rely to a significant extent upon these relationships to provide the Fund with potential investment opportunities. If the Investment Adviser fails to maintain such relationships, or to develop new relationships with other sources of investment opportunities, the Fund will not be able to grow its investment portfolio. In addition, individuals with whom the Investment Adviser has relationships are not obligated to provide the Fund with investment opportunities, and the Fund can offer no assurance that these relationships will generate investment opportunities for the Fund in the future.

The success of the Fund depends upon the management of the Targeted Asset's ability to acquire, operate, manage, finance and dispose of the Targeted Assets in a manner that produces distributable cash for investors in the Targeted Assets, which would include the Fund. The Investment Adviser intends to select investments, syndications and/or individual assets where the management team has experience.

The Fund will be particularly dependent upon the efforts, experience, contacts and skills of certain officers of the Targeted Assets. The loss of any such individual could have a material, adverse effect on the Targeted Asset's funds, syndications and/or individual assets, and thus the Fund. Such loss could occur at any time due to death, disability, resignation or other reasons.

***No Guarantee to Replicate Historical Results Achieved by Investment Adviser***

 ****

The Fund's primary focus in making investments may differ from those of existing investment funds, accounts or other investment vehicles that are or have been managed by members of the Investment Committee. The Fund may consider co-investing in portfolio investments with other investment funds, accounts or investment vehicles managed by members of the Investment Committee or by the Investment Adviser's affiliates. Any such investments will be subject to regulatory limitations and approvals by trustees who are not "interested persons," as defined in the 1940 Act. As a BDC, the Fund is generally limited in its ability to invest in any portfolio company in which the Investment Adviser or any of its affiliates currently has an investment or to make any co-investments with the Investment Adviser or its affiliates. In certain cases, co-investments are not permitted unless the Fund has received exemptive relief from the SEC. Currently, the Fund does not intend to submit an application for co-investment relief from the SEC, however, the Fund may do so in the future. There is no assurance that an application for exemptive relief would be granted by the SEC.

The Fund can offer no assurance, however, that it will be able to obtain such approvals or develop opportunities that comply with such limitations. There can be no guarantee that the Fund will replicate the historical results achieved by members of the Investment Committee or by the Investment Adviser's affiliates, and investment returns could be substantially lower than the returns achieved by them in prior periods. Additionally, all or a portion of the prior results may have been achieved in particular market conditions which may never be repeated. Moreover, current or future market volatility and regulatory uncertainty may have an adverse impact on the Fund's future performance.

***Expedited Investment Decisions***

 ****

Investment analyses and decisions by the Investment Adviser may frequently be required to be undertaken on an expedited basis to take advantage of investment opportunities. In these cases, the information available to the Investment Adviser at the time of making an investment decision may be limited. Therefore, no assurance can be given that the Investment Adviser will have knowledge of all circumstances that may adversely affect an investment. In addition, the Investment Adviser expects to rely upon independent consultants and other sources in connection with its evaluation of proposed investments, and no assurance can be given as to the accuracy or completeness of the information provided by such independent consultants or other sources, or as to the Fund's right of recourse against them in the event errors or omissions do occur.

***Potential Limited Ability to Execute Investment Decisions***

 ****

When making investment and allocation decisions, the Investment Adviser relies on its available resources, which in some cases could be limited, delayed, or disrupted particularly in challenging or uncertain markets, or in the case of social, political, or governmental actions. While the Investment Adviser performs investment and allocation functions consistent with its agreements with the Fund and other clients and accounts, there can be no assurance that the Investment Adviser's available resources or its personnel responsible for investment and allocation decisions will ultimately result in the most favorable investments, allocations or returns to the Fund or, thereby, investors.

***Ability to Manage the Fund's Business Effectively***

 ****

The Fund's ability to achieve its investment objective will depend on its ability to manage its business and to grow its investments and earnings. This will depend, in turn, on the Investment Adviser's ability to identify, invest in and monitor portfolio companies that meet the Fund's investment criteria. The achievement of the Fund's investment objectives on a cost-effective basis will depend upon the Investment Adviser's execution of its investment process, its ability to provide competent, attentive and efficient services to the Fund and, to a lesser extent, the Fund's access to financing on acceptable terms. The Investment Adviser's investment professionals will have substantial responsibilities in connection with the management of other investment funds, accounts and investment vehicles. The personnel of the Investment Adviser may be called upon to provide managerial assistance to the Fund's portfolio companies. These activities may distract them from servicing new investment opportunities for the Fund or slow the Fund's rate of investment. Any failure to manage the Fund's business and the Fund's future growth effectively could have a material adverse effect on the Fund's business, financial condition, results of operations and cash flows.

***Potential Conflicts of Interest***

 ****

As a result of the Fund's relationships or arrangements with the Investment Adviser and the Investment Committee, there may be times when the Investment Adviser or such persons have interests that differ from those of the Shareholders, giving rise to a conflict of interest.

***Conflicts Related to Obligations of Investment Adviser or the Members of the Investment Committee***

 ****

The Investment Adviser employees serve, or may serve, as officers, directors, members, or principals of entities that operate in the same or a related line of business as the Fund does, or of investment funds, accounts, or investment vehicles managed by the Investment Adviser and/or its affiliates. Similarly, the Investment Adviser and its affiliates may have other clients with similar, different or competing investment objectives (collectively, "<u>Other Accounts</u>").

In serving in these multiple capacities, they may have obligations to Other Accounts or investors in those entities, the fulfillment of which may not be in the best interests of the Fund or Shareholders. For example, the Investment Adviser has, and, following this offering, will continue to have management responsibilities for other investment funds, accounts and investment vehicles. There is a potential that the Fund will compete with these funds, and other entities managed by the Investment Adviser and its affiliates, for capital and investment opportunities. As a result, the Investment Adviser and, as applicable, the members of the Investment Committee, may face conflicts in the allocation of investment opportunities among the Fund and the investment funds, accounts and investment vehicles managed by the Investment Adviser and its affiliates. The Investment Adviser intends to allocate investment opportunities among eligible investment funds, accounts and investment vehicles in a manner that is fair and equitable over time and consistent with its allocation policy. However, the Fund can offer no assurance that such opportunities will be allocated to the Fund fairly or equitably in the short-term or over time.

Subject to the 1940 Act, the Fund may also co-invest with Other Accounts, and the relationship with such Other Accounts could influence the decisions made by the Investment Adviser with respect to such investments. The Fund may invest in securities of the same issuers as Other Accounts. To the extent that the Fund holds interests that are different (or more senior or junior) than those held by such Other Accounts, the Investment Adviser may be presented with decisions involving circumstances where the interests of such Other Accounts are in conflict with those of the Fund. Further conflicts could arise after the Fund and Other Accounts have made their respective initial investments. For example, if additional financing is necessary as a result of financial or other difficulties, it may not be in the best interests of the Fund to provide such additional financing. If the Other Accounts were to lose their respective investments as a result of such difficulties, the ability of the Investment Adviser to recommend actions in the best interests of the Fund might be impaired. The Investment Adviser may in its discretion take steps to reduce the potential for adversity between the Fund and the Other Accounts, including causing the Fund and/or such Other Accounts to take certain actions that, in the absence of such conflict, it would not take. Such conflicts will be more difficult if the Fund and Other Accounts hold significant or controlling interests in competing or different tranches of a portfolio company's capital structure. Furthermore, it is possible the Fund's interest may be subordinated or otherwise adversely affected by virtue of such Other Accounts involvement and actions relating to its investment. There can be no assurance that any conflict will be resolved in favor of the Fund, and each Shareholder acknowledges and agrees that in some cases, subject to applicable law, a decision by the Investment Adviser to take any particular action could have the effect of benefiting an Other Account (and, incidentally, may also have the effect of benefiting the Investment Adviser).

***Third Party Involvement***

 ****

The Fund may invest alongside third parties through partnerships, joint ventures or other entities. Such investments may involve risks not present in investments where a third party is not involved, including the possibility that such third party may at any time have economic or business interests or goals which are inconsistent with those of the Fund, or may be in a position to take action contrary to the investment objective of the Fund. In addition, the Fund may in certain circumstances be liable for actions of such third party.

***Incentive Fee Structure Relating to the Investment Adviser***

 ****

In the course of the Fund's investing activities, the Fund will pay management and incentive fees to the Investment Adviser. The Fund has entered into the Investment Advisory Agreement with the Investment Adviser. Under the incentive fee structure which will be in place, the Fund's net investment income for purposes thereof will be computed and paid on income that may include interest income that has been accrued but not yet received in cash. This fee structure may give rise to a conflict of interest for the Investment Adviser for the opportunity to continue to earn the incentive fee. This risk could be increased because, under the Investment Advisory Agreement, the Investment Adviser is not obligated to reimburse the Fund for incentive fees it receives even if the Fund subsequently incurs losses or never receive in cash the deferred income that was previously accrued.

***Management Fee Payable Regardless of Performance***

 ****

Whether or not suitable investment opportunities are available to the Fund and regardless of whether the Fund experiences net losses in a particular year or over the term of the Fund, the Investment Adviser will be entitled to receive the management fee. The Fund will be required to pay the management fee regardless of the amount of income being generated by Fund assets.

 ****

The Fund expects to make many of its portfolio investments in the form of securities that are not publicly traded and for which no market based price quotation is available. As a result, the Board will determine the fair value of these securities in good faith. In connection with that determination, investment professionals from the Investment Adviser may provide the Board with valuations based upon the most recent portfolio company financial statements available and projected financial results of each portfolio company. While the valuation for each portfolio investment will be reviewed by an independent valuation firm at least once annually, the ultimate determination of fair value will be made by the Board and not by such third-party valuation firm. In addition, each of the Interested Directors has a pecuniary interest in the Investment Adviser. The participation of the Investment Adviser's investment professionals in the Fund's valuation process, and the pecuniary interest in the Investment Adviser by certain members of the Board, could result in a conflict of interest as the Investment Adviser's management fee is based, in part, on the value of the Fund's Targeted assets.

***Negotiation of the Investment Advisory Agreement with the Investment Adviser***

 ****

The Investment Advisory Agreement was negotiated between related parties. Consequently, their terms, including fees payable to the Investment Adviser, may not be as favorable to the Fund as if they had been negotiated with an unaffiliated third party. In addition, the Fund may choose not to enforce, or to enforce less vigorously, its rights and remedies under these agreements because of the Fund's desire to maintain the Fund's ongoing relationship with the Investment Adviser and its affiliates.

***Limited Liability and Indemnification of the Investment Adviser***

 ****

Under the Investment Advisory Agreement, the Investment Adviser has not assumed any responsibility to the Fund other than to render the services called for thereunder. The Investment Adviser will not be responsible for any action of the Board in following or declining to follow the Investment Adviser's advice or recommendations. Under the Investment Advisory Agreement, the Investment Adviser, its officers, managers, partners, agents, employees, controlling persons, members and any other person or entity affiliated with the Investment Adviser, and any person controlling or controlled by the Investment Adviser will not be liable to the Fund, any of its subsidiaries, the Fund's trustees, the Shareholders or any subsidiary's shareholders or partners for acts or omissions performed in accordance with and pursuant to the Investment Advisory Agreement, except those resulting from acts constituting gross negligence, willful misfeasance, bad faith or reckless disregard of the duties that the Investment Adviser owes to the Fund under the Investment Advisory Agreement. In addition, pursuant to the Investment Advisory Agreement, the Fund agreed to indemnify the Investment Adviser and each of its officers, managers, partners, agents, employees, controlling persons, members and any other person or entity affiliated with the Investment Adviser, from and against any claims or liabilities, including reasonable legal fees and other expenses reasonably incurred, arising out of or in connection with the Fund's business and operations or any action taken or omitted on the Fund's behalf pursuant to authority granted by the Investment Advisory Agreement, except where attributable to gross negligence, willful misfeasance, bad faith or reckless disregard of such person's duties under the Investment Advisory Agreement. These protections may lead the Investment Adviser to act in a riskier manner when acting on the Fund's behalf than it would when acting for its own account. The obligations to the Fund under these indemnification arrangements may be material and could have an adverse effect on the returns to Shareholders because these obligations would be payable from the assets of the Fund. Further, under these indemnification arrangements, Shareholders may have a more limited right of action in certain cases than they would in the absence of these arrangements.

***Restricted Ability to Enter Into Transactions with Affiliates***

 ****

The 1940 Act prohibits or restricts the Fund's ability to engage in certain principal transactions and joint transactions with certain "First Tier" affiliates and "Second Tier" affiliates. For example, the Fund is prohibited from buying or selling any security from or to any person who owns more than 25% of the Fund's voting securities or certain of that person's affiliates (each is a "First Tier" affiliate), or entering into prohibited joint transactions with such persons, absent the prior approval of the SEC. The Fund considers the Investment Adviser and its affiliates to be "First Tier" affiliates for such purposes. The Fund is prohibited under the 1940 Act from participating in certain principal transactions and joint transactions with a "Second Tier" affiliate without the prior approval of the Independent Trustees. Any person that owns, directly or indirectly, 5% or more of the Fund's outstanding voting securities will be a "Second Tier" affiliate for purposes of the 1940 Act, and the Fund is generally prohibited from buying or selling any security from or to such "Second Tier" affiliate without the prior approval of the Independent Trustees.

The Fund may, however, invest alongside the Investment Adviser's investment funds, accounts and investment vehicles in certain circumstances where doing so is consistent with the Fund's investment strategy as well as applicable law and SEC staff interpretations. For example, the Fund may invest alongside such investment funds, accounts and investment vehicles consistent with guidance promulgated by the SEC staff to purchase interests in a single class of privately placed securities so long as certain conditions are met, including that the Investment Adviser, acting on the Fund's behalf and on behalf of such investment funds, accounts and investment vehicles, negotiates no term other than price. The Fund may also invest alongside the Investment Adviser's or its affiliates' investment funds, accounts and investment vehicles as otherwise permissible under regulatory guidance, applicable regulations and the Investment Adviser's allocation policy.

In situations where co-investment with investment funds, accounts and investment vehicles managed by the Investment Adviser or its affiliates is not permitted or appropriate, such as when there is an opportunity to invest in different securities of the same issuer or where the different investments could be expected to result in a conflict between the Fund's interests and those of the Investment Adviser's or its affiliates' clients, subject to the limitations described in the preceding paragraph, the Investment Adviser will need to decide which client will proceed with the investment. Moreover, except in certain limited circumstances as permitted by the 1940 Act, such as when the only term being negotiated is price, the Fund will be unable to invest in any issuer in which an investment fund, account or investment vehicle managed by the Investment Adviser has previously invested. Similar restrictions limit the Fund's ability to transact business with the Fund's officers or directors or their affiliates. These restrictions will limit the scope of investment opportunities that would otherwise be available to the Fund.

The Fund and the Investment Adviser may in the future submit an application for exemptive relief from the SEC to permit greater flexibility to negotiate the terms of co-investments if the Board determines that it would be advantageous for the Fund to co-invest with investment funds, accounts and investment vehicles managed by the Investment Adviser in a manner consistent with the Fund's investment objectives, positions, policies, strategies and restrictions as well as regulatory requirements and other pertinent factors. Currently, the Fund does not intend to submit an application for co-investment relief from the SEC, however, the Fund may, as stated above, do so in the future. There is no assurance that an application for exemptive relief would be granted by the SEC.

***Operation in a Highly Competitive Market for Investment Opportunities***

 ****

The business of investing in assets meeting the Fund's investment objective is highly competitive. Competition for investment opportunities includes a growing number of non-traditional participants, such as hedge funds, private funds, including business development companies, and other private investors, as well as more traditional financial institutions and competitors. Some of these competitors may have access to greater amounts of capital and to capital that may be committed for longer periods of time or may have different return thresholds than the Fund, and thus these competitors may have advantages not shared by the Fund. Furthermore, many of the Fund's competitors are not subject to the regulatory restrictions that the 1940 Act imposes on the Fund as a BDC. Increased competition for, or a diminishment in the available supply of, investments suitable for the Fund could result in lower returns on such investments. Moreover, the identification of attractive investment opportunities is difficult and involves a high degree of uncertainty. The Fund may incur significant expenses in connection with identifying investment opportunities and investigating potential investments which are ultimately not consummated, including expenses relating to due diligence, transportation, legal expenses and the fees of other third party advisors.

With respect to all investments, the Fund may lose some investment opportunities if the Fund does not match its competitors' pricing, terms and structure. However, if the Fund's match the Fund's competitors' pricing, terms and structure, the Fund may experience decreased net interest income, lower yields and increased risk of credit loss. The Fund may also compete for investment opportunities with investment funds, accounts and investment vehicles managed by the Investment Adviser. Although the Investment Adviser will allocate opportunities in accordance with its policies and procedures, allocations to such investment funds, accounts and investment vehicles will reduce the amount and frequency of opportunities available to the Fund and may not be in the best interests of the Fund and the Shareholders. Moreover, the performance of investments will not be known at the time of allocation.

***Insufficient Capital Raise from the Private Offering***

 ****

There is a risk that the amount of capital raised in the Private Offering will be insufficient to meet the investment objectives or operational requirements of the Fund. If there is a shortage of capital, the Investment Adviser will use its best efforts to obtain funds from a third-party. Obtaining funds from a third-party may require an increase in the amount of financing the Fund will be obligated to repay. In addition, there is no certainty that funds from a third-party will be available at a reasonable cost.

If insufficient capital is raised from this Private Offering, investments planned by the Investment Adviser will be delayed until sufficient cash flow is generated from operation of the Fund, if ever.

***Possibility of the Need to Raise Additional Capital***

 ****

The Fund may need additional capital to fund new investments and grow the Fund's portfolio of investments once the Fund has fully invested the net proceeds of the Private Offering. Unfavorable economic conditions could increase the Fund's funding costs, limit its access to the capital markets or result in a decision by lenders not to extend credit to the Fund. A reduction in the availability of new capital could limit the Fund's ability to grow. An inability to access the capital markets successfully could limit the Fund's ability to grow its business and execute its business strategy fully and could decrease the Fund's earnings, if any, which would have an adverse effect on the value of the Shares and the returns to Shareholders.

***Lack of Cash for Distributions***

 ****

Distributions will only be available to the extent there is cash flow from operation of the Fund. Additionally, even if there is cash flow from operations of the Fund, the Investment Adviser, in its sole discretion, may cause the Fund to retain some or all of such funds for reserves. The Investment Adviser may cause the Fund to pay distributions from any source, including Private Offering proceeds and indebtedness. Therefore, there can be no assurance as to when or whether there will be any cash distributions from the Fund to the Shareholders, or that all or any such distributions will be paid from sources other than cash flow to the Fund. It is possible that the Fund will not achieve any distributable cash and that the Shareholders may not receive any cash distributions at all.

***Failure to Achieve Targeted Returns***

 ****

The Investment Adviser will select investments on behalf of the Fund based on the Investment Adviser's estimates or projections of returns. These estimates and projections are inherently subjective and may prove too optimistic or to have been based on assumptions that are or become incorrect. Shareholders have no assurance that actual internal rates of return will equal or exceed the stated target return to investors. In addition, the Fund's ability to achieve its targeted return may be adversely affected by numerous factors, including but not limited to a decline in economic conditions, the inability to obtain or maintain financing at expected levels or rates, increased competition, or any of the other risks described herein.

***Regulations Governing Operation as a BDC***

 ****

The Fund may issue debt securities or preferred shares and/or borrow money from banks or other financial institutions, collectively referred to as "senior securities," up to the maximum amount permitted by the 1940 Act. BDCs are generally able to issue senior securities such that their asset coverage, as defined in the 1940 Act, equals at least 150% of gross assets less all liabilities and indebtedness not represented by senior securities, after each issuance of senior securities. In other words, under the 1940 Act, the Fund is able to borrow $2 for investment purposes for every $1 of investor equity. As a result, the Fund will be able to incur indebtedness in the future and investors in the Fund may face increased investment risk.

If the value of the Fund's assets declines, the Fund may be unable to satisfy the 150% asset coverage test. If that happens, it may be required to sell a portion of its investments at a time when such sales may be disadvantageous to the Fund in order to repay a portion of its indebtedness. Also, any amounts that the Fund uses to service its indebtedness would not be available for distributions to Shareholders. If the Fund issues senior securities, the Fund will be exposed to typical risks associated with leverage, including an increased risk of loss.

The Fund is not generally able to issue and sell its Shares at a price below net asset value per share. The Fund may, however, sell Shares, or warrants, options or rights to acquire Shares, at a price below the then-current net asset value per Share if the Board determines that such sale is in the Fund's best interests, and if the Shareholders approve such sale. In any such case, the price at which the Fund's Shares are to be issued and sold may not be less than a price that, in the determination of the Board, closely approximates the market value of such securities (less any distributing commission or discount). If the Fund raises additional funds by issuing Shares or senior securities convertible into, or exchangeable for, Shares of the Fund, then the percentage ownership of the Shareholders at that time will decrease, and you may experience dilution.

***Operation as an Exchange Act Reporting Company***

 ****

The Fund is subject to the requirements of Section 13(a) of the Exchange Act, including the rules and regulations promulgated under the Exchange Act, which requires the Fund to file annual reports on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K. The Fund is also subject to the proxy rules in Section 14 of the Exchange Act, and the Fund and the Fund's trustees, officers and principal Shareholders are subject to the reporting requirements of Sections 13 and 16 of the Exchange Act. The Fund is also required to comply with all other obligations of the Exchange Act applicable to issuers filing registration statements pursuant to Section 12(g) of the Exchange Act. Compliance with the Exchange Act will increase the Fund's operating expenses, which may reduce Shareholders' investment return.

 

***Potential Limited Ability To Invest in Public Companies***

 ****

To maintain its status as a BDC, the Fund is not permitted to acquire any assets other than "qualifying assets" specified in the 1940 Act unless, at the time the acquisition is made, at least 70% of the Fund's total assets are qualifying assets (with certain limited exceptions). Subject to certain exceptions for follow-on investments and distressed companies, an investment in an issuer that has outstanding securities listed on a national securities exchange may be treated as a qualifying asset only if such issuer has a common equity market capitalization that is less than $250 million at the time of such investment.

***Financing Investments With Borrowed Money***

 ****

The use of leverage magnifies the potential for gain or loss on amounts invested. The use of leverage is generally considered a speculative investment technique and increases the risks associated with investing in the Shares. However, the Fund may in the future borrow from banks, insurance companies and other lenders. Lenders of these funds will have fixed dollar claims on the Fund's assets that are superior to the claims of Shareholders, and the Fund would expect such lenders to seek recovery against the Fund's assets in the event of a default. The Fund may pledge up to 100% of its assets and may grant a security interest in all of its assets under the terms of any debt instruments the Fund may enter into with lenders. In addition, under the terms of a borrowing facility or other debt instrument the Fund may enter into, it is likely to be required to use the net proceeds of any investments that the Fund sells to repay a portion of the amount borrowed under such facility or instrument before applying such net proceeds to any other uses. If the value of the Fund's assets decreases, leveraging would cause net asset value to decline more sharply than it otherwise would have had the Fund not leveraged, thereby magnifying losses or eliminating the Fund's stake in a leveraged investment. Similarly, any decrease in the Fund's revenue or income will cause the Fund's net income to decline more sharply than it would have had the Fund not borrowed. Such a decline would also negatively affect the Fund's ability to make dividend payments on the Shares or preferred shares. The Fund's ability to service any debt will depend largely on the Fund's financial performance and will be subject to prevailing economic conditions and competitive pressures. In addition, the Shareholders will bear the burden of any increase in the Fund's expenses as a result of the Fund's use of leverage, including interest expenses.

As a BDC, the Fund generally is required to meet a coverage ratio of total assets to total borrowings and other senior securities, which include all of the Fund's borrowings and any preferred shares that the Fund may issue in the future, of at least 150%. If this ratio declines below 150%, the Fund will not be able to incur additional debt and could be required to sell a portion of its investments to repay some debt when it is otherwise disadvantageous for the Fund to do so. This could have a material adverse effect on the Fund's operations, and the Fund may not be able to make distributions. The amount of leverage that the Fund employs will depend on the Investment Adviser's and the Board's assessment of market and other factors at the time of any proposed borrowing. The Fund cannot assure you that it will be able to obtain credit at all or on terms acceptable to it.

The Fund also expects that its investments may utilize property level debt financing. Property level debt will be incurred by operating entities held by the Fund and secured by real estate owned by such operating entities. In a non-recourse mortgage, if an operating entity were to default on a loan, the lender's recourse would be to the mortgaged property, and the lender would typically not have a claim to seek recovery from any unpaid portion of the loan from the other assets of the Fund or its subsidiaries. When such property level debt is not recourse to the Fund, and the entity holding such debt was not formed for the purpose of avoiding the 1940 Act limitations on leverage, the Fund will not treat such borrowings as senior securities (as defined in the 1940 Act) for purposes of complying with the 1940 Act's limitations on leverage unless (i) the entity holding such debt is an entity that engages in investment activities in securities or other assets and is primarily controlled by the Fund, including a subsidiary in which the Fund owns all or a majority of the voting securities of the subsidiary, or (ii) the financial statements of the entity or joint venture holding such debt would be consolidated in the Fund's financial statements. In certain limited cases, property level debt may be recourse to the Fund.

***Changes in Interest Rates May Affect The Fund's Cost of Capital and Net Investment Income***

 ****

To the extent the Fund borrows money to make investments, the Fund's net investment income will depend, in part, upon the difference between the rate at which the Fund borrows funds and the rate at which the Fund invests those funds. As a result, the Fund can offer no assurance that a significant change in market interest rates would not have a material adverse effect on the Fund's net investment income in the event it uses debt to finance its investments. In periods of rising interest rates, the Fund's cost of capital would increase, which could reduce the Fund's net investment income. The Fund may use interest rate risk management techniques in an effort to limit its exposure to interest rate fluctuations. Such techniques may include various interest rate hedging activities to the extent permitted by the 1940 Act.

***Investing a Sufficient Portion of Assets in Qualifying Assets***

 ****

As a BDC, the Fund may not acquire any assets other than "qualifying assets" unless, at the time of and after giving effect to such acquisition, at least 70% of its total assets are qualifying assets.

The Investment Adviser believes that most of the investments that the Fund may acquire in the future will constitute qualifying assets. However, the Fund may be precluded from investing in what the Investment Adviser believes to be attractive investments if such investments are not qualifying assets for purposes of the 1940 Act. If the Fund does not invest a sufficient portion of its assets in qualifying assets, or if the SEC disagrees with the Investment Adviser's analysis that the Targeted Assets constitute "eligible portfolio companies" under the 1940 Act, the Fund could violate the 1940 Act provisions applicable to BDCs. As a result of such violation, specific rules under the 1940 Act could prevent the Fund, for example, from making follow-on investments in existing portfolio companies (which could result in the dilution of its position) or could require the Fund to dispose of investments at inappropriate times in order to come into compliance with the 1940 Act. If the Fund must dispose of such investments quickly, it could be difficult to do so on favorable terms. The Fund may not be able to find a buyer for such investments and, even if the Fund does find a buyer, the Fund may have to sell the investments at a substantial loss. Any such outcomes would have a material adverse effect on the Fund's business, financial condition, results of operations and cash flows.

If the Fund does not maintain its status as a BDC, it would be subject to regulation as a registered closed-end investment company under the 1940 Act. As a registered closed-end investment company, the Fund would be subject to substantially more regulatory restrictions under the 1940 Act which would significantly decrease the Fund's operating flexibility.

***Uncertainty as to the Value of Certain Portfolio Investments***

 ****

The Fund expects that many of its portfolio investments will take the form of securities that are not publicly traded. The fair value of securities and other investments that are not publicly traded may not be readily determinable, and the Fund will value these investments at fair value as determined in good faith by the Board, including to reflect significant events affecting the value of the Fund's investments. Most, if not all, of the Fund's investments (other than cash and cash equivalents) will be classified as Level 3 assets under Topic 820 of the U.S. Financial Accounting Standards Board's Accounting Standards Codification, as amended, Fair Value Measurement ("<u>ASC Topic 820</u>"). This means that the Fund's portfolio valuations will be based on unobservable inputs and the Investment Adviser's own assumptions about how market participants would price the asset or liability in question. The Fund expects that inputs into the determination of fair value of its portfolio investments will require significant management judgment or estimation. Even if observable market data are available, such information may be the result of consensus pricing information or broker quotes, which include a disclaimer that the broker would not be held to such a price in an actual transaction. The non-binding nature of consensus pricing and/or quotes accompanied by disclaimers materially reduces the reliability of such information. The Fund expects to retain the services of one or more independent service providers to review the valuation of these loans and securities. The types of factors that the Board may take into account in determining the fair value of the Fund's investments generally include, as appropriate, comparison to publicly-traded securities including such factors as yield, maturity and measures of credit quality, the enterprise value of a portfolio company, the nature and realizable value of any collateral, the portfolio company's ability to make payments and its earnings and discounted cash flow, the markets in which the portfolio company does business and other relevant factors. Because such valuations, and particularly valuations of private securities and private companies, are inherently uncertain, may fluctuate over short periods of time and may be based on estimates, the Fund's determinations of fair value may differ materially from the values that would have been used if a ready market for these loans and securities existed. The Fund's net asset value could be adversely affected if its determinations regarding the fair value of its investments were materially higher than the values that the Fund ultimately realizes upon the disposal of such loans and securities.

The Fund will adjust quarterly the valuation of its portfolio to reflect the Board's determination of the fair value of each investment in the Fund's portfolio. Any changes in fair value are recorded in the Fund's statement of operations as net change in unrealized appreciation or depreciation.

***Potential Fluctuations in Quarterly Operating Results***

 ****

The Fund could experience fluctuations in its quarterly operating results due to a number of factors, including the level of the Fund's expenses, variations in and the timing of the recognition of realized and unrealized gains or losses, the degree to which the Fund encounters competition in its markets and general economic conditions. In light of these factors, results for any period should not be relied upon as being indicative of performance in future periods.

***Potential Fluctuations in Net Asset Value***

 ****

The Fund's net asset value may fluctuate over time and, consequently, Shareholders may pay a different price per Share at subsequent closings than some other investors paid at earlier closings. Consequently, investors in subsequent closings may receive a different number of Shares for the same purchase that earlier investors made depending on the net asset value at the relevant time.

***Potential Adverse Effects of New or Modified Laws or Regulations***

 ****

The Fund and its portfolio companies are subject to regulation by laws at the U.S. federal, state and local levels. These laws and regulations, as well as their interpretation, may change from time to time, and new laws, regulations and interpretations may also come into effect. Any such new or changed laws or regulations could have a material adverse effect on the Fund's business.

Additionally, changes to the laws and regulations governing the Fund's operations related to permitted investments may cause the Fund to alter its investment strategy in order to avail it of new or different opportunities. Such changes could result in material differences to the strategies and plans set forth in the Fund's Registration Statement and may shift the Fund's investment focus from the areas of expertise of the Investment Adviser to other types of investments in which the Investment Adviser may have little or no expertise or experience. Any such changes, if they occur, could have a material adverse effect on the Fund's results of operations and the value of your investment.

***Potential Changes in Investment Objective, Operating Policies or Strategies Without Prior Notice or Shareholder Approval***

 ****

The Board has the authority, except as otherwise provided in the 1940 Act, to modify or waive certain of its operating policies and strategies without prior notice and without Shareholder approval. However, absent Shareholder approval, the Fund may not change the nature of the Fund's business so as to cease to be, or withdraw the Fund's election as, a BDC. The Fund cannot predict the effect any changes to its current operating policies and strategies would have on its business, operating results and the market price of the Fund's Shares. Nevertheless, any such changes could adversely affect the Fund's business and impair the Fund's ability to make distributions to the Shareholders.

***Potential Resignation of the Investment Adviser and/or Administrator***

 ****

The Investment Adviser has the right under the Investment Advisory Agreement to resign as the Investment Adviser at any time upon not less than 60 days' written notice, whether the Fund has found a replacement or not. Similarly, the Administrator has the right under the Administration Agreement to resign at any time upon not less than 60 days' written notice, whether the Fund has found a replacement or not. If the Investment Adviser or the Administrator were to resign, the Fund may not be able to find a new investment adviser or administrator, as applicable, or hire internal management with similar expertise and ability to provide the same or equivalent services on acceptable terms within 60 days, or at all. If the Fund is unable to do so quickly, its operations are likely to experience a disruption, its financial condition, business and results of operations as well as its ability to pay distributions to the Shareholders are likely to be adversely affected and the value of the Shares may decline. In addition, the coordination of the Fund's internal management and investment or administrative activities, as applicable, is likely to suffer if the Fund is unable to identify and reach an agreement with a single institution or group of executives having the expertise possessed by the Investment Adviser, or the Administrator, as applicable. Even if the Fund is able to retain comparable management, whether internal or external, the integration of such management and their lack of familiarity with the Fund's investment objective may result in additional costs and time delays that may adversely affect the Fund's business, financial condition, results of operations and cash flows.

***Dependence on Information Systems and Potential Systems Failures***

 ****

The Fund's business is highly dependent on the communications and information systems of the Investment Adviser and its affiliates. In addition, certain of these systems are provided to the Investment Adviser or its affiliates by third-party service providers. Any failure or interruption of such systems, including as a result of the termination of an agreement with any such third-party service provider, could cause delays or other problems in the Fund's activities. This, in turn, could have a material adverse effect on the Fund's operating results and negatively affect the market price of the Fund's Shares and the Fund's ability to pay distributions to the Shareholders.

The occurrence of a disaster such as a cyber-attack, a natural catastrophe, an industrial accident, a terrorist attack or war, events unanticipated in the Fund's disaster recovery systems, or a support failure from external providers, could have an adverse effect on the Fund's ability to conduct business and on its results of operations and financial condition, particularly if those events affect the Fund's computer-based data processing, transmission, storage, and retrieval systems or destroy data. If a significant number of the Investment Adviser's personnel were unavailable in the event of a disaster, the Fund's ability to effectively conduct its business could be severely compromised. Adverse events can threaten the confidentiality, integrity or availability of the Fund's information resources. Despite the Fund's implementation of a variety of security measures, its computer systems could be subject to cyber-attacks and unauthorized access, such as physical and electronic break-ins or unauthorized tampering. Like other companies, the Fund may experience threats to its data and systems, including malware and computer virus attacks, unauthorized access, system failures and disruptions. If one or more of these events occurs, it could potentially jeopardize the confidential, proprietary and other information processed and stored in, and transmitted through, the Fund's computer systems, both those provided by the Investment Adviser, its affiliates, and third-party service providers, and networks, or otherwise cause interruptions or malfunctions in the Fund's operations, which could result in damage to its reputation, financial losses, litigation, increased costs, regulatory penalties and/or dissatisfaction or loss.

**Risks Related to the Fund's Investments—General Risks**

***Potential Impact of Economic Recessions or Downturns***

 ****

Many of the portfolio companies in which the Fund expects to make investments are likely to be susceptible to economic slowdowns or recessions. Therefore, the number of the Fund's non-performing assets is likely to increase and the value of its portfolio is likely to decrease during such periods. Adverse economic conditions may decrease the value of the Fund's equity investments in the Targeted Assets. Economic slowdowns or recessions could lead to financial losses in the Fund's portfolio and a decrease in revenues, net income and assets. Unfavorable economic conditions also could increase the Fund's funding costs, limit its access to the capital markets or result in a decision by lenders not to extend credit to the Fund. These events could prevent the Fund from increasing its investments and harm its operating results.

***Political, Social and Economic Uncertainty Creates and Exacerbates Investment Risks***

 ****

Social, political, economic and other conditions and events (such as natural disasters, epidemics and pandemics, terrorism, conflicts and social unrest) will occur that create uncertainty and have significant impacts on issuers, industries, governments and other systems, including the financial markets, to which the Fund and its investments are exposed. As global systems, economies and financial markets are increasingly interconnected, events that once had only local impact are now more likely to have regional or even global effects. Events that occur in one country, region or financial market will, more frequently, adversely impact issuers in other countries, regions or markets, including in established markets such as the United States. These impacts can be exacerbated by failures of governments and societies to adequately respond to an emerging event or threat.

Uncertainty can result in or coincide with, among other things: increased volatility in the financial markets for securities, derivatives, loans, credit and currency; a decrease in the reliability of market prices and difficulty in valuing assets (including Fund assets); greater fluctuations in spreads on debt investments and currency exchange rates; increased risk of default (by both government and private obligors and issuers); further social, economic, and political instability; nationalization of private enterprise; greater governmental involvement in the economy or in social factors that impact the economy; changes to governmental regulation and supervision of the loan, securities, derivatives and currency markets and market participants and decreased or revised monitoring of such markets by governments or self-regulatory organizations and reduced enforcement of regulations; limitations on the activities of investors in such markets; controls or restrictions on foreign investment, capital controls and limitations on repatriation of invested capital; the significant loss of liquidity and the inability to purchase, sell and otherwise fund investments or settle transactions (including, but not limited to, a market freeze); substantial, and in some periods extremely high, rates of inflation, which can last many years and have substantial negative effects on credit and securities markets as well as the economy as a whole; recessions; and difficulties in obtaining and/or enforcing legal judgments.

Although it is impossible to predict the precise nature and consequences of these events, or of any political or policy decisions and regulatory changes occasioned by emerging events or uncertainty on applicable laws or regulations that impact the Fund and its investments, these types of events may impact and, in some cases, will impact the Fund and borrowers and in certain instances the impact may be adverse. For example, smaller and middle market companies in which the Fund may invest can be significantly impacted by emerging events and the uncertainty caused by these events. With respect to loans to such companies, the Fund will be impacted if, among other things, (i) amendments and waivers are granted (or are required to be granted) to borrowers permitting deferral of loan payments, (ii) borrowers default on their loans, are unable to refinance their loans at maturity, or go out of business permanently, and/or (iii) the value of loans held by the Fund decreases as a result of such events and the uncertainty they cause. There can be no assurance that such emerging events will not cause the Fund to suffer a loss of any or all of its investments or interest thereon. The Fund will also be negatively affected if the operations and effectiveness of the Investment Adviser or its affiliates, the administrator and custodian, or an issuer, obligor, or borrower (or any of the key personnel or service providers of the foregoing) is compromised or if necessary or beneficial systems and processes are disrupted.

***Potential Material and Adverse Effects of Market Conditions on Debt and Equity Capital Markets***

 ****

Disruptions in the capital markets have increased the spread between the yields realized on risk-free and higher risk securities, resulting in illiquidity in parts of the capital markets. These and future market disruptions and/or illiquidity would be expected to have an adverse effect on the Fund's business, financial condition, results of operations and cash flows. Unfavorable economic conditions also would be expected to increase the Fund's funding costs, limit its access to the capital markets or result in a decision by lenders not to extend credit to the Fund. These events have limited and could continue to limit the Fund's investments, limit the Fund's ability to grow and have a material negative impact on its operating results and the fair values of its investments.

***Investments in Leveraged Portfolio Companies***

 ****

Portfolio companies may face intense competition, including competition from companies with greater financial resources, more extensive development, manufacturing, marketing and other capabilities, or a larger number of qualified managerial and technical personnel. As a result, portfolio companies which the Investment Adviser expects to be stable may operate at a loss or have significant variations in operating results, may require substantial additional capital to support their operations or to maintain their competitive position or may otherwise have a weak financial condition or be experiencing financial distress.

Portfolio companies may issue certain types of debt, such as senior loans, mezzanine or high yield in connection with leveraged acquisitions or recapitalizations in which the portfolio company incurs a substantially higher amount of indebtedness than the level at which it had previously operated. Leverage may have important consequences to these portfolio companies and the Fund as an investor. For example, the substantial indebtedness of a portfolio company could (i) limit its ability to borrow money for its working capital, capital expenditures, debt service requirements, strategic initiatives or other purposes; (ii) require it to dedicate a substantial portion of its cash flow from operations to the repayment of its indebtedness, thereby reducing funds available to it for other purposes; (iii) make it more highly leveraged than some of its competitors, which may place it at a competitive disadvantage; or (iv) subject it to restrictive financial and operating covenants, which may preclude it from favorable business activities or the financing of future operations or other capital needs.

A leveraged portfolio company's income and net assets will tend to increase or decrease at a greater rate than if borrowed money were not used. In addition, a portfolio company with a leveraged capital structure will be subject to increased exposure to adverse economic factors, such as a significant rise in interest rates, a severe downturn in the economy or deterioration in the condition of that portfolio company or its industry. If a portfolio company is unable to generate sufficient cash flow to meet all of its obligations, it may take alternative measures (e.g., reduce or delay capital expenditures, sell assets, seek additional capital, or seek to restructure, extend or refinance indebtedness). These actions may negatively affect the Fund's investment in such a portfolio company.

Investment in leveraged companies involves a number of significant risks. Leveraged companies in which the Fund invests may have limited financial resources and may be unable to meet their obligations under their loans and debt securities that the Fund holds. Such developments may be accompanied by a deterioration in the value of any collateral and a reduction in the likelihood of the Fund's realizing any guarantees that the Fund may have obtained in connection with the Fund's investment. Smaller leveraged companies also may have less predictable operating results and may require substantial additional capital to support their operations, finance their expansion or maintain their competitive position.

***Lack of Liquidity in Investments***

 ****

The lack of an established, liquid secondary market for some of the Fund's investments may have an adverse effect on the market value of its investments and on the Fund's ability to dispose of them. Additionally, the Fund's investments may be subject to certain transfer restrictions that may also contribute to illiquidity. Further, the Fund's assets that are typically traded in a liquid market may become illiquid if the applicable trading market tightens. Therefore, no assurance can be given that, if the Fund is determined to dispose of a particular investment held by the Fund, it could dispose of such investment at the prevailing market price.

The Fund may also invest in securities which will not be rated by any rating agency and, if they were rated, would be rated as below investment grade quality. Below investment grade securities, which are often referred to as "junk," have predominantly speculative characteristics with respect to the issuer's capacity to pay interest and repay principal. They may also be illiquid and difficult to value. Some of the Fund's debt investments may contain interest rate reset provisions that may make it more difficult for the portfolio companies borrowers to make distribution or dividend payments to the Fund.

***Potential Adverse Effects of Price Declines and Illiquidity***

 ****

As a BDC, the Fund will be required to carry its investments at market value or, if no market value is ascertainable, at fair value as determined in good faith by the Board. The types of factors that may be considered in determining the fair values of the Fund's investments include the nature and realizable value of any collateral, the portfolio company's ability to make payments and its earnings, the markets in which the portfolio company does business, comparison to publicly traded companies, discounted cash flow, current market interest rates and other relevant factors.

When an external event such as a purchase transaction, public offering or subsequent equity sale occurs, the Fund uses the pricing indicated by the external event to corroborate the Fund's valuation. The Fund records decreases in the market values or fair values of the Fund's investments as unrealized depreciation. Declines in prices and liquidity in the corporate debt markets may result in significant net unrealized depreciation in the Fund's portfolio. The effect of all of these factors on the Fund's portfolio may reduce the Fund's net asset value by increasing net unrealized depreciation in its portfolio. Depending on market conditions, the Fund could incur substantial realized losses and may suffer additional unrealized losses in future periods, which could have a material adverse effect on the Fund's business, financial condition, results of operations and cash flows, and ultimately the value of the Shares and returns to Shareholders.

***Equity Securities***

 ****

The Fund intends to invest primarily in equity securities. The value of equity securities held by the Fund may be adversely affected by actual or perceived negative events relating to the portfolio company, the industry or geographic areas in which such portfolio company operates or the financial markets generally. However, equity securities may be even more susceptible to such events given their subordinate position in the portfolio company's capital structure. As such, equity securities generally have greater price volatility than fixed income securities, and the market price of equity securities owned by the Fund is more susceptible to moving up or down in a rapid or unpredictable manner.

***Highly Volatile Instruments***

The prices of the Fund's investments can be highly volatile. Price movements of instruments in which the Fund's assets may be invested are influenced by, among other things, interest rates, changing supply and demand relationships, trade, fiscal, monetary and exchange control programs and policies of governments and national and international political and economic events and policies. In addition, governments from time to time intervene, directly and by regulation, in certain markets, particularly those in currencies and financial instrument options. Such intervention is intended to influence prices directly and may, together with other factors, cause all of such markets to move rapidly in the same direction because of, among other things, interest rate fluctuations.

***Projections***

 ****

The Investment Adviser may rely upon projections, forecasts or estimates developed by it or a portfolio company in which the Fund is invested, concerning the portfolio company's future performance and cash flow. Projections, forecasts and estimates are forward-looking statements and are based upon certain assumptions. Actual events are difficult to predict and beyond the Fund's control. Actual events may differ from those assumed. Some important factors which could cause actual results to differ materially from those in any forward-looking statements include changes in interest rates; domestic and foreign business, market, financial or legal conditions; differences in the actual allocation of the Fund's investments among asset groups from that described herein; the degree to which the Fund's investments are hedged and the effectiveness of such hedges, among others. Accordingly, there can be no assurance that estimated returns or projections can be realized or that actual returns or results will not be materially lower than those estimated therein.

***Failure of Due Diligence Process***

 ****

The Investment Adviser has had extensive prior experience in real estate projects and has endeavored to obtain and verify material facts regarding the other funds, syndications and/or individual assets. It is possible, however, that the Investment Adviser has not discovered certain material facts about an asset because information presented by the portfolio companies may have been prepared in an incomplete or misleading fashion, and material facts related to portfolio companies' assets may not yet have been discovered.

***Geographic Concentration***

 ****

The portfolio companies may own assets throughout the United States, and therefore the portfolio companies will be dependent upon the continued demand for residential and commercial property in that region. The Fund's revenue and the value of its portfolio may be disproportionately affected if an area's economy and real estate markets suffer greater adverse impacts than the economies and real estate markets nationally due to local industry slowdowns and layoffs, changing demographics and other factors that result in oversupply of, or reduced demand for, commercial or residential properties in the region.

***Industry Concentration***

 ****

The Fund will not invest in real estate directly but indirectly through the securities of issuers that own real estate. As a result, its portfolio will be significantly impacted by the performance of the real estate market and may experience more volatility and be exposed to greater risk than a more diversified portfolio. The value of entities engaged in the real estate industry is affected by: (i) changes in general economic and market conditions; (ii) changes in the value of real estate properties; (iii) risks related to local economic conditions, overbuilding and increased competition; (iv) increases in property taxes and operating expenses; (v) changes in zoning laws; (vi) casualty and condemnation losses; (vii) variations in rental income, neighborhood values or the appeal of property to tenants; (viii) the availability of financing and (ix) changes in interest rates and leverage. There are also special risks associated with particular sectors, or real estate operations generally, as described below.

 

 

***Third Party Litigation***

 ****

In addition to litigation relating to the bankruptcy process, the Fund's investment activities subject the Fund to the normal risks of becoming involved in litigation by third parties. This risk is somewhat greater where the Fund exercises control or significant influence over a portfolio company's direction. The expense of defending against claims by third parties and paying any amounts pursuant to settlements or judgments would generally be borne by the Fund and would reduce net assets.

***Proportion of Assets that May Be Invested in Securities of a Single Issuer***

 ****

The Fund is classified as a non-diversified investment company within the meaning of the 1940 Act, which means that the Fund is not limited by the 1940 Act with respect to the proportion of its assets that it may invest in securities of a single issuer, excluding limitations on investments in other investment companies. To the extent that the Fund assumes large positions in the securities of a small number of issuers or industries, the Fund's net asset value may fluctuate to a greater extent than that of a diversified investment company as a result of changes in the financial condition or the market's assessment of the issuer. The Fund may also be more susceptible to any single economic or regulatory occurrence than a diversified investment company. In addition, the aggregate returns the Fund realizes may be significantly adversely affected if a small number of investments perform poorly or if the Fund needs to write down the value of any one investment. Additionally, a downturn in any particular industry in which the Fund is invested could significantly affect the Fund's aggregate returns.

***Potential Failure to Make Follow-On Investments in Portfolio Companies***

 ****

Following an initial investment in a portfolio company, the Fund may decide to provide additional funds to such portfolio company, in order to:

● increase or maintain, in whole or in part, the Fund's position as a creditor or equity ownership percentage in a portfolio company;

● exercise warrants, options or convertible securities that were acquired in the original or subsequent financing; or

● attempt to preserve or enhance the value of the Fund's investment.

There is no assurance that the Fund will make follow-on investments or that the Fund will have sufficient funds to make all or any of such investments. Even if the Fund has sufficient capital to make a desired follow-on investment, the Investment Adviser may elect not to make a follow-on investment because it may not want to increase the Fund's concentration of risk. The Fund's ability to make follow-on investments may also be limited by the Investment Adviser's allocation policy. Any decision by the Fund not to make follow-on investments or its inability to make such investments may have a substantial adverse effect on a portfolio company in need of such an investment. Additionally, a failure to make such investments may result in a lost opportunity for the Fund to increase its participation in a successful portfolio company or the dilution of its ownership in a portfolio company if a third party invests in the portfolio company.

***Potential Impact of Not Holding Controlling Equity Interests in Portfolio Companies***

 ****

The Fund generally does not intend to hold controlling equity positions in its portfolio companies. As a result, the Fund will be subject to the risk that a portfolio company may make business decisions with which the Fund disagrees, and that the management and/or shareholders of a portfolio company may take risks or otherwise act in ways that are adverse to the Fund's interests. Due to the potential lack of liquidity of the debt and equity investments that the Fund expects to hold in the Fund's portfolio companies, the Fund may not be able to dispose of its investments in the event the Fund disagrees with the actions of a portfolio company and may therefore suffer a decrease in the value of the Fund's investments.

**Risks Related to the Fund's Investments—Manufactured Housing Communities Risks**

***Competition in MHC Industry***

 ****

The manufactured housing industry is highly competitive. Competition at both the manufacturing and retail levels is based upon several factors, including, among others, price, product features, reputation for service and quality, brand recognition, merchandising, terms of retailer promotional programs and the terms of retail customer financing. Numerous companies produce manufactured homes in the Fund's markets. In addition, homes compete with repossessed homes and new homes that are offered for sale in the geographic markets in which the Fund will operate. Certain of the Fund's manufacturing competitors also have their own retail distribution systems and consumer finance and insurance operations.

***Single Family Property Risks***

 ****

The Fund's business is focused and will continue to be focused on investments in portfolio companies in the single-family properties sector of the real estate industry. A downturn or slowdown in the rental demand for single-family housing caused by adverse economic, regulatory or environmental conditions, or other events, in such markets may have a greater impact on the value of the assets of the portfolio companies and on the Fund's operating results. The Investment Adviser believes that there are seasonal fluctuations in rental demand with demand higher in the spring and summer than in the late fall and winter. Such seasonal fluctuations may impact the operating results of the MHC portfolio companies, which will impact the Fund's investment in them.

As a participant in the homebuilding industry, an MHC portfolio company is subject to market forces beyond its control. These market forces include employment levels, employment growth, interest rates, consumer confidence, development costs, apartment and rental housing vacancy levels, inflation and the health of the general economy. Unfavorable changes in any of the above factors or other issues could have an adverse effect on the MHC portfolio company's net sales and earnings, and ultimately on the Fund's investment in such MHC portfolio company.

***Cyclical and Seasonal Nature of MHC Industry***

 ****

The manufactured housing industry is highly cyclical and seasonal and is influenced by many national and regional economic and demographic factors, including the availability of consumer financing for home buyers, the availability of wholesale financing for retailers, seasonality of demand, consumer confidence, interest rates, demographic and employment trends, income levels, housing demand, general economic conditions, including inflation and recessions, and the availability of suitable home sites.

As a result of these economic, demographic and other factors, the net sales and operating results of MHC portfolio companies have fluctuated in the past, and the Investment Adviser expects them to continue to fluctuate in the future on a quarterly basis. Moreover, such MHC portfolio companies could experience quarterly operating losses during cyclical downturns in the manufactured housing market.

***Market forces and Declining Housing Demand***

 ****

As a homebuilder, an MHC portfolio company is subject to market forces affecting the homebuilding industry that are beyond its control. These market forces include employment levels, employment growth, interest rates, consumer confidence, land availability and development costs, apartment and rental housing vacancy levels, inflation and the general health of the economy. Unfavorable changes to one or more of these factors could have an adverse effect on the MHC portfolio company's results of operations and consequently the Fund's investment in it.

***Failure to Secure Zoning Ordinances***

 ****

Portfolio companies that create manufactured housing communities and individual home placements, including tiny houses, are subject to local zoning ordinances and other local regulations relating to utility service and construction of roadways. In the past, property owners often have resisted the adoption of zoning ordinances permitting the location of manufactured homes in residential areas, which the Investment Adviser believes has restricted the growth of the industry. It is possible that manufactured homes may not achieve widespread acceptance and localities may not adopt zoning ordinances permitting the development of manufactured home communities. If the manufactured housing industry is unable to secure favorable local zoning ordinances, the net sales of MHC portfolio companies could decline and their business, results of operations and financial condition could be adversely affected, which would also negatively impact the Fund's investment in them.

***Warranty and Construction Defect Claims on Manufactured Housing***

 ****

In the ordinary course of their business, MHC portfolio companies are subject to home warranty and construction defect claims. They typically record a reserve for estimated future warranty costs relating to homes sold, based upon their assessment of historical experience factors. Construction defect claims may arise after a significant period of time after product completion. Although they maintain general liability insurance and reserves for such claims, there can be no assurance that warranty and construction defect claims will remain at current levels or that such reserves will continue to be adequate. A large number of warranty and construction defect claims exceeding current levels could have a material adverse effect on an MHC portfolio company's result of operations, which would negatively impact the Fund's investment in it.

**Risks Related to the Fund's Investments—Self-Storage Facilities**

***Market and Economic Conditions on Property Operations***

 ****

Local conditions in the market of self-storage properties may significantly affect occupancy, rental rates, and the operating performance of a property owned by a self-storage facility portfolio company. The risks that may adversely affect a property include the following:

● Abandoning of personal property of a tenant, in which case the owner may be compelled to auction the tenant's property, which includes the risk of being sued by the former tenant for wrongfully doing so.

● Since military tenants cannot be evicted while deployed, there is a risk that a military tenant may not respond to requests by the owner or maintain its rental payments.

● Property damage due to environmental events.

● Tenants may refuse rental insurance offered by the self-storage portfolio company, and therefore create additional liability for the self-storage portfolio company in the event they cause damage to others' property or their property gets damaged and they make a claim against a property.

● Undiscovered damage to a property at the time of purchase could create liability for a new owner.

● A property may contain mold or be infested with insects, rodents or other pests.

● Tenants may engage in illegal activity in one of the units at a property, unbeknownst to property managers, which activity may cause the property to suffer property damage, be sequestered as a crime scene, or get a bad reputation causing a decrease in occupancy.

● Economic conditions could cause an increase in the self-storage portfolio company's operating expenses, such as increases in property taxes, utilities, compensation of on-site associates and routine or unforeseen maintenance.

The impact of any of these factors could negatively impact the Fund's investment in a self-storage portfolio company.

***Market and Economic Conditions May Impact a Property Value on Resale***

The sale price of a property owned by a self-storage portfolio company is likely to be dependent upon the condition of the economy in the area where the property is located. The self-storage portfolio companies in which the Fund intends to invest expect to hold properties for a various length of time over a ten (10) year period. There is a risk that at the time of the refinance or sale, the marketplace may be different than projected, which may require that a property be held longer than anticipated, or that no refinancing may be available, or it could be sold at a loss.

***Competition Could Impact Occupancy or Market Rental Rates***

 ****

A property owned by the self-storage portfolio company may compete with other similar properties to attract tenants. Competitive rentals in a particular area could adversely affect the self-storage portfolio company's ability to sell or rent properties as necessary to maintain occupancy, and/or to increase or maintain rental rates. Improvements to a property planned by the self-storage portfolio company will be designed to make them more attractive to new and existing occupants, in hopes of creating a competitive advantage as compared to other alternatives in the marketplace.

***Vacancies and Tenant Defaults***

 ****

A self-storage portfolio company depends on rental income to pay both the operating expenses for the properties and the self-storage portfolio company. Vacant properties and/or purchase payment defaults by tenants could reduce the amount of cash that might otherwise be available for payment of its expenses and mortgage payments and/or ultimately for distribution to the Fund and its Shareholders, if a property were fully occupied and/or all occupants were making timely rent payments. Significant self-storage portfolio company expenditures such as debt service payments, real estate taxes, insurance and maintenance costs are generally not reduced when circumstances cause a reduction in income from the properties owned by a self-storage portfolio company.

A vacancy or default of a tenant on the rent due will cause a self-storage portfolio company to lose the revenue and if enough effective vacancies occur, it could cause the self-storage portfolio company to have to find an alternative source of revenue to meet its mortgage payments and other operating expenses for a particular property. In the event of a tenant default, a self-storage portfolio company may experience delays in enforcing its rights as landlord and may incur substantial costs in evicting the tenant and re-renting the affected property.

The self-storage portfolio company will attempt to mitigate its effective vacancies by employing an aggressive marketing campaign and/or lease incentive programs. It will attempt to minimize tenant defaults by aggressively screening new tenants. The methods for screening new tenants will be determined on a case-by-case basis. The self-storage portfolio company will attempt to minimize such losses by employing competent property managers and legal counsel to quickly remove each defaulting tenant/buyer to the extent allowed by law.

***Reliance on Local Property Managers and Contractors***

 ****

The self-storage portfolio companies typically have no independent ability or resources to manage or renovate the properties they acquire. They will engage and rely on local property managers or contractors to manage the properties and make renovations. The self-storage portfolio companies will attempt to screen potential property managers and/or local contractors in much the same manner as screening new tenants, by carefully reviewing past experience, qualifications, and references and ensuring that contracts with such persons have appropriate termination clauses in the event of default.

**Risks Related to the Fund's Investments—Industrial Real Estate**

***Competition, Occupancy, and Market Rental Rates***

 ****

The operation of industrial properties is highly competitive. The principal means of competition are rental rates, level of services, location and the nature and condition of the property. One or more investments may receive direct competition from existing or to-be-built properties within their respective markets, as well as from all owners and developers in the area in which they are located. Competitive properties may have an adverse effect on, among other things, effective rental rates, occupancy and operation of an investment, as well as on its market value. All of these factors could impact the investment returns the Fund expects from its industrial real estate portfolio companies.

 **

***General Risks of Industrial Properties***

 **

Although industrial real estate portfolio companies are not generally required to expend substantial amounts for general capital improvements, tenant improvements or reletting costs, various other factors may affect the returns from this type of property in addition to the risks generally applicable to real estate, including, among other things, the design and adaptability of the property and the degree to which it is generally functional for industrial purposes, the proximity to highways and other means for the transportation of goods, the number and diversity of tenants among businesses or industries and the cost of converting a previously adapted space to general use. An industrial property may be more likely to have one or only a few tenants, which increases the risk that a decline in their operations or their particular business or industry segments may adversely affect the returns from the property.

Industrial properties typically have short-term leases, which may increase the risk of vacancies. Additionally, a property designed for a particular use or function may be difficult to relet to another tenant or may become functionally obsolete compared to other properties. Particular uses of industrial properties may increase their risk of environmental problems.

In addition, because of unique construction requirements of many industrial properties, many vacant industrial property spaces may not be easily converted to other uses. Thus, if the operations of any industrial property becomes unprofitable, the liquidation value of that industrial property may be substantially less than would be the case if the industrial property were readily adaptable to other uses.

All of these factors could adversely impact the Fund's investment in industrial real estate portfolio companies.

***Labor Disputes at Industrial Properties***

 ****

In the ordinary course of business, industrial real estate portfolio companies in which the Fund may invest could potentially be subject to collective bargaining agreements in connection with certain investments. In this event, it is possible that these portfolio companies could be subject to strikes, slowdowns, work stoppages, labor disputes or work shortages related to collective bargaining issues with unions regarding certain investment's operations. It is not possible to predict whether any labor issues will arise and, if so, the duration or the potential financial impact of any such labor issues. All of these factors could adversely impact the financial condition and results of operations of the industrial real estate portfolio companies and the Fund's investment in them.

**Risks Related to the Fund's Investments—Recreational Vehicle Parks**

***Adverse Economic Conditions.***

 ****

Several factors may adversely affect the economic performance and value of the Fund's investment in recreational vehicle park portfolio companies and their expected cash flows. These factors include:

● changes in the national, regional and/or local economic climate;

● the attractiveness of the properties to customers, competition from other manufactured home communities and lifestyle-oriented properties and alternative forms of housing (such as apartment buildings and site-built single-family homes);

● the ability of manufactured home and RV manufacturers to adapt to changes in the economic climate and the availability of units from these manufacturers;

● the ability of potential customers to sell or lease their existing site-built residences in order to purchase homes or cottages at the properties, and heightened price sensitivity for seasonal and second homebuyers;

● the possible reduced ability of the properties' potential customers to obtain financing on the purchase of homes, cottages or RVs;

● the ability of potential customers to obtain affordable chattel financing from manufactured home lenders;

● the portfolio company's ability to collect rent, annual payments and principal and interest from customers and pay or control maintenance, insurance and other operating costs (including real estate taxes), which could increase over time;

● unfavorable weather conditions, especially on holiday weekends in the spring and summer months, could reduce the economic performance at the properties;

● change in climate and the occurrence of natural disasters or catastrophic events;

● changes in U.S. social, political, economic conditions, laws, governmental regulations (including rent control laws and regulations governing usage, zoning and taxes and chattel financing), and policies governing health care systems and drug prices, tax laws, foreign trade, manufacturing, and development and investment;

● fiscal policies or inaction at the U.S. federal government level, which may lead to federal government shutdowns or negative impacts on the U.S. economy; and

● the properties' ability to attract customers to enter new or upgraded right-to-use contracts and to retain customers who have previously entered right-to-use contracts.

***Seasonality and Cyclicality***

 ****

Some of the properties owned by recreational vehicle park portfolio companies will be RV communities that will be used primarily by vacationers and campers. These properties experience seasonal demand, which generally increases in the spring and summer months and decreases in the fall and winter months. As such, results for a certain quarter may not be indicative of the results of future quarters. In addition, because the RV communities are primarily used by vacationers and campers, economic cyclicality resulting in a downturn that affects discretionary spending and disposable income for leisure-time activities, as well as unfavorable weather conditions during the spring and summer months, could adversely affect the recreational vehicle park portfolio company's cash flows and ultimately the Fund's investment in them.

***Market and Economic Conditions and Resale***

 ****

The sale price of a property owned by a recreational vehicle park portfolio company is likely to be dependent upon the condition of the economy in the area where each such property is located. The Investment Adviser expects these portfolio companies will hold the properties for various lengths of time over a ten year period. There is a risk that at the time of the projected sale, the marketplace may be different than projected, which may require that a property be held longer than anticipated, or sold at a loss. Despite the Investment Adviser's projections, a Shareholder should be prepared to leave their investment with the Fund for an extended period of time.

***Occupancy or Market Rental Rates***

 ****

Properties owned by the recreational vehicle park portfolio company will compete with other housing alternatives to attract residents, including other mobile home parks, apartments, condominiums and single-family homes that are available for rent, as well as other mobile homes, new and existing condominiums, and single-family homes for sale. Competitive residential housing in a particular area could adversely affect an owner's ability to sell its mobile homes, rent its mobile home lots as necessary to maintain occupancy, and/or to increase or maintain lot rental rates. Improvements to properties planned by a recreational vehicle park portfolio company will be designed to make them more attractive to new and existing occupants, in hopes of creating a competitive advantage as compared to other housing alternatives in the marketplace.

***Vacancies and Tenant Defaults***

 ****

Each recreational vehicle park portfolio company depends on lot rental income and mobile home sales to pay both the operating expenses for its properties and their company expenses. Vacant lots and/or purchase payment defaults by tenants and/or buyers of mobile homes sold by a recreational vehicle park portfolio company could reduce the amount of cash for distribution that might otherwise be available for payment of its expenses and mortgage payments and/or distributions by the recreational vehicle park portfolio company, if the properties were fully occupied and/or all occupants were making timely lot rent or purchase payments. Significant recreational vehicle park portfolio company expenditures such as debt service payments, real estate taxes, insurance and maintenance costs are generally not reduced when circumstances cause a reduction in income from properties owned by the recreational vehicle park portfolio company.

A vacancy or default of a tenant on its lot rent or mobile home purchase payments will cause the recreational vehicle park portfolio company to lose the revenue from that unit and if enough effective vacancies occur, it could cause the recreational vehicle park portfolio company to have to find an alternative source of revenue to meet its mortgage payments and other operating expenses for a particular property. In the event of a tenant default, the recreational vehicle park portfolio company may experience delays in enforcing its rights as landlord and may incur substantial costs in evicting the tenant, removing its mobile home, and re-renting the affected lot. In the case of a default on a seller-financed mobile home, the recreational vehicle park portfolio company could experience delays in enforcing its rights against a defaulting purchaser.

The recreational vehicle park portfolio company will attempt to mitigate its effective vacancies by employing an aggressive marketing campaign and/or lease incentive programs. It will attempt to minimize tenant defaults by aggressively screening new tenants and potential mobile home buyers. The methods for screening new tenants and potential mobile home buyers will be determined on a case by case basis. The recreational vehicle park portfolio company will attempt to minimize such losses by employing competent property managers and legal counsel to quickly remove each defaulting tenant/buyer to the extent allowed by law.

***Reliance on Local Property Managers and Contractors***

 ****

The recreational vehicle park portfolio company generally has no independent ability or resources to manage or renovate each property it acquires. The recreational vehicle park portfolio company will therefore engage and rely on local property managers or contractors to manage each property and make renovations. The Investment Adviser will assist its recreational vehicle park portfolio companies to attempt to screen potential property managers and/or local contractors in much the same manner as screening new tenants and buyers, by carefully reviewing past experience, qualifications, and references and ensuring that contracts with such persons have appropriate termination clauses in the event of default.

***Construction or Development of Associated Property***

 ****

The Investment Adviser expects that a recreational vehicle park portfolio company will intend to acquire and renovate mobile home parks, individual mobile homes, and various amenities of the properties it acquires. Additionally, some mobile home properties may have additional property or buildings which the recreational vehicle park portfolio company will need to manage, such as vacant land that can be developed as additional mobile home spaces, mini- storage, warehouses, etc. These activities may be exposed to the following risks:

● The recreational vehicle park portfolio company may be unable to obtain, or experience delays in obtaining necessary zoning, occupancy, or other required governmental or third-party permits and authorizations, which could result in increased costs or the delay or abandonment of opportunities.

● The recreational vehicle park portfolio company may incur costs that exceed original construction estimates due to increased material, labor or other costs.

● Occupancy rates and rents at the properties may fail to meet the recreational vehicle park portfolio company's expectations for a number of reasons, including changes in the market and economic conditions beyond the owner's control and the development by competitors of competing communities.

● The recreational vehicle park portfolio company may be unable to complete construction and lease up of its properties on its projected schedule, resulting in increased construction and financing costs and a decrease in anticipated revenues.

● The recreational vehicle park portfolio company may incur liabilities to third-parties during the development process, for example, in connection with managing existing improvements on its sites or in connection with providing services to third-parties, such as the construction of shared infrastructure or other improvements.

● The recreational vehicle park portfolio company may incur liability if its properties are not constructed and operated in compliance with accessibility provisions of the Americans with Disabilities Act, the Fair Housing Act or other federal, state or local requirements. Noncompliance could result in imposition of fines, an award of damages to private litigants, and a requirement that the recreational vehicle park portfolio company undertake structural modifications to remedy the noncompliance.

**Risks Related to the Fund's Investments—Multifamily Residences**

***General Risks of Real Estate Investing***

 ****

Factors which could affect the multifamily residence portfolio company's ownership of income-producing property might include, but are not limited to any or all of the following; changing environmental regulations, adverse use of adjacent or neighboring real estate, changes in the demand for or supply of competing property, local economic factors which could result in the reduction of the fair market value of a property, uninsured losses, significant unforeseen changes in general or local economic conditions, inability of a multifamily residence portfolio company to obtain any required permits or entitlements for a reasonable cost or on reasonable conditions or within a reasonable time frame or at all, inability of a multifamily residence portfolio company to obtain the services of appropriate consultants at the proposed cost, changes in legal requirements for any needed permits or entitlements, problems caused by the presence of environmental hazards on a property, changes in Federal or state regulations applicable to real property, failure of a lender to approve a loan on terms and conditions acceptable to a multifamily residence portfolio company, lack of adequate availability of liability insurance or all-risk or other types of required insurance at a commercially-reasonable price, shortages or reductions in available energy, acts of God or other calamities. Furthermore, there could be a loss of liquidity in the capital markets such that refinancing or sale of a property may be hindered.

A multifamily residence portfolio company's investment in the properties will be additionally subject to the risks and other factors generally incident to the ownership of real property, including such things as the effects of inflation or deflation, inability to control future operating costs, inability to attract tenants, vandalism, rent strikes, collection difficulties, uncertainty of cash flow, the availability and costs of borrowed funds, the general level of real estate values, competition from other properties, residential and commercial patterns and uses, general economic conditions (national, regional, and local), the general suitability of a property to its market area, governmental rules and fiscal policies, acts of God, and other factors beyond the control of a multifamily residence portfolio company.

***Uninsured and Underinsured Losses; Availability and Cost of Insurance***

 ****

The properties owned by a multifamily residence portfolio company will be located throughout the United States. Depending on the location of a specific property, that geographic area may be at risk for damage to property due to certain weather-related and environmental events, including earthquakes, wildfires, severe thunderstorms, hurricanes and flooding. To the extent possible, the owner will attempt to acquire insurance against fire or environmental hazards. However, such insurance may not be available in all areas, nor are all hazards insurable as some may be deemed acts of God or be subject to other policy exclusions.

All decisions relating to the type, quality and amount of insurance to be placed on each property are made exclusively by the multifamily residence portfolio company. Certain types of losses, generally of a catastrophic nature (such as hurricanes, earthquakes and floods) may be uninsurable, not fully insured or not economically insurable. This may result in insurance coverage that, in the event of a substantial loss, would not be sufficient to pay the full prevailing market value or prevailing replacement cost of each property. Inflation, changes in building codes and ordinances, environmental considerations, and other factors also might make it unfeasible to use insurance proceeds to replace a property after the property has been damaged or destroyed. Under such circumstances, the insurance proceeds received might not be adequate to restore that property.

Recently, the cost of certain types of extraordinary insurance coverage for such things as hurricanes, floods and earthquake has risen substantially. These types of losses are not generally covered in a standard hazard and liability insurance policy. In certain locations, this type of insurance may be unavailable or cost-prohibitive. The multifamily residence portfolio company may proceed without insurance coverage for certain extraordinary risks if it cannot secure an appropriate policy or if the multifamily residence portfolio company believes that the cost of the policy is too high with respect to the risks to be insured.

Furthermore, an insurance company may deny coverage for certain claims, and/or determine that the value of the claim is less than the cost to restore a property, and a lawsuit could have to be initiated to force them to provide coverage, resulting in further losses in income to the multifamily residence portfolio company and ultimately the Fund. Additionally, a property may now contain or come to contain mold, which may not be covered by insurance and has been linked to health issues.

***Liability for Environmental Issues***

 ****

Under various federal, state and local environmental and public health laws, regulations and ordinances, a multifamily residence portfolio company may be required, regardless of knowledge or responsibility, to investigate and remediate the effects of hazardous or toxic substances or petroleum product releases (including in some cases natural substances such as methane or radon gas) and may be held liable under these laws or common law to a governmental entity or to third-parties for property, personal injury or natural resources damages and for investigation and remediation costs incurred as a result of the real or suspected presence of these substances in soil or groundwater beneath a property. These damages and costs may be substantial and may exceed insurance coverage a multifamily residence portfolio company has for such events.

Structures on a property may have contained hazardous or toxic substances, or have released pollutants into the environment; or may have known or suspected asbestos-containing building materials, lead based paint, mold, or insect infestations (such as roaches or bed bugs), that a multifamily residence portfolio company may be required to mitigate.

The multifamily residence portfolio company will attempt to limit exposure to such conditions by conducting due diligence on a property, however, all or some of these conditions may not be discovered or occur until after that property has been acquired by a multifamily residence portfolio company.

***Federal, State and Local Regulations May Change***

 ****

There is a risk of a change in the current federal, state and local regulations as it may relate to the operations of a property in the area of fuel or energy requirements or regulations, construction and building code regulations, approved property use, zoning and environmental regulations, or property taxes, among other regulations.

***Rehabilitation Projects***

 ****

A multifamily residence portfolio company intends on purchasing properties and may rehab them. The multifamily residence portfolio company will likely hire contractors based on bids received for the cost of the rehab. The multifamily residence portfolio company may hire a contractor that underestimates the material and labor costs, the property could suffer from cost overruns which could adversely affect investments by Shareholders.

***Cost Overruns***

 ****

The multifamily residence portfolio company and ultimately the Fund will not realize a profit until individual properties are either cash flow positive or sold. Therefore, if there are cost overruns or multiple unforeseen change orders, the Fund may not realize a return on investment which could adversely affect Shareholders' investments.

***Low Employment***

 ****

If there is a fluctuation in employment rates the demand for properties such as those to be sold may not be as high as previously expected or hoped. This could adversely affect the Shareholder's investments.

***Effective Deployment of Capital***

 ****

There is no guarantee that a multifamily residence portfolio company will be able to identify enough properties, which meet its investment criteria to keep members' capital fully deployed. In that case, returns for all Shareholders could be negatively affected.

***Title Insurance May Not Cover All Title Defects***

 ****

The multifamily residence portfolio company will acquire title insurance on each property, but it is possible that uninsured title defects could arise in the future, which the multifamily residence portfolio company may have to defend or otherwise resolve, the cost of which may impact the profitability of each property and/or ultimately, the Fund as a whole.

***Compliance with Americans with Disabilities Act***

 ****

Under the Americans with Disabilities Act of 1990 (the "ADA"), all public accommodations are required to meet certain federal requirements related to access and use by disabled persons. A determination that a property is not in compliance with the ADA could result in imposition of fines or an award of damages to private litigants. If substantial modifications are made to comply with the ADA, the Fund's investment in the multifamily residence portfolio company and ultimately the Fund's ability to make distributions to its Shareholders may be impaired.

***Competition for Acquisitions***

 ****

The Fund expects that other real estate investors with significant capital will compete with it for attractive properties owned by multifamily residence portfolio companies. Such competition increases prices for properties and can also result in increased fixed costs, such as real estate taxes. To the extent multifamily residence portfolio companies are unable to effectively compete, their businesses may be adversely affected. Further, the Fund expects multifamily residence portfolio companies to acquire properties with cash from sources including but not limited to secured or unsecured financings, proceeds from offerings of equity or debt, undistributed funds from operations and sales of investments. The multifamily residence portfolio companies may not be in a position or have the opportunity in the future to make suitable property acquisitions on favorable terms, or at all, and increased competition can cause difficulties obtaining new financing or securing favorable financing terms.

***Poor Performance of New Acquisitions***

 ****

The Investment Adviser expects that multifamily residence portfolio companies will continue to acquire properties. However, newly acquired properties by multifamily residence portfolio companies may fail to perform as expected and could pose risks for the Fund's ongoing operations including the following:

● integration may prove costly or time-consuming and may divert management's attention from the management of daily operations;

● difficulties or an inability to access capital or increases in financing costs;

● the multifamily residence portfolio companies may incur costs and expenses associated with any undisclosed or potential liabilities;

● unforeseen difficulties may arise in integrating an acquisition into the multifamily residence portfolio companies' portfolio; and

● the multifamily residence portfolio companies may acquire properties in new markets where it faces risks associated with lack of market knowledge such as understanding of the local economy, the local governmental and/or local permit procedures.

***Risks of Development or Expansion Projects***

 ****

Multifamily residence portfolio companies may periodically consider development and expansion properties, which are subject to risks such as construction costs exceeding original estimates and construction and lease-up delays resulting in increased construction costs and lower than expected revenues. Additionally, there can be no assurance that these properties will operate better as a result of development or expansion activities due to various factors, including lower than anticipated occupancy and rental rates causing a property to be unprofitable or less profitable than originally estimated.

**Federal Income Tax Risks**

An investment in Shares involves complex U.S. federal, state and local and non-U.S. income tax considerations that will differ for each investor depending on the investor's particular circumstances. Certain U.S. federal income tax considerations applicable to an investment in the Shares are summarized under the section entitled "Certain U.S. Federal Income Tax Considerations" in the Fund's Registration Statement. Each prospective Shareholder should carefully review the tax matters discussed therein and should consult with its tax advisor regarding the U.S. federal, state, local and non-U.S. income and other tax consequences applicable to an investment in the Shares.

***Partnership Taxation***

 ****

The Investment Adviser intends that the Fund be treated as a partnership for U.S. federal income tax purposes and not as an "association" or "publicly traded partnership" taxable as a corporation. If the Fund were treated as an "association" or "publicly traded partnership" taxable as a corporation, the Fund would be subject to U.S. federal corporate income tax (and applicable state and local taxes) on its taxable income, and the income and expenses of the Fund would not be reportable by the Shareholders. Distributions from the Fund would be taxable to Shareholders as dividends to the extent of the earnings and profits of the Fund.

Under Section 7704 of the Code, a "publicly traded partnership" is generally treated and taxed as a corporation for U.S. federal income tax purposes. A partnership is a publicly traded partnership if (i) interests in the partnership are traded on an established securities market or (ii) interests in the partnership are readily tradable on a secondary market or the substantial equivalent thereof. Applicable Treasury regulations create certain safe harbor standards which, if satisfied, generally preclude classification as a publicly traded partnership. It is not clear that the Fund will be able to satisfy one or more safe harbors. Failure to satisfy a safe harbor provision will not cause the Fund to be treated as a publicly traded partnership if, taking into account all facts and circumstances, the Shareholders are not readily able to buy, sell or exchange their interests in a manner that is comparable, economically, to trading on an established securities market.

To the extent the Fund is treated as a partnership for U.S. federal income tax purposes, Shareholders will be required to report their share of the Fund's income, gains, expenses, losses and credits on their U.S. federal and state income tax returns, without regard to the amount of distributions received from the Fund. In addition, the Fund's items of income may include amounts accrued by the Fund before corresponding payments are made to the Fund, and various items of Fund expense may be nondeductible by certain (generally non-corporate) Shareholders. As a result, a Shareholder's tax liability attributable to the Fund for any year may exceed the amount of cash distributed to that Shareholder for that year, so that Shareholders may have to fund tax liabilities attributable to the Fund from other sources.

Finally, it may not always be possible for the Fund to provide timely tax information to Shareholders, so that Shareholders may have to file for extensions of time to file their tax returns.

***Fund Audits***

 ****

In IRS audits of the Fund, the tax treatment of Fund-related items is determined at the Fund level rather than at the Shareholder level. The Investment Adviser will designate itself or another person as the Fund's "partnership representative" with the authority to determine the Fund's response to an audit and to make all related decisions and elections. Under the generally applicable rules, the Fund, rather than the Shareholders, generally will be required to pay any imputed underpayments, including interest and penalties, resulting from an adjustment to the Fund's items of income, gain, loss, deduction or credit, or an adjustment to the allocation of such items among the Shareholders. Such imputed underpayments will be based on the highest individual or corporate income tax rate in effect for the year being audited, unless the Fund is able to establish that the underpayment is allocable to a tax-exempt partner or would have otherwise been taxed at a lower rate. In such cases, a Shareholder could bear tax liabilities attributable to adjustments to a year in which it was not a Shareholder or in which its interest in the Fund were smaller. The Fund will treat any imputed underpayments as a deemed distribution to the Shareholder to which such imputed underpayment is allocable and may require former Shareholders and their successors to indemnify the Fund and its Shareholders against imputed underpayments allocable to them. As an alternative to paying the imputed underpayment, the Fund may elect to cause each person who was a Shareholder in the Fund taxable year under audit to take into account its share of any adjustment; however, in that case, the Shareholders would be subject to a higher rate of interest with respect to any underpayment than would have applied if the Fund were subject to the underpayment. Any actions taken by the Fund's partnership representative would be binding on the Fund and the Shareholders. The IRS will not be required to provide notice of any audit or proceeding to any other Shareholders. There can be no assurance that the Fund's or a Shareholder's tax return will not be audited by the IRS or that no adjustments to such returns will be made as a result of such an audit. Potential investors are encouraged to consult with their tax advisors regarding the possible implications of the partnership audit rules on an investment in the Fund.

***Unrelated Business Taxable Income***

 ****

An organization that is otherwise exempt from U.S. federal income tax, such as a qualified retirement plan or an individual retirement account, generally is nonetheless subject to taxation with respect to its unrelated business taxable income, or UBTI. Except as noted below with respect to certain categories of exempt income, UBTI generally includes income or gain derived (either directly or through a partnership (such as the Fund)) from a trade or business, the conduct of which is substantially unrelated to the exercise or performance of the organization's exempt purpose or function. UBTI generally does not include passive investment income, such as dividends, interest and capital gains, whether realized by the organization directly or indirectly through a partnership (such as the Fund) in which it is a partner. However, if a tax-exempt entity's acquisition of its units is debt financed or the partnership incurs "acquisition indebtedness," all or a portion of the income or gain attributable to the "debt financed property" would also be included in UBTI, regardless of whether such income would otherwise be excluded as dividends, interest or capital gains. The Fund may generate substantial amounts of UBTI.

***Effectively Connected Income***

 ****

Potential non-U.S. investors should be aware that an investment in the Fund will give rise to income that is effectively connected with a U.S. trade or business, subjecting non-U.S. investors to U.S. federal income tax liabilities and reporting obligations. Prospective non-U.S. investors should consult their tax advisors regarding the U.S. federal, state, local and non-U.S. income and other tax consequences of investing in the Shares.

***Possible Legislative or Other Developments***

 ****

All statements contained in this filing concerning the U.S. federal income tax consequences of an investment in the Fund are based upon existing law and the interpretations thereof. No assurance can be given that the currently anticipated income tax treatment of an investment in the Fund will not be modified by legislative, judicial or administrative changes, possibly with retroactive effect, to the detriment of the Fund and the Shareholders. Many of the changes in the tax legislation commonly referred to as the Tax Cuts and Jobs Act applicable to non-corporate taxpayers were temporary and will no longer apply in taxable years beginning after December 31, 2025 unless legislatively extended. Investors are urged to consult with their own tax advisors with respect to an investment in the Fund and the impact of any possible changes to U.S. federal income tax laws on such investment. Non-U.S. tax laws are also subject to frequent change and can be subject to differing interpretations. Changes to, or differing interpretation of, taxation laws in any of the countries in which the Fund's assets are located could result in some or all of the Fund's revenues or receipts being subject to income tax at rates and in circumstances not anticipated at the time the particular investment giving rise to such revenues or receipts was made. No assurance can be given that new taxation rules will not be enacted or that existing rules will not be applied in a manner which could result in the Fund's profits being subject to income tax, or increased income tax, which could have a material adverse effect on the Fund.

**Risks Relating to the Fund's Operations**

***Potential Difficulty Sourcing Investment Opportunities***

 ****

The Fund cannot assure you that it will be able to locate a sufficient number of suitable investment opportunities to allow it to deploy the proceeds of subscriptions successfully. As a result, you will be unable to evaluate any future portfolio company investments prior to purchasing the Shares. Additionally, the Investment Adviser will select the Fund's investments subsequent to the closing of this offering, and the Shareholders will have no input with respect to such investment decisions. These factors increase the uncertainty, and thus the risk, of investing in the Shares. To the extent the Fund is unable to deploy the proceeds of subscriptions, the Fund's investment income and, in turn, the Fund's results of operations, will likely be materially adversely affected.

Until such time as the Fund invests the proceeds of subscriptions to invest in portfolio companies, the Fund will invest these amounts in cash, cash equivalents, U.S. government securities and high-quality debt investments that mature in one year or less from the date of investment. The Fund expects these temporary investments to earn yields substantially lower than the income that the Fund expects to receive in the Targeted Assets.

***Risks Regarding Distributions***

 ****

The Fund intends to make distributions on a monthly basis to the Shareholders out of assets legally available for distribution. The Fund cannot assure you that it will achieve investment results that will allow it to make a specified level of cash distributions or year-to-year increases in cash distributions. The Fund's ability to pay distributions might be adversely affected by the impact of one or more of the risk factors described in the Fund's Registration Statement. Due to the asset coverage test applicable to the Fund under the 1940 Act as a BDC, the Fund may be limited in its ability to make distributions.

Furthermore, the tax treatment and characterization of the Fund's distributions may vary significantly from time to time due to the nature of the Fund's investments. The ultimate tax characterization of the Fund's distributions made during a taxable year may not finally be determined until after the end of that taxable year.

***Limited Liquidity of an Investment in Shares***

 ****

The Fund's Shares constitute illiquid investments for which there is not, and will likely not be, a secondary market at any time prior to a public offering and listing of the Fund's shares on a national securities exchange. There can be no guarantee that the Fund will conduct a public offering and list its Shares on a national securities exchange. Investment in the Fund is suitable only for sophisticated investors and requires the financial ability and willingness to accept the high risks and lack of liquidity inherent in an investment in the Fund.

**Item 1B. Unresolved Staff Comments**

Not Applicable.

**Item 1C. Cybersecurity** 

The Fund has processes in place to assess, identify, and manage material and immaterial risks from cybersecurity threats. The Fund's business is dependent on the communications and information systems of the Investment Adviser and other third-party service providers. The Investment Adviser manages the Fund's day-to-day operations and has implemented a cybersecurity program that applies to the Fund and its operations. To that end, the Investment Adviser has provided training to its employees, independent contractors and the Trustees of the Fund about its cybersecurity risk management program. The Fund's Trustees have been charged with oversight of the program and will be informed about any data incident and how it is being handled, including any regulatory reporting implications.

**Cybersecurity Program Overview**

The Fund relies on management of the Investment Adviser to provide oversight and take responsibility for the administration of the cyber risk management program and for informing senior management and other relevant persons regarding the prevention, detection, mitigation, and remediation of cyber incidents. The Fund's management team has prior experience selecting, deploying, and overseeing cybersecurity technologies, initiatives, and processes directly or via selection of strategic third-party partners.

The Fund relies on management of the Investment Adviser to implement third-party risk management processes to manage the risks associated with reliance on vendors, critical service providers, and other third parties that may lead to a service disruption or an adverse cybersecurity incident. This includes assessment of vendors during the selection/onboarding process, internal controls, compliance with service level agreements, and more.

A critical component of the Fund's cybersecurity program is its incident response plan. This plan includes a requirement to evaluate the materiality of any data incident. Should the evaluation conclude that the data incident rises to the level of materiality it will be incumbent for the Fund, working with the Investment Adviser and legal and cybersecurity professionals, to describe the data incident within four business days of determining that an incident is material. The Fund shall also be responsible to provide ongoing reporting about the status of the material data incident until such time that the material data incident is no longer a factor with respect the Fund's operations.

As the Fund evaluates the materiality level of a data incident it will consider a variety of factors including the operational impact, the type of data impacted, how the data has been impacted, the business continuity and recovery procedures affected, the impact of the incident on the Fund's finances and any length of service interruption. Additional factors may also be considered given the nature of the event.

The Fund engages various third parties, including vendors and service providers, to assist with operating its business. The Fund relies on the expertise of cybersecurity risk management, legal, information technology, and compliance personnel that have been engaged by the Investment Adviser when identifying and overseeing risks from cybersecurity threats associated with the Fund's use of such entities.

**Item 2. Properties**

The Investment Adviser does not own any real estate or other physical properties materially important to our operation. Our headquarters are located at 14805 Forest Road Suite 203, Forest, VA 24551. Our headquarters are provided to us by the Adviser. We believe that our office facilities are suitable and adequate for our business as we conduct it.

**Item 3. Legal Proceedings**

 

As of March 31, 2025, there were no material legal proceedings against the Fund or any of its officers or directors.

**Item 4. Mine Safety Disclosures**

Not Applicable.

**PART II.**

**Item 5. Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities**

**Market Information**

The Shares are offered and sold under the exemption provided by Section 4(a)(2) of the Securities Act and Rule 506(c) of Regulation D promulgated thereunder and other exemptions of similar import in the laws of the states and jurisdictions where the offering is made. There is no public market for the Shares currently, nor can the Fund give any assurance that one will develop.

**Holders**

Please see "*Item 12. Security Ownership of Certain Beneficial Owners and Management*" for disclosure regarding the holders of the Shares.

**Distribution Policy**

The Fund generally intends to make monthly distributions to its Shareholders out of assets legally available for distribution. The Fund expects targeted annual distributions of 5-8% of net assets. The Fund's monthly distributions, if any, will be determined by its Board. However, there is no certainty that distributions will occur.

Because the Fund does not intend to elect to be taxed as a regulated investment company ("RIC") under the Code, it is under no obligation to make any distributions to Shareholders. See "*Risk Factors.*"

**Item 6. [Reserved]**

**Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations**

**<u>Management's Discussion and Analysis</u>**

*The following discussion and analysis set forth below contains forward-looking information that involves risks and uncertainties. The discussion and analysis contained in this section refers to our financial condition, results of operations, and cash flows. The information contained in this section should be read in conjunction with the financial statements and footnotes appearing elsewhere in this Annual Report.* 

*Overview*

The Fund is a closed-end investment company that has elected its fiscal year end to be March 31 and to be regulated as a BDC under the Investment Company Act of 1940. The Fund invests in a variety of commercial real estate asset classes, including, but not limited to, manufactured housing communities, self-storage facilities, RV parks, multifamily, and small-bay industrial properties through investments in limited liability companies ("LLCs") or limited partnerships ("LPs"). The operators within these asset classes primarily focus on value-add opportunities to increase net operating income, which is then passed on to the investors through free cash flow from operations. In addition, the Fund has elected to be treated as a partnership under the Internal Revenue Code.

The Fund was seeded on March 30, 2022, with an initial capital contribution of $200,000. For the period from April 1, 2022, through June 30, 2022, the Fund's Adviser managed the Fund's registration and organizational readiness processes and incurred organizational and offering costs, respectively, on behalf of the Fund. The organizational and offering costs are subject to reimbursement by the Fund, and the Fund was required to begin reimbursing the Adviser upon reaching $20.0 million in investor subscriptions, which was achieved during the year ended March 31, 2023, with reimbursement occurring over the next several quarters.

Business proceedings and operations officially commenced on July 1, 2022. For the period from July 1, 2022, through March 31, 2025, the Fund raised approximately $76.5 million.

During the year ended March 31, 2025, the Fund generated $4,880,362 from fee and dividend income from the Fund's underlying investments in certain LLCs and LPs and $800,370 in interest income, totaling $5,680,732 for the year.

*Key Components of Operations*

**Investments**

The Fund's level of investment activity can and does vary substantially from period to period depending on many factors, including the general economic environment, the amount of capital we have available, and the competitive environment for the type of investments we make. As a BDC, we may not acquire any assets other than "qualifying assets" specified in the Investment Company Act of 1940 unless, at the time the acquisition is made, at least 70% of our total assets are qualifying assets (with certain limited exceptions). Qualifying assets include investments in "eligible portfolio companies." Pursuant to rules adopted by the Securities and Exchange Commission (the "SEC"), "eligible portfolio companies" include certain companies that do not have any securities listed on a national securities exchange and public companies whose securities are listed on a national securities exchange but whose market capitalization is less than $250 million.

For existing investments, the Adviser monitors the financial trends of each portfolio company on an ongoing basis to determine if it is meeting its respective business plan and to assess the appropriate course of action for each company. In addition, our Investment Adviser has several methods of evaluating and monitoring the performance and fair value of our investments, which may include (i) assessment of success in adhering to the portfolio company's business plan and compliance with covenants; (ii) periodic or regular contact with portfolio company management and, if appropriate, the financial or strategic sponsor to discuss the financial position, requirements and accomplishments; (iii) comparisons to our other portfolio companies in the industry, if any; (iv) attendance at and participation in board meetings or presentations by portfolio companies; and (v) review of monthly and quarterly financial statements and financial projections of portfolio companies.

**Investment Income**

As of March 31, 2025 and 2024, the Fund's portfolio consisted of 26 and 21, respectively, common and preferred equity commercial real estate investments. which are expected to generate stable and consistent cash flow over the long term. The Fund generates income in the form of distributions that we receive from the LLC and LP interests that we own. Distribution amounts are determined entirely by the Managing Members/General Partners of those entities and allocated to us based on our proportionate interest in those investments. Distributions we receive are analyzed to determine the amount of the distribution that represents income or return of capital based on the financial information reported to us by the operator of the underlying investment.

During the years ended March 31, 2025 and 2024, the Fund generated $5,680,732 and $3,519,865, respectively, in income, coming from fee income, dividend income, and interest income. This is primarily derived from cash flow distributions from the Fund's underlying investments. The interest income came as a result of the Fund's short-term investments in money-market accounts.

The Adviser believes that the Fund will continue to generate income during each quarter of the Fund's operations.

**Expenses**

The Fund's primary operating expenses include the payment of the Management Fee and the Incentive Fee to the Adviser, legal and professional fees, and other operating expenses. These expenses are incurred in accordance with the Investment Advisory Agreement and are necessary to ensure the proper functioning and management of the Fund. The Management Fee and the Incentive Fee compensate the Adviser for its work in identifying, evaluating, negotiating, closing, and monitoring our investments. The Fund bears all other expenses of its operations and transactions, including operational expenses, fees and expenses related to investments and prospective investments, brokers' commissions, legal, auditing or accounting expenses, taxes or governmental fees, officers and directors' expenses, marketing expenses, valuation expenses, filing expenses, and the fees and expenses of our administrator, transfer agent or sub-transfer agent. We expect our general and administrative expenses to increase in the aggregate and decrease as a percentage of total assets during periods of asset growth and to decrease in the aggregate and increase as a percentage of total assets during periods of asset declines. Additionally, costs relating to future offerings of securities would be incremental.

**Investment Activity**

During the year ended March 31, 2025, the Fund acquired five investments approximating $35.6 million. During the year ended March 31, 2025, the Fund obtained capital contributions of approximately $19.8 million, which was used to purchase investments and increase the Fund's liquidity.

Details regarding the acquisition costs, investment type, and representative percentage of the Fund's total net assets can be found in the Schedule of Investments and footnotes to the financial statements included in this filing.

**Result of Operations**

Our operating results for the years ended March 31, 2025 and 2024, are as follows:

---

| | | |
|:---|:---|:---|
|  | **For the Years Ended <br> March 31,** | **For the Years Ended <br> March 31,** |
|  | **2025** | **2024** |
| Total investment income | $5680732 | $3519865 |
| Net expenses, including fees | 2819538 | 2308277 |
| Net investment income (loss) | 2861194 | 1211588 |
| Net change in unrealized appreciation on investments | 3417103 | 2776936 |
| Net increase (decrease) in net assets resulting from operations | $6278297 | $3988524 |

---

The Fund's investment income was primarily generated from common and preferred equity investments made by the Fund into targeted investments. The Fund also generated investment income from short-term investments and fee income. The Fund generated Total Investment Income of $5,680,732 and $3,519,865 for the years ended March 31, 2025 and 2024, respectively. The Fund generated Net Investment Income of $2,861,194 and $1,211,588 for the years ended March 31, 2025 and 2024, respectively. The significant increase year-over-year stems from the increased size of the portfolio and additional cash flow being provided from the Fund's investments.

 

*Expenses*

 ****

The composition of our operating expenses for the years ended March 31, 2025 and 2024, are as follows:

---

| | | |
|:---|:---|:---|
|  | **For the Years Ended <br> March 31,** | **For the Years Ended <br> March 31,** |
|  | **2025** | **2024** |
| Incentive Fee | $683420 | $555387 |
| Management Fee | 683298 | 465838 |
| Professional fees | 597557 | 596626 |
| Directors and officers expense | 234860 | 243592 |
| Due diligence expense | 199439 | 17036 |
| Custody and transfer agent expense | 71141 | 30436 |
| Accounting and administration fees | 84500 | 83143 |
| Marketing and distribution expense | 86425 | 82242 |
| Insurance expense | 31776 | 31306 |
| Offering costs |  | 36606 |
| Recoupment by Adviser of previously reimbursed expenses | 47451 | 83394 |
| Other expenses | 99671 | 82671 |
|  | $2819538 | $2308277 |

---

*Incentive Fee*

 

Incentive fee expense represents fees related to the incentive fee owed to the Adviser, as noted in the Fund's Investment Advisory Agreement. The Fund is to accrue, but not pay, this amount to the Adviser as the balance related to unrealized appreciation of the Fund's investments. For the years ended March 31, 2025 and 2024, the Fund had incentive fee expense of $683,421 and $555,387, respectively.

*Management Fee*

Under the Investment Advisory Agreement, the Adviser is entitled to a Management Fee, calculated and payable monthly in arrears, at the annual rate of 1.25% of the Fund's average daily Targeted Assets during such period. For the years ended March 31, 2025 and 2024, the Fund incurred management fees of $683,298 and $465,838, respectively. The significant increase in management fee came as a result of the increase in both capital raised and capital deployed by the Fund into qualifying investment opportunities.

*Professional fees*

The Fund's professional fees primarily relate to auditing, accounting, legal, and valuation services. The increase is primarily driven by increased fees for valuation services. For the years ended March 31, 2025 and 2024, the Fund incurred professional expenses of $597,557 and $596,626, respectively.

*Directors and Officers Expense*

 

The directors and officers expenses are fees for services related to attending periodic board and committee meetings. For the years ended March 31, 2025 and 2024, the Fund incurred directors and officers expenses of $234,860 and $243,592, respectively.

 

*Due diligence expense*

The Fund's due diligence expenses primarily relate to sourcing prospective investments. The expenses are offset by fee income provided by current and prospective operators. For the years ended March 31, 2025 and 2024, the Fund incurred due diligence expenses of $199,439 and $17,036, respectively. This increase stems from increased costs incurred for due-diligence related items, such as net operating income ("NOI") audits, background checks, and site visits, all of which are related to the Fund's targeted investments.

*Custody and transfer agent expense*

The custody and transfer agent expenses represent fees for services provided by a third-party organization. For the years ended March 31, 2025 and 2024, the Fund had custody and transfer agent fees of $71,141 and $30,436, respectively.

*Accounting and Administration Fees*

Accounting and administrative fees represent services provided by a third-party to perform accounting and administration of the Fund. For the years ended March 31, 2025 and 2024, the Fund incurred accounting and administrative expenses of $84,500 and $83,143, respectively.

*Marketing and distribution expense*

 

The marketing and distribution expenses include fees related to investments and prospective investments, brokers' commissions, as well as expenses for the marketing and advertising of the Fund in compliance with SEC rules and regulations. For the years ended March 31, 2025 and 2024, the Fund had marketing and distribution expenses of $86,425 and $82,242, respectively.

*Insurance Expense*

 

Insurance expense represents fees related to the E&O/D&O insurance policy that the Fund has in place. For the years ended March 31, 2025 and 2024, the Fund had insurance expenses of $31,776 and $31,306, respectively.

*Offering costs*

 

The offering costs consist primarily of legal fees for preparing the prospectus and statement of additional information in connection with the Fund's registration and initial offering. Since the Fund's shares are offered through a continuous offering, the initial offering costs were deferred and amortized over the first 12 months of operations beginning with the first sale of shares in July 2022 and thereafter on a 12-month basis as additional offering costs are incurred. For the years ended March 31, 2025 and 2024, the Fund expensed offering costs totaling $0 and $36,606, respectively.

*Recoupment by Adviser of previously reimbursed expenses*

 

Recoupment by Adviser of previously reimbursed expenses primarily include expenses paid by the Adviser that have been reimbursed from the Fund to the Adviser. The recoupment exists to reimburse the Adviser of all expenses paid prior to the Fund reaching the $20.0 million threshold, as disclosed in the Fund's Form 10. For the years ended March 31, 2025 and 2024, the Fund had Recoupment by Adviser of previously reimbursed expenses of $47,451 and $83,394, respectively.

 

*Other Expenses*

 

Other expenses primarily include subscriptions and other miscellaneous general and administrative expenses incurred by the Fund. For the years ended March 31, 2025 and 2024, the Fund had other expenses of $99,671 and $82,671, respectively.

 

***Financial Condition, Liquidity, and Capital Resources***

 ****

As of March 31, 2025, the Fund had short-term investments of $18.4 million available for investing and general corporate purposes. We believe we have adequate capital resources to meet our liquidity needs.

For the years ended March 31, 2025 and 2024, the Fund reported cash used in operating activities of $30.5 million and $27.3 million, respectively, mainly generated by the Fund's investment activities. For the years ended March 31, 2025 and 2024, the Fund reported cash provided by financing activities of $30.5 million and $27.2 million, respectively.

During the years ended March 31, 2025 and 2024, the Fund closed offerings and raised capital contributions of approximately $19.8 million and $28.4 million, respectively, which was available for the Adviser to invest in qualified investments. Of that amount, the Fund invested $72.9 million since its inception, with the remaining amount being used to pay corporate expenses or be held to fund future investments. The Fund intends to continue to invest available capital in accordance with the aforementioned investment strategy. The Adviser believes that the Fund has adequate liquid assets to meet any and all obligations that arise while continuing to make opportunistic investments.

*Equity*

The Fund officially began accepting capital contributions on July 1, 2022. From inception to March 31, 2025, the Fund has received capital contributions totaling $76.3 million.

Beginning in January 2023, the Fund started distributing to investors at a 4.0% annualized rate on a monthly basis, and this rate was increased to 5.0% annualized in November 2023. For the years ended March 31, 2025 and 2024, the cash distributions net of reinvestments amounted to $2.03 million and $1.21 million, respectively. These distributions are at the sole discretion of the Adviser.

***Subsequent Events***

Fund investors contributed aggregate capital effective April 1, 2025 and May 1, 2025, in the amounts of $275,900 and $642,000, respectively.

Fund investors contributed aggregate capital effective April 1, 2025 in the amount of $275,900. Fund investors also contributed aggregate capital effective May 1, 2025 in the amount of $642,000. The Fund made monthly distributions on April 28, 2025 and May 29, 2025 in the amounts of $328,197 and $330,919, respectively, based on an annualized rate of approximately 5% of its net assets. The April 28, 2025 and May 29, 2025 distributions resulted in $194,198 and $195,506, respectively, being paid to investors in cash and $133,999 and $135,413, respectively, being reinvested into the Fund. The Fund made monthly distributions on April 22, 2024, May 17, 2024, and June 21, 2024 in the amounts of $253,210, $257,585, and $260,965, respectively, based on an annualized rate of approximately 5% of its net assets. The April 22, 2024, May 17, 2024, and June 21, 2024 distributions resulted in $144,719, $146,406, and $150,320, respectively, being paid to investors in cash and $108,491, $111,179, and $110,645, respectively, being reinvested into the Fund.

As of April 30, 2025, the Board of Directors has approved the withdrawal of the Fund's election to be treated as a Business Development Company. Management expects this to officially take place during the quarter ended September 30, 2025. Additionally, the Board of Directors has approved the renewal of the Fund's Investment Advisory Agreement for an additional 12 months.

**Contractual Obligations**

As of March 31, 2025, we do have contractual obligations on our consolidated statements of assets and liabilities. The details of these contractual obligations are detailed in the consolidated financial statements and footnotes to the consolidated financial statements.

**Off-Balance Sheet Arrangements**

We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

***Critical Accounting Estimates***

The preparation of these financial statements, in accordance with U.S. GAAP, requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, income, and expenses. Changes in the economic environment, financial markets, and other parameters used in determining such estimates could cause actual results to differ materially.

The Fund's critical accounting policies and estimates are as follows:

*Investment Valuations*

 

The valuation of the Fund's investments is determined as of the close of business at the end of each reporting period, generally quarterly.

The board of trustees (the "Board") is responsible for overseeing the Fund's valuation policies, making recommendations to the Adviser on valuation-related matters, and overseeing implementation by the Adviser of such valuation policies.

The Board has delegated day-to-day management of the valuation process to the Adviser as the appointed valuation designee ("Valuation Designee"). The Adviser has established a valuation committee (the "Adviser Valuation Committee") to carry out this function. The Valuation Designee is subject to the oversight of the Board. The Valuation Designee is responsible for assessing and managing key valuation risk, and is generally responsible for the review, approval and testing of valuation methodologies and the determination of the fair value of the Fund's investments.

The Fund applies FASB ASC 820, Fair Value Measurement ("ASC 820"), as amended, which establishes a framework for measuring fair value in accordance with U.S. GAAP and requires disclosures of fair value measurements. ASC 820 determines fair value to be the price that would be received for an investment in a current sale, which assumes an orderly transaction between market participants on the measurement date. Market participants are defined as buyers and sellers in the principal or most advantageous market (which may be a hypothetical market) that are independent, knowledgeable, and willing and able to transact. ASC 820 specifies a fair value hierarchy that prioritizes and ranks the level of observability of inputs used in determination of fair value. The valuation policies approved by the Board provide that, where deemed appropriate by the Adviser and consistent with the 1940 Act, investments may be valued at cost. Cost would be used only when cost is determined to best approximate the fair value of the particular investment under consideration. For example, cost may not be appropriate when the Fund is aware of sales of similar securities to third parties at different prices or in other circumstances where cost may not approximate fair value (which could include situations where there are no sales to third parties). In such a situation, the Fund's investment will be revalued in a manner that the Adviser Valuation Committee, in accordance with the valuation procedures, determines in good faith best reflects fair value. Valuation methodologies which may be utilized include the public market methodology, private market methodology, analytical methodology (e.g., discounted cash flow analysis), using Net Asset Value ("NAV") as a practical expedient, and/or cost methodology.

The inputs used to determine the fair value of the Fund's investments are summarized in the three broad levels listed in the fair value hierarchy below:

Level 1—unadjusted quoted prices in active markets for identical investments and registered investment companies where the value per share (unit) is determined and published and is the basis for current transactions for identical assets or liabilities at the valuation date.

Level 2—investments with other significant observable inputs (including quoted prices for similar investments, interest rates, benchmark yields, bids, offers, transactions, spreads, cash collateral, and other relationships observed in the markets among market securities, underlying equity of the issuer, proprietary pricing models, credit risk, etc.); or

Level 3—investments with significant unobservable inputs (which may include the Fund's own assumptions in determining the fair value of investments)

A financial instrument's categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. All of the Fund's investments are classified as Level 3 except for investments valued at net asset value as a practical expedient for fair value.

 ****

**Item 7A. Quantitative and Qualitative Disclosures About Market Risk**

Not Applicable.

**Item 8. Financial Statements and Supplementary Data** 

**Report of Independent Registered Public Accounting Firm**

To the Shareholders and the Board of Trustees of Wellings Real Estate Income Fund

**Opinion on the Financial Statements**

We have audited the accompanying consolidated statements of assets and liabilities of Wellings Real Estate Income Fund and its subsidiaries (the Fund), including the consolidated schedules of investments, as of March 31, 2025 and 2024, the related consolidated statements of operations, changes in net assets, and cash flows for each of the three years in the period ended March 31, 2025, and the related notes to the consolidated financial statements (collectively, the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Fund as of March 31, 2025 and 2024, and the results of its operations, changes in net assets, and cash flows for each of the three years in the period ended March 31, 2025, in conformity with accounting principles generally accepted in the United States of America.

**Basis for Opinion**

These financial statements are the responsibility of the Fund's management. Our responsibility is to express an opinion on the Fund's financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Fund in accordance with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Fund is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Fund's internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our procedures included confirmation of investments owned as of March 31, 2025 and 2024, by correspondence with the underlying investees. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

/s/ RSM US LLP

We have served as the Fund's auditor since 2022.

Chicago, Illinois

June 27, 2025

**WELLINGS REAL ESTATE INCOME FUND**

**CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES**

---

| | | |
|:---|:---|:---|
|  | March 31, | March 31, |
|  | 2025 | 2024 |
| **ASSETS** |  |  |
| &nbsp;&nbsp;&nbsp;Non-Control/Non-Affiliate Investments, at fair value (cost $8,890,747 and $11,500,000, respectively) | $9437365 | $11876068 |
| &nbsp;&nbsp;&nbsp;Non-Control/Affiliate Investments, at fair value (cost $32,588,708 and $13,366,959, respectively) | 37884816 | 14004486 |
| &nbsp;&nbsp;&nbsp;Control Investments, at fair value (cost $31,380,607 and $23,040,255, respectively) | 31958769 | 25030445 |
| &nbsp;&nbsp;&nbsp;Short-Term Investments, at fair value (cost $18,401,427 and $9,315,090, respectively) | 18401427 | 9315090 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Investments, at fair value (cost $91,261,489 and $57,222,304, respectively) | 97682377 | 60226089 |
| &nbsp;&nbsp;&nbsp;Receivable from Adviser for reimbursement of organizational expense and offering costs | - | 47451 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**TOTAL ASSETS** | 97682377 | 60273540 |
| **LIABILITIES** |  |  |
| &nbsp;&nbsp;&nbsp;Payable to Adviser | - | 47451 |
| &nbsp;&nbsp;&nbsp;Incentive fee payable | 1284178 | 600757 |
| &nbsp;&nbsp;&nbsp;Professional fees payable | 278902 | 213556 |
| &nbsp;&nbsp;&nbsp;Directors and officers expense payable | 19509 | 14020 |
| &nbsp;&nbsp;&nbsp;Fee income received in advance | 175000 | - |
| &nbsp;&nbsp;&nbsp;Distributions received in advance | 103697 | 317784 |
| &nbsp;&nbsp;&nbsp;Other payables | 36612 | 62482 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**TOTAL LIABILITIES** | 1897898 | 1256050 |
| **TOTAL NET ASSETS OF WELLINGS REAL ESTATE INCOME FUND** | $82660879 | $59017490 |
| &nbsp;&nbsp;&nbsp;Non-controlling interest in Wellings Altus PE Member I, LLC | 8436100 |  |
| &nbsp;&nbsp;&nbsp;Non-controlling interest in Wellings Icarus PE Member I, LLC | 4687500 | - |
| **TOTAL NET ASSETS** | $95784479 | $59017490 |
| **COMMITMENTS AND CONTINGENCIES (NOTE 4)** |  |  |
| **NET ASSETS CONSIST OF:** |  |  |
| &nbsp;&nbsp;&nbsp;Paid-in capital | $72982268 | $55306491 |
| &nbsp;&nbsp;&nbsp;Accumulated distributable gain | 9678611 | 3710999 |
| **TOTAL NET ASSETS OF WELLINGS REAL ESTATE INCOME FUND** | $82660879 | $59017490 |
| &nbsp;&nbsp;&nbsp;Non-controlling interest in Wellings Altus PE Member I, LLC | 8436100 |  |
| &nbsp;&nbsp;&nbsp;Non-controlling interest in Wellings Icarus PE Member I, LLC | 4687500 | - |
| **TOTAL NET ASSETS** | $95784479 | $59017490 |
| **SHARES ISSUED AND OUTSTANDING (Unlimited number of Shares authorized)** | 78500 | 57585 |
| **NET ASSET VALUE PER SHARE** | $1053.01 | $1024.87 |

---

*See accompanying notes to consolidated financial statements*

**WELLINGS REAL ESTATE INCOME FUND**

**CONSOLIDATED SCHEDULE OF INVESTMENTS**

**AS OF MARCH 31, 2025**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| <br>**Portfolio Company/Type of Investment (1)** | <br>**Industry** | <br>**Geographic**<br>**Region** | **Initial**<br>**Acquisition**<br>**Date** |<br>**Cost** |<br>**Fair Value** | **Percent**<br>**of Total**<br>**Net Assets %** |
| **Non-Control/Non-Affiliate Investments (2)** |  |  |  | | | |
| **514 That Way LLC (3)(4)(5)** |  |  |  | | | |
| &nbsp;&nbsp;&nbsp;Preferred Equity, Membership Interests | Multifamily | United States | 8/12/2024 | $553825 | $553825 | 0.58 |
| **LBX Deptford Investors LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | Retail | United States | 12/13/2022 | 750000 | 770000 | 0.80 |
| **Parkview Financial Fund 2015, LP (3)(4)** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Limited Partner Interests | Multifamily | United States | 12/2/2022 | 3000000 | 2851749 | 2.98 |
| **Post Bellaire Partners LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | Multifamily | United States | 9/14/2022 | 537593 | 612000 | 0.64 |
| **Post Las Colinas Heights Partners LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | Multifamily | United States | 3/1/2023 | 585000 | 729600 | 0.76 |
| **Post Oak Forest Partners LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | Multifamily | United States | 3/1/2023 | 915000 | 1116269 | 1.16 |
| **Post Providence Partners LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | Multifamily | United States | 9/14/2022 | 462407 | 567000 | 0.59 |
| **Post TX I Partners LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | Multifamily | United States | 8/29/2023 | 750000 | 900000 | 0.94 |
| **SROA Capital Fund VIII GP Co-Investment LLC (3)(4)(5)** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | Self Storage | United States | 9/19/2024 | 1336922 | 1336922 | 1.40 |
| &nbsp;&nbsp;&nbsp;**Total Non-Control/Non-Affiliate Investments** |  |  |  | 8890747 | 9437365 | 9.85 |
| **Non-Control/Affiliate Investments (2)** |  |  |  |  |  |  |
| **Crystal View Capital Fund IV, LP (3)(4)(5)(6)\*†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Limited Partner Interests | Self Storage & Manufactured Housing Community | United States | 11/30/2022 | 12500000 | 16248000 | 16.96 |
| **Great Escapes RV Fund IV, LP (3)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Limited Partner Interests | Recreational Vehicle Parks | United States | 7/1/2022 | 4000000 | 4400000 | 4.59 |
| **LBX Fair Oaks Investors LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | Retail | United States | 5/2/2023 | 1000000 | 1301900 | 1.36 |
| **LBX Fashion Square Investors LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | Retail | United States | 5/2/2023 | 634710 | 765710 | 0.80 |
| **LBX Manchester Investors LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | Retail | United States | 5/1/2023 | 633859 | 676900 | 0.71 |
| **LBX Mount Prospect Investors LLC (3)(4)(5)** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | Retail | United States | 8/11/2022 | 760000 | 740000 | 0.77 |
| **Newark-Forest MHPS LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | Manufactured Housing Community | United States | 11/8/2022 | 640000 | 680000 | 0.71 |
| **Post Sandstone Partners LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | Multifamily | United States | 10/24/2022 | 700000 | 890000 | 0.93 |
| **PR Estates JV LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Preferred Equity, Membership Interests | Multifamily | United States | 5/6/2024 | 759771 | 784947 | 0.82 |
| **Riparian Baltimore SFR Investors I LLC (3)(4)(5)\*†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Preferred Equity, Membership Interests | Single Family | United States | 3/21/2023 | 5000000 | 5364486 | 5.60 |
| &nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | Single Family | United States | 3/21/2023 | 250000 | 375514 | 0.39 |
| **SCC Flint River Holdings, LP (3)(4)(5)(9)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Preferred Equity, Limited Partner Interests | Multifamily | United States | 12/15/2023 | 3110368 | 3119690 | 3.26 |
| **TC-BKM US Industrial Fund I, LP (3)(4)** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Common Equity, Limited Partner Interests | Light Industrial | United States | 7/20/2022 | 2600000 | 2537669 | 2.65 |
| **Total Non-Control/Affiliate Investments** |  |  |  | 32588708 | 37884816 | 39.55 |
| **Control Investments (2)** |  |  |  |  |  |  |
| **AE WC Odessa Holdco LLC (3)(5)(7)\*** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Preferred Equity, Membership Interests | Multifamily | United States | 3/18/2025 | 12492329 | 12492329 | 13.04 |
| **Fairbridge Credit LLC (3)(4)(5)(10)\*†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Preferred Equity, Membership Interests | Multifamily | United States | 8/21/2023 | 5000000 | 5017000 | 5.24 |
| **Fairbridge Grand Hampton LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Preferred Equity, Membership Interests | Multifamily | United States | 5/19/2023 | 3484278 | 3926059 | 4.10 |
| **Icarus Wellings JV LLC (3)(4)(5)(8)\*** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Preferred Equity, Membership Interests | Multifamily | United States | 11/26/2024 | 7500000 | 7500000 | 7.83 |
| **Madison Terrace Group LLC (3)(4)(5)(11)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Preferred Equity, Membership Interests | Multifamily | United States | 3/7/2024 | 2904000 | 3023381 | 3.16 |
| &nbsp;&nbsp;&nbsp;**Total Control Investments** |  |  |  | 31380607 | 31958769 | 33.37 |
| &nbsp;&nbsp;&nbsp;**Short-Term Investments** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;**Fidelity U.S. Government Money Market Portfolio Fund (12)** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Institutional Class |  | United States | 3/31/2025 | 18401427 | 18401427 | 19.21 |
| &nbsp;&nbsp;&nbsp;**Total Short-Term Investments** |  |  |  | 18401427 | 18401427 | 19.21 |
| &nbsp;&nbsp;&nbsp;**Total Investments** |  |  |  | $**91261489** | **97682377** | **101.98** |
| &nbsp;&nbsp;&nbsp;**Liabilities in Excess of Other Assets** |  |  |  |  | (1897898) | (1.98) |
| &nbsp;&nbsp;&nbsp;**Total Net Assets** |  |  |  |  | $**95784479** | **100.00%** |

---

---

| | |
|:---|:---|
| **(1)** | Unless otherwise indicated, issuers of investments held by WREIF are denominated in U.S. dollars and do not issue units or shares. All equity investments are non-income producing unless otherwise noted. Certain portfolio company investments are subject to contractual restrictions on sales. All of WREIF investments are issued by eligible U.S. portfolio companies, as defined in the Investment Company Act of 1940, as amended, or the 1940 Act. |
| **(2)** | Non-Control/Non-Affiliate Investments are investments that are neither Control Investments nor Affiliate Investments. Control Investments generally are defined by the 1940 Act, as investments in companies in which WREIF owns more than 25% of the company's capital and/or has the power to exercise control over the management or policies of the company. Affiliate Investments generally are defined by the 1940 Act as investments in companies in which WREIF owns between 5% and 25% of the company's capital. |
| **(3)** | Investment is restricted as to resale. As of March 31, 2025, the total cost and fair value of investments subject to restrictions on sales was $72,860,062 and $79,280,950, representing 76.07% and 82.77% of total net assets, respectively. |
| **(4)** | Income producing. |
| **(5)** | Investment is classified as Level 3 investment under the fair value hierarchy established by ASC 820, Fair Value Measurement, as its valuation relies on significant unobservable inputs. Investment is valued using methodologies that include transaction price, income approach, and market comparables. For recently acquired investments, the transaction price is deemed representative of fair value. Certain investments are valued based on the income approach, where future expected cash flows are discounted at a rate reflective of the risk inherent to the investment, while other investments are valued using comparable sales data adjusted for differences in location, size, or asset class. Significant unobservable inputs used in these valuations include discount rates, projected rental income growth rates, and exit capitalization rates. The aggregate fair value of all Level 3 investments as of March 31, 2025 is $73,891,532. Changes in the fair value of these investments, which are primarily attributable to updates in discount rates, market conditions, or projected future cash flows, are recognized in the consolidated statements of operations. |
| **(6)** | As of March 31, 2025, Crystal View Capital Fund IV, L.P. held twenty real estate assets comprised of Mountain Vista Mini Storage NV, Speedway Storage, Federal Storage, Sales Road Storage, Osprey Storage Huntsville, Discount Mini Storage, Alice's Attic Self Storage, Fairfield Manor, Clover Estates, Mountain Vista North Mini Storage NV, Warwick Villa Mobile Home Park, Royal Village Mobile Home Park, Pine Vista Mobile Home Park, Apple Creek Mobile Home Park, Parktown Mobile Home Park, Countryside Mobile Home Park, WI MHC, Rocwood MHC (IL), Victoria Gardens (MO), and Western Pines MHC. WREIF proportionate share of the acquisition amount including allocations made to goodwill of the assets was $567,640, $585,951, $183,110, $585,951, $375,009, $338,753, $822,162, $915,548, $1,693,764, $457,774, $238,043, $329,597, $869,771, $1,343,054, $494,543, $506,207, $4,412,943, $728,822, $946,631 and $796,527, respectively. |
| **(7)** | Investment is held through Wellings Altus PE Member I, LLC, a consolidated subsidiary. The non-controlling interest in the underlying investment, AE WC Odessa Holdco LLC, is $8,436,100. |
| **(8)** | Investment is held through Wellings Icarus PE Member I, LLC, a consolidated subsidiary. The non-controlling interest in the underlying investment, Icarus Wellings JV LLC, is $4,687,500. |
| **(9)** | Investment is held through WREIF ownership interest in SCC Flint River JV, LP, which in turn invests in SCC Flint River Holdings, LP. |
| **(10)** | Investment is held through WREIF ownership interest in Fairbridge PE Member LLC, which in turn invests in Fairbridge Credit, LLC. |
| **(11)** | Investment is held through WREIF ownership interest in Madison Terrace JV LLC, which in turn invests in Madison Terrace Group, LLC. |
| **(12)** | 4.23% seven-day annualized yield as of March 31, 2025. |
| **\*** | Investment represents more than 5% of the total net assets. Nothing held at these underlying investments represent more than 5% of the total net assets, unless noted. |
| **†** | Investment is in an unrealized appreciation position and is subject to incentive fees. (Note 3) |

---

The following tables represent the composition of the portfolio by investment type and industry category as of March 31, 2025:

---

| | | | |
|:---|:---|:---|:---|
| **Investment Type** | **Cost** | **Fair Value** | **Percent of <br> Total Net <br> Assets %** |
| Common equity, limited partnership and membership interest | $32055491 | $37499233 | 39.14 |
| Preferred equity, limited partnership and membership interest | 40804571 | 41781717 | 43.63 |
| Total real estate investments | 72860062 | 79280950 | 82.77 |
| Money market investment | 18401427 | 18401427 | 19.21 |
| **Total Investments** | $**91261489** | $**97682377** | **101.98%** |

---

---

| | | | |
|:---|:---|:---|:---|
| **Industry Category** | **Cost** | **Fair Value** | **Percent of <br> Total Net <br> Assets %** |
| Multifamily | $42754571 | $44083849 | 46.03 |
| Single family | 5250000 | 5740000 | 5.99 |
| Self storage & manufactured housing community | 14476922 | 18264922 | 19.07 |
| Recreational vehicle parks | 4000000 | 4400000 | 4.59 |
| Retail | 3778569 | 4254510 | 4.44 |
| Light industrial | 2600000 | 2537669 | 2.65 |
| Total real estate investments | 72860062 | 79280950 | 82.77 |
| Money market investment | 18401427 | 18401427 | 19.21 |
| **Total Investments** | $**91261489** | $**97682377** | **101.98%** |

---

*See accompanying notes to consolidated financial statements*

**WELLINGS REAL ESTATE INCOME FUND**

**CONSOLIDATED SCHEDULE OF INVESTMENTS**

**AS OF MARCH 31, 2024**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| <br>**Portfolio Company/Type of Investment (1)** | <br>**Industry** | <br>**Geographic**<br>**Region** | **Initial**<br>**Acquisition**<br>**Date** |<br>**Cost** |<br>**Fair Value** | **Percent**<br>**of Total**<br>**Net Assets %** |
| **Non-Control/Non-Affiliate Investments (2)** |  |  |  | | | |
| **Parkview Financial Fund 2015, L.P. (3)(4)\*** |  |  |  | | | |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Equity, Limited Partner Interests | &nbsp;&nbsp;Multifamily | &nbsp;&nbsp;United States | &nbsp;&nbsp;12/2/2022 | $3000000 | $2990768 | 5.07 |
| **Post Bellaire Partners LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | &nbsp;&nbsp;Multifamily | &nbsp;&nbsp;United States | &nbsp;&nbsp;9/14/2022 | 537593 | 553000 | 0.94 |
| **Post Las Colinas Heights Partners LLC (3)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | &nbsp;&nbsp;Multifamily | &nbsp;&nbsp;United States | &nbsp;&nbsp;3/1/2023 | 585000 | 617700 | 1.05 |
| **Post Providence Partners LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | &nbsp;&nbsp;Multifamily | &nbsp;&nbsp;United States | &nbsp;&nbsp;9/14/2022 | 462407 | 501000 | 0.85 |
| **Post Oak Forest Partners LLC (3)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | &nbsp;&nbsp;Multifamily | &nbsp;&nbsp;United States | &nbsp;&nbsp;3/1/2023 | 915000 | 954600 | 1.62 |
| **Post TX I Partners LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | &nbsp;&nbsp;Multifamily | &nbsp;&nbsp;United States | &nbsp;&nbsp;8/29/2023 | 750000 | 799000 | 1.34 |
| **Riparian Baltimore SFR Investors I LLC (3)(5)\*†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Preferred Equity, Membership Interests | &nbsp;&nbsp;Single Family | &nbsp;&nbsp;United States | &nbsp;&nbsp;3/21/2023 | 5000000 | 5100000 | 8.64 |
| &nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | &nbsp;&nbsp;Single Family | &nbsp;&nbsp;United States | &nbsp;&nbsp;3/21/2023 | 250000 | 360000 | 0.61 |
| **Total Non-Control/Non-Affiliate Investments** |  |  |  | 11500000 | 11876068 | 20.12 |
| **Non-Control/Affiliate Investments (2)** |  |  |  |  |  |  |
| **Great Escapes RV Fund IV, L.P. (3)(5)\*** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Equity, Limited Partner Interests | &nbsp;&nbsp;Recreational Vehicle Parks | &nbsp;&nbsp;United States | &nbsp;&nbsp;7/1/2022 | 4000000 | 3953800 | 6.70 |
| **Newark-Forest MHPS LLC (3)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | &nbsp;&nbsp;Manufactured Housing Community | &nbsp;&nbsp;United States | &nbsp;&nbsp;11/8/2022 | 640000 | 650500 | 1.10 |
| **LBX Deptford Investors LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | &nbsp;&nbsp;Retail | &nbsp;&nbsp;United States | &nbsp;&nbsp;12/13/2022 | 750000 | 770000 | 1.31 |
| **LBX Fashion Square Investors LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | &nbsp;&nbsp;Retail | &nbsp;&nbsp;United States | &nbsp;&nbsp;5/2/2023 | 750000 | 775900 | 1.31 |
| **LBX Fair Oaks Investors LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | &nbsp;&nbsp;Retail | &nbsp;&nbsp;United States | &nbsp;&nbsp;5/2/2023 | 1000000 | 1108800 | 1.88 |
| **LBX Manchester Investors LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | &nbsp;&nbsp;Retail | &nbsp;&nbsp;United States | &nbsp;&nbsp;5/1/2023 | 633859 | 661700 | 1.12 |
| **LBX Mount Prospect Investors LLC (3)(4)(5)** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | &nbsp;&nbsp;Retail | &nbsp;&nbsp;United States | &nbsp;&nbsp;8/11/2022 | 760000 | 740000 | 1.25 |
| **Post Sandstone Partners LLC (3)(4)(5)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Equity, Membership Interests | &nbsp;&nbsp;Multifamily | &nbsp;&nbsp;United States | &nbsp;&nbsp;10/24/2022 | 700000 | 813000 | 1.38 |
| **SCC Flint River Holdings, LP (3)(4)(5)(6)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Preferred Equity, Membership Interests | &nbsp;&nbsp;Multifamily | &nbsp;&nbsp;United States | &nbsp;&nbsp;12/15/2023 | 1533100 | 1738238 | 2.95 |
| **TC-BKM US Industrial Fund I, L.P. (3)(4)†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Equity, Limited Partner Interests | &nbsp;&nbsp;Light Industrial | &nbsp;&nbsp;United States | &nbsp;&nbsp;7/20/2022 | 2600000 | 2792548 | 4.73 |
| &nbsp;&nbsp;&nbsp;**Total Non-Control/Affiliate Investments** |  |  |  | 13366959 | 14004486 | 23.73 |
| **Control Investments (2)** |  |  |  |  |  |  |
| **Crystal View Capital Fund IV, L.P. (3)(4)(5)(7)\*†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Equity, Limited Partner Interests | &nbsp;&nbsp;Self Storage & Manufactured Housing Community | &nbsp;&nbsp;United States | &nbsp;&nbsp;11/30/2022 | 12500000 | 14034000 | 23.78 |
| **Fairbridge Credit LLC (3)(4)(5)(8)\*** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Preferred Equity, Membership Interests | &nbsp;&nbsp;Multifamily | &nbsp;&nbsp;United States | &nbsp;&nbsp;8/21/2023 | 5000000 | 5000000 | 8.47 |
| **Fairbridge Grand Hampton LLC (3)(4)(5)\*†** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Preferred Equity, Membership Interests | &nbsp;&nbsp;Multifamily | &nbsp;&nbsp;United States | &nbsp;&nbsp;5/19/2023 | 3348903 | 3805093 | 6.45 |
| **Madison Terrace Group LLC (3)(4)(5)(9)** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Preferred Equity, Membership Interests | &nbsp;&nbsp;Multifamily | &nbsp;&nbsp;United States | &nbsp;&nbsp;3/7/2024 | 2191352 | 2191352 | 3.71 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total Control Investments** |  |  |  | 23040255 | 25030445 | 42.41 |
| **Short-Term Investments** |  |  |  |  |  |  |
| **Fidelity U.S. Government Money Market Portfolio Fund (10)** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Institutional Class |  | &nbsp;&nbsp;United States | &nbsp;&nbsp;3/31/2024 | 9315090 | 9315090 | 15.79 |
| &nbsp;&nbsp;&nbsp;**Total Short-Term Investments** |  |  |  | 9315090 | 9315090 | 15.79 |
| &nbsp;&nbsp;&nbsp;**Total Investments** |  |  |  | $**57222304** | **60226089** | **102.05** |
| &nbsp;&nbsp;&nbsp;**Liabilities in Excess of Other Assets** |  |  |  |  | (1208599) | (2.05) |
| &nbsp;&nbsp;&nbsp;**Total Net Assets** |  |  |  |  | $**59017490** | **100.00%** |

---

---

| | |
|:---|:---|
| **(1)** | Unless otherwise indicated, issuers of investments held by the WREIF are denominated in U.S. dollars and do not issue units or shares. All equity investments are non-income producing unless otherwise noted. Certain portfolio company investments are subject to contractual restrictions on sales. All of WREIF investments are issued by eligible U.S. portfolio companies, as defined in the Investment Company Act of 1940, as amended, or the 1940 Act. |
| **(2)** | Non-Control/Non-Affiliate Investments are investments that are neither Control Investments nor Affiliate Investments. Control Investments generally are defined by the 1940 Act, as investments in companies in which WREIF owns more than 25% of the company's capital and/or has the power to exercise control over the management or policies of the company. Affiliate Investments generally are defined by the 1940 Act as investments in companies in which WREIF owns between 5% and 25% of the company's capital. |
| **(3)** | Investment is restricted as to resale. As of March 31, 2024, the total cost and fair value of investments subject to restrictions on sales was $47,907,214 and $50,910,999, respectively, representing 81.17% and 86.26% of total net assets, respectively. |
| **(4)** | Income producing. |
| **(5)** | Investment is classified as Level 3 investment under the fair value hierarchy established by ASC 820, Fair Value Measurement, as its valuation relies on significant unobservable inputs. Investment is valued using methodologies that include transaction price, income approach, and market comparables. For recently acquired investments, the transaction price is deemed representative of fair value. Certain investments are valued based on the income approach, where future expected cash flows are discounted at a rate reflective of the risk inherent to the investment, while other investments are valued using comparable sales data adjusted for differences in location, size, or asset class. Significant unobservable inputs used in these valuations include discount rates, projected rental income growth rates, and exit capitalization rates. The aggregate fair value of all Level 3 investments as of December 31, 2024 is $45,127,683. Changes in the fair value of these investments, which are primarily attributable to updates in discount rates, market conditions, or projected future cash flows, are recognized in the consolidated statements of operations. |
| **(6)** | Investment is held through WREIF ownership interest in SCC Flint River JV, LP, which in turn invests in SCC Flint River Holdings, LP. |
| **(7)** | Included in the above, as of March 31, 2024, Crystal View Capital Fund IV, L.P. held nine real estate assets comprised of Federal Storage, MountainVista Storage, Speedway Storage, Sales Road Storage, AAA Storage, Discount Mini Storage, Alice's Attic, Fairfield Manor, and Clover Estates. WREIF proportionate share of the acquisition amount including allocations made to goodwill of the assets was $1,448,717, $467,328, $1,495,449, $1,495,449, $957,088, $864,557, $2,098,302, $2,336,640, and $4,322,783, respectively. |
| **(8)** | Investment is held through WREIF ownership interest in Fairbridge PE Member LLC, which in turn invests in Fairbridge Credit, LLC. |
| **(9)** | Investment is held through WREIF ownership interest in Madison Terrace JV LLC, which in turn invests in Madison Terrace Group, LLC. |
| **(10)** | 5.21% seven-day annualized yield as of March 31, 2024. |
| **\*** | Investment represents more than 5% of the total net assets. Nothing held at these underlying investments represent more than 5% of the total net assets, unless noted. |
| **†** | Investment is in an unrealized appreciation position and is subject to incentive fees. (Note 3) |

---

The following tables represent the composition of the portfolio by investment type and industry category as of March 31, 2024:

---

| | | | |
|:---|:---|:---|:---|
| **Investment Type** | **Cost** | **Fair Value** | **Percent of<br> Total Net<br> Assets %** |
| Common equity, limited partnership and membership interest | $30833859 | $33076316 | 56.04 |
| Preferred equity, limited partnership and membership interest | 17073355 | 17834683 | 30.22 |
| Total real estate investments | 47907214 | 50910999 | 86.26 |
| Money market investment | 9315090 | 9315090 | 15.79 |
| **Total Investments** | $**57222304** | $**60226089** | **102.05%** |

---

---

| | | | |
|:---|:---|:---|:---|
| **Industry Category** | **Cost** | **Fair Value** | **Percent of<br> Total Net<br> Assets %** |
| Multifamily | $19023355 | $19963751 | 33.83 |
| Single family | 5250000 | 5460000 | 9.25 |
| Self storage & manufactured housing community | 13140000 | 14684500 | 24.88 |
| Recreational vehicle parks | 4000000 | 3953800 | 6.70 |
| Retail | 3893859 | 4056400 | 6.87 |
| Light industrial | 2600000 | 2792548 | 4.73 |
| Total real estate investments | 47907214 | 50910999 | 86.26 |
| Money market investment | 9315090 | 9315090 | 15.79 |
| **Total Investments** | $**57222304** | $**60226089** | **102.05%** |

---

 

*See accompanying notes to consolidated financial statements*

**WELLINGS REAL ESTATE INCOME FUND**

**CONSOLIDATED STATEMENTS OF OPERATIONS**

---

| | | | |
|:---|:---|:---|:---|
|  | Year Ended March 31, | Year Ended March 31, | Year Ended March 31, |
|  | 2025 | 2024 | 2023 |
| **INCOME** |  |  |  |
| Non-Control/Non-Affiliate Investments: |  |  |  |
| &nbsp;&nbsp;&nbsp;Fee income | $85483 | $112500 | $50000 |
| &nbsp;&nbsp;&nbsp;Dividend income | 334554 | 781608 | 37890 |
| Non-Control/Affiliate Investments: |  |  |  |
| &nbsp;&nbsp;&nbsp;Fee income | 16587 | 15611 | 35000 |
| &nbsp;&nbsp;&nbsp;Dividend income | 1698955 | 571860 | 75178 |
| Control Investments: |  |  |  |
| &nbsp;&nbsp;&nbsp;Fee income | 29929 | 267382 | 97500 |
| &nbsp;&nbsp;&nbsp;Dividend income | 2714854 | 1279282 |  |
| Interest income | 800370 | 360737 | 35326 |
| Other fee income | - | 130885 | - |
| **TOTAL INVESTMENT INCOME** | 5680732 | 3519865 | 330894 |
| **EXPENSES** |  |  |  |
| &nbsp;&nbsp;&nbsp;Incentive fee | 683420 | 555387 | 45370 |
| &nbsp;&nbsp;&nbsp;Management fee | 683298 | 465838 | 112166 |
| &nbsp;&nbsp;&nbsp;Professional fees | 597557 | 596626 | 286453 |
| &nbsp;&nbsp;&nbsp;Directors and officers expense | 234860 | 243592 | 112892 |
| &nbsp;&nbsp;&nbsp;Due diligence expense | 199439 | 17036 | - |
| &nbsp;&nbsp;&nbsp;Custody and transfer agent expense | 71141 | 30436 | 10830 |
| &nbsp;&nbsp;&nbsp;Accounting and administration fees | 84500 | 83143 | 38000 |
| &nbsp;&nbsp;&nbsp;Marketing and distribution expense | 86425 | 82242 | 94500 |
| &nbsp;&nbsp;&nbsp;Insurance expense | 31776 | 31306 | 30845 |
| &nbsp;&nbsp;&nbsp;Organizational expense | - | - | 7275 |
| &nbsp;&nbsp;&nbsp;Offering costs | - | 36606 | 109820 |
| &nbsp;&nbsp;&nbsp;Recoupment by Adviser of previously reimbursed expenses | 47451 | 83394 | 75000 |
| &nbsp;&nbsp;&nbsp;Other expenses | 99671 | 82671 | 29212 |
| **TOTAL EXPENSES** | 2819538 | 2308277 | 952363 |
| &nbsp;&nbsp;&nbsp;Reimbursement from Adviser | - | - | (117094) |
| **NET EXPENSES** | 2819538 | 2308277 | 835269 |
| **NET INVESTMENT INCOME (LOSS)** | $2861194 | $1211588 | $(504375) |
| **NET CHANGE IN UNREALIZED APPRECIATION (DEPRECIATION) ON:** |  |  |  |
| &nbsp;&nbsp;&nbsp;Non-Control/Non-Affiliate Investments | 170550 | 302069 | 74000 |
| &nbsp;&nbsp;&nbsp;Non-Control/Affiliate Investments | 4658581 | 484677 | 152850 |
| &nbsp;&nbsp;&nbsp;Control Investments | (1412028) | 1990190 | - |
| **TOTAL NET CHANGE IN UNREALIZED APPRECIATION (DEPRECIATION)** | 3417103 | 2776936 | 226850 |
| **NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS** | $6278297 | $3988524 | $(277525) |
| &nbsp;&nbsp;&nbsp;Net increase in net assets resulting from operations attributable to non-controlling interest in Wellings Icarus PE Member I, LLC | (310685) | - | - |
| **NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS ATTRIBUTABLE TO WELLINGS REAL ESTATE INCOME FUND** | $5967612 | $3988524 | $(277525) |
| **Weighted average common Shares outstanding** | 70326 | 45284 | 12588 |
| **Net investment income (loss) per common Share (basic and diluted) (1)** | $40.68 | $26.76 | $(40.07) |
| **Earnings (loss) per common Share (basic and diluted) (1)** | $89.27 | $88.08 | $(22.05) |

---

(1) Calculated based on weighted average common Shares outstanding.

*See accompanying notes to consolidated financial statements*

**WELLINGS REAL ESTATE INCOME FUND**

**CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS**

---

| | | | |
|:---|:---|:---|:---|
|  | Year Ended March 31, | Year Ended March 31, | Year Ended March 31, |
|  | 2025 | 2024 | 2023 |
| **INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS:** |  |  |  |
| &nbsp;&nbsp;&nbsp;Net investment income (loss) | $2861194 | $1211588 | $(504375) |
| &nbsp;&nbsp;&nbsp;Net change in unrealized appreciation | 3417103 | 2776936 | 226850 |
| &nbsp;&nbsp;&nbsp;Net increase (decrease) from operations | 6278297 | 3988524 | (277525) |
| &nbsp;&nbsp;&nbsp;Net increase resulting from operations related to non-controlling interest in Wellings Icarus PE Member I, LLC | (310685) | - | - |
| **NET INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS ATTRIBUTABLE TO WELLINGS REAL ESTATE INCOME FUND** | 5967612 | 3988524 | (277525) |
| **DISTRIBUTIONS TO SHAREHOLDERS** | (3511411) | (2030189) | (248748) |
| **CAPITAL TRANSACTIONS:** |  |  |  |
| &nbsp;&nbsp;&nbsp;Proceeds from shares sold | 19756400 | 28427294 | 28069569 |
| &nbsp;&nbsp;&nbsp;Reinvestment of distributions | 1479063 | 819104 | 69461 |
| &nbsp;&nbsp;&nbsp;Cost of shares redeemed | (48275) | - | - |
| **NET INCREASE IN NET ASSETS RESULTING FROM CAPITAL TRANSACTIONS** | 21187188 | 29246398 | 28139030 |
| **NET INCREASE IN NET ASSETS ATTRIBUTABLE TO WELLINGS REAL ESTATE INCOME FUND** | 23643389 | 31204733 | 27612757 |
| **WELLINGS REAL ESTATE INCOME FUND NET ASSETS:** |  |  |  |
| &nbsp;&nbsp;&nbsp;Beginning of year | 59017490 | 27812757 | 200000 |
| &nbsp;&nbsp;&nbsp;End of year | $82660879 | $59017490 | $27812757 |
| **INCREASE IN TOTAL NET ASSETS FROM NON-CONTROLLING INTEREST** |  |  |  |
| &nbsp;&nbsp;&nbsp;Non-controlling interest beginning of year | - | - | - |
| &nbsp;&nbsp;&nbsp;Contributions | 13123600 | - | - |
| &nbsp;&nbsp;&nbsp;Net increase resulting from operations | 310685 | - | - |
| &nbsp;&nbsp;&nbsp;Distributions of income | (310685) | - | - |
| Total Non-controlling interest in Wellings Altus PE Member I, LLC and Wellings Icarus PE Member I, LLC (Note 1) | 13123600 | - | - |
| **TOTAL NET ASSETS AT THE END OF THE YEAR** | $95784479 | $59017490 | $27812757 |
| **CAPITAL SHARE TRANSACTIONS:** |  |  |  |
| &nbsp;&nbsp;&nbsp;Shares sold | 19512 | 28427 | 28070 |
| &nbsp;&nbsp;&nbsp;Reinvestment of distributions | 1455 | 819 | 69 |
| &nbsp;&nbsp;&nbsp;Shares redeemed | (52) | - | - |
| **NET INCREASE IN SHARES RESULTING FROM CAPITAL SHARE TRANSACTIONS** | 20915 | 29246 | 28139 |
| **SHARES:** |  |  |  |
| &nbsp;&nbsp;&nbsp;Beginning of year | 57585 | 28339 | 200 |
| &nbsp;&nbsp;&nbsp;End of year | 78500 | 57585 | 28339 |

---

*See accompanying notes to consolidated financial statements*

 

**WELLINGS REAL ESTATE INCOME FUND**

**CONSOLIDATED STATEMENTS OF CASH FLOWS**

---

| | | | |
|:---|:---|:---|:---|
|  | Year Ended March 31, | Year Ended March 31, | Year Ended March 31, |
|  | 2025 | 2024 | 2023 |
| **CASH FLOWS FROM OPERATING ACTIVITIES** |  |  |  |
| &nbsp;&nbsp;&nbsp;Net Increase (Decrease) in Net Assets Resulting from Operations | $6278297 | $3988524 | $(277525) |
| &nbsp;&nbsp;&nbsp;Adjustments to Reconcile Net Increase (Decrease) in Net Assets from Operations to Net Cash Used in Operating Activities: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Purchase of investments | (35575809) | (23573355) | (24450000) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Return of capital distribution from investments | 10622961 | 116141 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Change in short-term investments, net | (9086337) | (5988796) | (3326294) |
| &nbsp;&nbsp;&nbsp;Net change in unrealized (appreciation) depreciation: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Non-Control/Non-Affiliate Investments | (170550) | (302069) | (74000) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Non-Control/Affiliate Investments | (4658581) | (484677) | (152850) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Control Investments | 1412028 | (1990190) | - |
| &nbsp;&nbsp;&nbsp;Increase in offering costs | - | - | (71419) |
| &nbsp;&nbsp;&nbsp;Amortization of deferred offering costs | - | 36606 | 109820 |
| &nbsp;&nbsp;&nbsp;Changes in Operating Assets and Liabilities: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Decrease/(increase) in receivable from Adviser for reimbursement of organizational expense and offering costs | 47451 | 83393 | (42094) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Decrease)/increase in payable to Adviser | (47451) | (176025) | 59719 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase in professional fees payable | 65346 | 103116 | 110441 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase in incentive fee payable | 683421 | 555387 | 45370 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase in directors and officers expense payable | 5489 | 9020 | 5000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Decrease)/increase in distributions received in advance | (214087) | 317784 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase in fee income received in advance | 175000 | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Decrease)/increase in other payables | (25870) | 43932 | 18550 |
| &nbsp;&nbsp;&nbsp;Net Cash used in Operating Activities | (30488692) | (27261209) | (28045282) |
| **CASH FLOWS FROM FINANCING ACTIVITIES** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from Shares sold | 19756400 | 28427294 | 28069569 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payments for Shares redeemed | (48275) | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash distributions paid, net of reinvestments | (2032348) | (1211085) | (179287) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Capital contributions attributable to non-controlling interest in Wellings Altus PE Member I, LLC | 8436100 | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Capital contributions attributable to non-controlling interest in Wellings Icarus PE Member I, LLC | 4687500 | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Distributions of income to non-controlling interest in Wellings Icarus PE Member I, LLC | (310685) | - | - |
| &nbsp;&nbsp;&nbsp;Net Cash Provided by Financing Activities | 30488692 | 27216209 | 27890282 |
| **NET CHANGE IN CASH** | - | (45000) | (155000) |
| **CASH:** |  |  |  |
| &nbsp;&nbsp;&nbsp;Beginning of Year | - | 45000 | 200000 |
| &nbsp;&nbsp;&nbsp;End of Year | $- | $- | $45000 |
| Supplemental Schedule of Non-cash Financing Activity: |  |  |  |
| &nbsp;&nbsp;&nbsp;Reinvestments of distributions | $1479063 | $819104 | $69461 |

---

 

*See accompanying notes to consolidated financial statements*

**WELLINGS REAL ESTATE INCOME FUND**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS**

**AS OF MARCH 31, 2025**

**1. Organization**

Wellings Real Estate Income Fund (together with its consolidated subsidiaries, the "Fund") is a Delaware statutory trust incorporated on March 3, 2022, and is structured as an externally managed, non-diversified closed-end management investment company that has elected to be treated as a business development company (a "BDC") under the Investment Company Act of 1940, as amended (the "1940 Act"). The Fund was seeded with an initial contribution on March 30, 2022 and commenced operations on July 1, 2022.

The Fund is externally managed by its investment adviser, Wellings Capital Management, LLC ("Wellings" or the "Adviser"), an investment adviser that registered with the SEC on May 13, 2022 under the 1940 Act.

The Fund intends to achieve its investment objectives by investing at least 80% of the Fund's net assets (plus any amount of borrowings for investment purposes) in a portfolio of real estate and real estate-related investments, which will consist of the following primary asset classes: acquiring limited partnership ("LP") or limited liability company ("LLC") equity securities issued by entities that invest in manufactured housing communities ("MHCs"), self-storage facilities, industrial real estate, recreational vehicle parks, and/or multifamily residences, as well as any other commercial real estate assets, throughout the United States indirectly through the Fund's ownership in funds, pooled investment vehicles, and syndications controlled by such entities that own such real estate interests and that qualify as eligible portfolio companies under the 1940 Act, collectively the "Targeted Assets".

On November 1, 2024, the Fund formed Wellings Icarus PE Member I, LLC ("Icarus PE"), a Delaware limited liability company and a special purpose vehicle and the Adviser formed Wellings Icarus Sidecar I, LLC ("Icarus Sidecar"). Icarus PE was designed to invest in Icarus Wellings JV LLC. On November 1, 2024, the Fund and Icarus Sidecar, entered into an agreement whereby the Fund and Sidecar acquired a 37.5% and 62.5% ownership interest, respectively and the Fund acquired 100% voting interest and is the Manager in Icarus PE pursuant to the Operating Agreement of Icarus PE. The Fund holds all of the voting rights in Icarus PE and is the Manager of Icarus PE. Accordingly, the Fund consolidates the financial results of Icarus PE in its consolidated financial statements and records a non-controlling interest for the economic interests not held by the Fund.

On November 22, 2024, WREIF sent $16,000,000 to Icarus Wellings JV LLC. On November 26, 2024, Icarus Wellings JV LLC. wired $8,500,000 back to WREIF, moving the net contribution amount to $7,500,000. On December 12, 2024, the Icarus Sidecar sent $4,687,500 to the Wellings Real Estate Income Fund to reimburse WREIF for originally funding the Icarus Sidecar's portion of the investment. This resulted in net capital contributions to Icarus PE of $4,687,500 from the Icarus Sidecar and $2,812,500 from Wellings Real Estate Income Fund.

On January 9, 2025, the Fund formed Wellings Altus PE Member I, LLC ("Altus PE"), a Delaware limited liability company and a special purpose vehicle and the Adviser formed Wellings Altus Sidecar I, LLC ("Altus Sidecar"). Altus PE was designed to invest in AE WC Odessa Holdco LLC. On March 18, 2025, the Fund and Altus Sidecar entered into an agreement whereby the Fund and Sidecar acquired a 32.5% and 67.5% interest, respectively, and the Fund acquired 100% voting interest and is the Manager in Altus PE pursuant to the Operating Agreement of Altus PE. The Fund holds all the voting right in Altus PE and is the Manager of Altus PE. Accordingly, the Fund consolidates the financial results of Altus PE in its consolidated financial statements and records a non-controlling interest for the economic interests not held by the Fund.

On March 18, 2025, WREIF sent $14,500,000 to AE WC Odessa Holdco LLC. On March 20, 2025, AE WC Odessa Holdco LLC wired $2,007,671 back to WREIF, moving the net contribution amount to $12,492,329. On March 31, 2025, the Altus Sidecar sent $8,436,100 to WREIF to reimburse WREIF for originally funding the Altus Sidecar's portion of the investment. This resulted in net capital contributions to Altus PE of $4,056,229 from WREIF and $8,436,100 from Altus Sidecar.

The Adviser is actively evaluating opportunities to invest in other qualifying investments commensurate with the Fund's available equity capital.

**2. Significant Accounting Policies**

The following is a summary of significant accounting policies consistently followed by the Fund in the preparation of its consolidated financial statements.

*Basis of Presentation*

 

The Fund is an investment company and follows the accounting and reporting guidance under Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 946, *Financial Services—Investment Companies*.

All shareholders bear the common expenses of the Fund and earn income including realized gains/losses from the portfolio pro rata based on the average daily net assets of the Fund.

*Basis of Consolidation*

 

The Fund consolidates entities in which it has a controlling financial interest based on either the variable interest entity ("VIE") or voting interest model. The Fund is required to first apply the VIE model to determine whether it holds a variable interest in an entity, and if so, whether the entity is a VIE. If the Fund determines it does not hold a variable interest in a VIE, it then applies the voting interest model. Under the voting interest model, the Fund consolidates an entity when it holds a majority voting interest in an entity.

*VIE Model*

 

An entity is considered to be a VIE if any of the following conditions exist: (a) the total equity investment at risk is not sufficient to permit the entity to finance its activities without additional subordinated financial support, (b) the holders of the equity investment at risk, as a group, lack either the direct or indirect ability through voting rights or similar rights to make decisions that have a significant effect on the success of the entity or the obligation to absorb the entity's expected losses or right to receive the entity's expected residual returns, or (c) the voting rights of some equity investors are disproportionate to their obligation to absorb losses of the entity, their rights to receive returns from an entity, or both and substantially all of the entity's activities either involve or are conducted on behalf of an investor with disproportionately few voting rights.

The Fund consolidates entities that are VIEs when the Fund determines it is the primary beneficiary. Generally, the primary beneficiary of a VIE is a reporting entity that has (a) the power to direct the activities that most significantly affect the VIE's economic performance, and (b) the obligation to absorb losses of, or the right to receive benefits from, the VIE that could potentially be significant to the VIE.

*Voting Model*

 

If a legal entity fails to meet any of the three characteristics of a VIE (i.e., insufficiency of equity, existence of non-substantive voting rights, or lack of a controlling financial interest), the Fund then evaluates such entity under the voting model. Under the voting model, the Fund consolidates the entity if the Fund determines that it, directly or indirectly, have greater than 50% of the voting shares (or own a majority of the membership interest's kick- out rights through voting interests), and that other equity holders do not have substantive participating rights.

All intercompany balances and transactions have been eliminated in consolidation.

*Non-Controlling Interests*

 

Non-controlling interests consists of ownership interests held by investors in certain entities that are consolidated but are not 100% owned. The portion of net assets that is attributable to non-controlling interest in Altus PE and Icarus PE is presented as "Non-Controlling Interest in Wellings Altus PE Member I, LLC and Wellings Icarus PE Member I, LLC", a component of total net assets, on the Fund's consolidated statements of assets and liabilities.

*Use of Estimates*

 

The preparation of the consolidated financial statements in conformity with U.S. generally accepted accounting principles ("U.S. GAAP") requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated statement of assets and liabilities. Actual results could differ from those estimates.

*Reclassifications*

Certain prior period amounts have been reclassified to conform to the current period presentation.

*Cash, Cash Equivalents, and Short-Term Investments*

 

Cash and cash equivalents can include demand deposits with financial institutions and short-term, highly liquid investments (e.g., money market funds, U.S. Treasury notes, and similar type instruments). Cash and cash equivalents are carried at cost which approximates fair value. The Fund places its cash and cash equivalents with financial institutions and, at times, cash held in money market accounts may exceed the Federal Deposit Insurance Corporation insured limit. As of March 31, 2025, the Fund held no cash or cash equivalents, and short-term investments in the amount of $18,401,427. As of March 31, 2024, the Fund held no cash or cash equivalents, and short-term investments in the amount of $9,315,090.

*Segment Reporting*

In accordance with ASC Topic 280 - Segment Reporting ("ASC 280"), the Fund has determined that it has a single operating and reporting segment. As a result, the Fund's segment accounting policies are the same as described herein and the Fund does not have any intra - segment sales and transfers of assets.

*Recent Accounting Pronouncements*

From time to time, new accounting pronouncements are issued by the FASB or other standards setting bodies that are adopted by the Fund as of the specified effective date. The Fund believes that the impact of recently issued standards that are not yet effective will not have a material impact on its consolidated financial statements upon adoption.

In November 2023, the FASB issued Accounting Standards Update ("ASU") 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures ("ASU 2023-07"), which enhances disclosure requirements about significant segment expenses that are regularly provided to the chief operating decision maker ("CODM"). ASU 2023-07, among other things, (i) requires a single segment public entity to provide all of the disclosures as required by ASC 820, (ii) requires a public entity to disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources and (iii) provides the ability for a public entity to elect more than one performance measure. ASU 2023-07 is effective for the fiscal years beginning after December 15, 2023, and interim periods beginning with the first quarter ended March 31, 2025. Early adoption is permitted and retrospective adoption is required for all prior period presented. The Fund has adopted ASU 2023-07 effective March 31, 2025 and concluded that the application of this guidance did not have any material impact on its consolidated financial statements. See Note 12 for more information on the effects of the adoption of ASU 2023-07.

*Investments at Fair Value*

 

Investment transactions are recorded on the trade date. Realized gains or losses are measured by the difference between the net proceeds from the repayment or sale and the amortized cost basis of the investment using the specific identification method without regard to unrealized gains or losses previously recognized, and can include investments charged off during the period, net of recoveries. Unrealized gains or losses primarily reflect the change in investment values, and can include the reversal of previously recorded unrealized gains or losses when gains or losses are realized.

The valuation of the Fund's investments is determined as of the close of business at the end of each reporting period (the "Valuation Date"), which is generally quarterly.

The Board of Trustees (the "Board") is responsible for overseeing the Fund's valuation policies, making recommendations to the Adviser on valuation- related matters, and overseeing implementation by the Adviser of such valuation policies.

The Board has delegated day-to-day management of the valuation process to the Adviser as the appointed valuation designee ("Valuation Designee") and has authorized the Adviser to utilize independent third-party valuation and pricing services that have been approved by the Board. The Adviser has established a valuation committee (the "Adviser Valuation Committee") to carry out this function. The Valuation Designee is subject to the oversight of the Board. The Valuation Designee is responsible for assessing and managing key valuation risk, and is generally responsible for the review, approval and testing of valuation methodologies and the determination of the fair value of the Fund's investments.

The Fund applies FASB ASC 820, *Fair Value Measurement* ("ASC 820"), as amended, which establishes a framework for measuring fair value in accordance with U.S. GAAP and requires disclosures of fair value measurements. ASC 820 determines fair value to be the price that would be received for an investment in a current sale, which assumes an orderly transaction between market participants on the measurement date. Market participants are defined as buyers and sellers in the principal or most advantageous market (which may be a hypothetical market) that are independent, knowledgeable, and willing and able to transact. ASC 820 specifies a fair value hierarchy that prioritizes and ranks the level of observability of inputs used in determination of fair value.

The valuation policies approved by the Board provide that, where deemed appropriate by the Adviser and consistent with the 1940 Act, investments may be valued at cost. Cost would be used only when cost is determined to best approximate the fair value of the particular investment under consideration. For example, cost may not be appropriate when the Fund is aware of sales of similar securities to third parties at different prices or in other circumstances where cost may not approximate fair value (which could include situations where there are no sales to third parties). In such a situation, the Fund's investment will be revalued in a manner that the Adviser Valuation Committee, in accordance with the valuation procedures, determines in good faith best reflects fair value. Valuation methodologies which may be utilized include the public market methodology, private market methodology, analytical methodology (e.g., discounted cash flow analysis), cost methodology, or the use of the net asset value ("NAV") of the investment as a practical expedient to fair value (see below).

The inputs used to determine the fair value of the Fund's investments are summarized in the three broad levels listed in the fair value hierarchy below:

● Level 1—unadjusted quoted prices in active markets for identical investments and registered investment companies where the value per share (unit) is determined and published and is the basis for current transactions for identical assets or liabilities at the Valuation Date;

● Level 2—investments with other significant observable inputs (including quoted prices for similar investments, interest rates, benchmark yields, bids, offers, transactions, spreads, cash collateral, and other relationships observed in the markets among market securities, underlying equity of the issuer, proprietary pricing models, credit risk, etc.); or

● Level 3—investments with significant unobservable inputs (which may include the Fund's own assumptions in determining the fair value of investments).

Changes in valuation techniques may result in transfers in or out of an assigned level within the fair value hierarchy. The Fund discloses transfers between levels based on valuations at the end of the reporting period. The inputs or methodology used for valuing investments are not necessarily an indication of the risk associated with investing in those investments.

The following is a summary categorization of the Fund's investments based on the level of inputs utilized in determining the value of such investments as of March 31, 2025. Investments valued at NAV as a practical expedient (see below) are listed in a separate column to permit reconciliation to the total value of investments:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Investments Type** | **Level 1** | **Level 2** | **Level 3** | **NAV as a<br> Practical<br> Expedient** | **Total** |
| Common Equity | $- | $- | $32109815 | $5389418 | $37499233 |
| Preferred Equity | - | - | 41781717 | - | 41781717 |
| Short-Term Investments | 18401427 | - | - | - | 18401427 |
| **Total Investments** | $**18401427** | $**-**  | $**73891532** | $**5389418** | $**97682377** |

---

The following is a summary categorization of the Fund's investments based on the level of inputs utilized in determining the value of such investments as of March 31, 2024. Investments valued at NAV as a practical expedient (see below) are listed in a separate column to permit reconciliation to the total value of investments:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Investments Type** | **Level 1** | **Level 2** | **Level 3** | **NAV as a<br> Practical <br> Expedient** | **Total** |
| Common Equity | $- | $&nbsp;&nbsp;&nbsp;&nbsp; - | $27293000 | $5783316 | $33076316 |
| Preferred Equity | - | - | 17834683 | - | 17834683 |
| Short-Term Investments | 9315090 | - | - | - | 9315090 |
| **Total Investments** | $**9315090** | $**-**  | $**45127683** | $**5783316** | $**60226089** |

---

The Fund's portfolio investments will generally not be in publicly traded securities. Investments for which observable market prices in active markets do not exist are reported at fair value, as determined in good faith by the Investment Adviser under consistently applied policies and procedures approved by the Board in accordance with U.S. GAAP. The Board has designated the Investment Adviser to be the Valuation Designee to prepare portfolio company valuations. The Valuation Designee has adopted appropriate segregation protocols to minimize the Fund portfolio managers' influence on the Adviser's Fair Value process. The types of factors that the Investment Adviser will take into account in determining fair value, subject to review and ratification where required by the Board with respect to such non-traded investments, will include, as relevant and, to the extent available, the portfolio company's earnings, the markets in which the portfolio company does business, comparison to valuations of publicly traded companies in the portfolio company's industry, comparisons to recent sales of comparable companies, the discounted value of the cash flows of the portfolio company, the rights and preferences of the specific securities held, and other relevant factors. This information may not be available because it is difficult to obtain financial and other information with respect to private companies. In considering the extent and nature of information utilized in the valuation process, management will generally apply a greater weighting to that information which is recent and observable. Because such valuations are inherently uncertain and may be based on estimates, the determinations of fair value may differ materially from the values that would be assessed if a readily available market for these securities existed. Based on these factors, the investments in private companies will generally be presented as a Level 3 investment. Changes in accounting standards may not be adopted consistently by issuers or at the same time, and as a result varied implementation may make it more difficult for the Fund to properly evaluate or compare financial information provided by portfolio companies of the Fund or to determine the validity of data of publicly traded company comparables for purposes of valuing the Fund's portfolio holdings.

The Fund is permitted to invest in investments that may not have a readily determinable fair value. The Fund may use the NAV reported by the investment as a practical expedient, without further adjustment, unless it is probable that the investment will be sold at a value significantly different than the reported NAV. A listing of the categories of investments held by the Fund which are reported using NAV as a practical expedient (and their respective redemption-related attributes) as of March 31, 2025 are as follows:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| **Investment Category** | **Investment<br> Strategy** | **Fair Value<br> March 31,<br> 2025** | **Unfunded<br> Commitments** | **Remaining<br> Life\*** | **Redemption<br> Frequency\*** | **Notice Period<br> (in Days)\*** | **Redemption<br> Restrictions<br> and Terms\*** |
| Light Industrial | Targeting value- add investments with established companies | $2537669 |  | 5-7 years | Non- redeemable | N/A | N/A |
| Multifamily | Equity in a fund that lends in first lien position on commercial real estate development | 2851749 |  | N/A | Quarterly | 60 | One-year hard lock-up, quarterly redemptions thereafter with 60 days notice. Redemptions will be paid as cash flow allows and/or as underlying debt is paid off. |
| **Total** |  | $**5389418** |  |  |  |  |  |

---

A listing of the categories of investments held by the Fund (and their respective redemption-related attributes) as of March 31, 2024, are as follows:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| **Investment Category** | **Investment<br> Strategy** | **Fair Value<br> March 31,<br> 2024** | **Unfunded<br> Commitments** | **Remaining<br> Life\*** | **Redemption<br> Frequency\*** | **Notice<br> Period <br> (in Days)\*** | **Redemption<br> Restrictions<br> and Terms\*** |
| Light Industrial | Targeting value- add investments with established companies | $2792548 |  | 5-7 years | Non- redeemable | N/A | &nbsp;&nbsp;N/A |
| Multifamily | Equity in a fund that lends in first lien position on commercial real estate development | 2990768 |  | N/A | Quarterly | 60 | One-year hard lock-up, quarterly redemptions thereafter with 60 days notice. Redemptions will be paid as cash flow allows and/or as underlying debt is paid off. |
| **Total** |  | $**5783316** |  |  |  |  |  |

---

\* The information summarized in the tables above represent the general terms for the specified asset category. Individual investments may have terms that are more or less restrictive than those terms indicated for the asset class as a whole. In addition, most investments have the flexibility, as provided for in their constituent documents, to modify and/or waive such terms.

The following is a summary of quantitative information about significant unobservable valuation inputs for Level 3 fair value measurements for investments held as of March 31, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Investment Type** | **Fair Value<br> March 31,<br> 2025** | **Valuation<br> Methodologies** | **Unobservable<br> Input** | **Input Range<br> (Weighted<br> Average)** |
| Common Equity | $30772892 | Income Approach /<br> Discounted Cash Flow | Cost of Equity | 14.0% - 31.8% (21.8%) |
|  | 1336923 | Cost | Transaction Price | N/A |
| Preferred Equity | 21235563 | Income Approach / Discounted Cash Flow | Cost of Equity | 14.0% - 27.5% (19.5%) |
|  | 20546154 | Cost | Transaction Price | N/A |
| &nbsp;&nbsp;&nbsp;**Total** | $73891532 |  |  |  |

---

The following is a summary of quantitative information about significant unobservable valuation inputs for Level 3 fair value measurements for investments held as of March 31, 2024:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Investment Type** | **Fair Value<br> March 31,<br> 2024** | **Valuation<br> Methodologies** | **Unobservable<br> Input** | **Input Range<br> (Weighted<br> Average)** |
| Common Equity | $27293000 | Income Approach /<br> Discounted Cash Flow | Cost of Equity | 12.5% - 26.6% (21.5%) |
|  |  |  | Capitalization Rate | 7.5% |
| Preferred Equity | 2191352 | Cost | Transaction Price | N/A |
|  | 15643331 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income Approach / Discounted Cash Flow | Cost of Equity | 14.1% - 36.2% (22.0%) |
| &nbsp;&nbsp;&nbsp;**Total** | $45127683 |  |  |  |

---

The following is a roll-forward of the activity in investments in which significant unobservable inputs (Level 3) were used in determining fair value for the year ended March 31, 2025:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| **Investment Type** | **Balance as of <br> April 1,<br> 2024** | **Transfers<br> Into/(Out of)<br> Level 3** | **Purchases** | **Proceeds<br> From Sales<br> or Other<br> Dispositions\*** | **Realized<br> Gain/(Loss)** | **Change in<br> Unrealized<br> Appreciation** | **Balance as of<br> March 31, <br> 2025** |
| Common Equity | $27293000 | $&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;- | $1336922 | $(115290) | $&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; - | $3595183 | $32109815 |
| Preferred Equity | 17834683 | - | 34238887 | (10507671) | - | 215818 | 41781717 |
| **Total** | $45127683 | $- | $35575809 | $(10622961) | $- | $3811001 | $73891532 |

---

\* Includes return of capital.

The following is a roll-forward of the activity in investments in which significant unobservable inputs (Level 3) were used in determining fair value for the year ended March 31, 2024:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| **Investment Type** | **Balance as of <br> April 1, <br> 2023** | **Transfers<br> Into/(Out of)<br> Level 3** | **Purchases** | **Proceeds<br> From Sales<br> or Other<br> Dispositions\*** | **Realized<br> Gain/(Loss)** | **Change in<br> Unrealized<br> Appreciation** | **Balance as of <br> March 31, <br> 2024** |
| Common Equity | $17631850 | $(2624054) | $10500000 | $(116141) | $&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;- | $1901345 | $27293000 |
| Preferred Equity | 4000000 | - | 13073355 | - | - | 761328 | 17834683 |
| **Total** | $21631850 | $(2624054) | $23573355 | $(116141) | $**-**  | $2662673 | $45127683 |

---

\* Includes return of capital.

The transfer out of Level 3 of the fair value hierarchy was due to the NAV of one of the Fund's portfolio companies being made available as of March 31, 2024, that allowed the use of the NAV as a practical expedient.

*Affiliate and Control Investments*

 

Certain investments of the Fund are deemed to be investments in affiliated or controlled issuers under the 1940 Act. Control investments generally are defined by the 1940 Act, as investments in companies in which a fund owns more than 25% of the company's capital and/or has the power to exercise control over the management or policies of the company ("Control Investments"). Affiliate investments generally are defined by the 1940 Act as investments in companies in which a fund owns between 5% and 25% of the company's capital ("Affiliate Investments"). The activity resulting from Affiliate Investments and Control Investments, including as applicable; interest income, dividend income, fee income, as well as realized and unrealized gains and losses, is identified in the consolidated Statements of Operations. A listing of these investments (including activity for the year ended March 31, 2025) is shown below:

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;**Portfolio Company** | **Principal/<br> Shares/Units<br> April 1,<br> 2024** | **Principal/<br> Shares/Units<br> March 31,<br> 2025** | **Fair Value<br> April 1,<br> 2024** | **Transfers<br> Into/(Out of)<br> Investment<br> Category** | **Purchases** | **Proceeds<br> From Sales<br> or Other<br> Dispositions\*** | **Net Realized<br> Gain (Loss)** | **Net Change<br> in Unrealized<br> Appreciation<br> (Depreciation)** | **Fair Value<br> March 31,<br> 2025** | **Dividend<br> Income** | **Fee<br> Income** |
| **Non-Control/Affiliate Investments:** |  |  |  |  |  |  |  |  |  |  |  |
| Crystal View Capital Fund IV, LP (1)(3) | N/A (2) | N/A (2) | $- | $12500000 | $- | $- | $- | $3748000 | $16248000 | $347074 | $- |
| Great Escapes RV Fund IV, LP (1) | N/A (2) | N/A (2) | 3953800 | - | - | - | - | 446200 | 4400000 | - | - |
| LBX Deptford Investors LLC (1)(4) | N/A (2) | N/A (2) | 770000 | (750000) | - | - | - | (20000) | - | - | - |
| LBX Fair Oaks Investors LLC (1) | N/A (2) | N/A (2) | 1108800 | - | - | - | - | 193100 | 1301900 | 84960 | - |
| LBX Fashion Square Investors LLC (1) | N/A (2) | N/A (2) | 775900 | - | - | (115290) | - | 105100 | 765710 | 52463 | - |
| LBX Manchester Investors LLC (1) | N/A (2) | N/A (2) | 661700 | - | - | - | - | 15200 | 676900 | 69004 | - |
| LBX Mount Prospect Investors LLC (1) | N/A (2) | N/A (2) | 740000 | - | - | - | - | - | 740000 | 3298 | - |
| Newark-Forest MHPS LLC (1) | N/A (2) | N/A (2) | 650500 | - | - | - | - | 29500 | 680000 | 23974 | - |
| Post Sandstone Partners LLC (1) | N/A (2) | N/A (2) | 813000 | - | - | - | - | 77000 | 890000 | 48724 | - |
| PR Estates JV LLC (1) | N/A (2) | N/A (2) | - | - | 759771 | - | - | 25176 | 784947 | 95667 | 16587 |
| Riparian Baltimore SFR Investors I LLC (1)(5) | N/A (2) | N/A (2) | - | 5250000 | - | - | - | 490000 | 5740000 | 513126 | - |
| SCC Flint River Holdings, LP (1) | N/A (2) | N/A (2) | 1738238 | - | 1577268 | - | - | (195816) | 3119690 | 359100 | - |
| TC-BKM US Industrial Fund I, LP (1) | N/A (2) | N/A (2) | 2792548 | - | - | - | - | (254879) | 2537669 | 101565 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total Non-Control/Affiliate Investments** |  |  | **14004486** | **17000000** | **2337039** | **(115290)** | **-**  | **4658581** | **37884816** | **1698955** | **16587** |
| **Control Investments:** |  |  |  |  |  |  |  |  |  |  |  |
| AE WC Odessa Holdco LLC (1) | N/A (2) | N/A (2) | - | - | 14500000 | (2007671) | - | - | 12492329 | - | - |
| Crystal View Capital Fund IV, LP (1)(3) | N/A (2) | N/A (2) | 14034000 | (12500000) | - | - | - | (1534000) | - | 779538 | - |
| Fairbridge Credit LLC (1) | N/A (2) | N/A (2) | 5000000 | - | - | - | - | 17000 | 5017000 | 913796 | - |
| Fairbridge Grand Hampton LLC (1) | N/A (2) | N/A (2) | 3805093 | - | 135375 | - | - | (14409) | 3926059 | 324615 | - |
| Icarus Wellings JV LLC (1) | N/A (2) | N/A (2) | - | - | 16000000 | (8500000) | - | - | 7500000 | 497096 | 29929 |
| Madison Terrace Group LLC (1) | N/A (2) | N/A (2) | 2191352 | - | 712648 | - | - | 119381 | 3023381 | 199809 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total Control Investments** |  |  | **25030445** | **(12500000)** | **31348023** | **(10507671)** | **-**  | **(1412028)** | **31958769** | **2714854** | **29929** |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total Non-Control/Affiliate and Control Investments** |  |  | $**39034931** | $**4500000** | $**33685062** | $**(10622961)** | $**-**  | $**3246553** | $**69843585** | $**4413809** | $**46516** |

---

---

| |
|:---|
| (1) Fund holds non-voting shares or voting rights have been waived for this investment. |
| (2) Investment does not issue units or shares. |
| (3) Investment reclassified from Control to Non-Control/Affiliate. |
| (4) Investment reclassified from Non-Control/Affiliate to Non-Control/Non-Affiliate. |
| (5) Investment reclassified from Non-Control/Non-Affiliate to Non-Control/Affiliate. |
| \* Includes return of capital and other corporate actions. |

---

The Fund has determined that Fairbridge Credit, LLC, Crystal View Capital Fund IV, L.P. and AE WC Odessa Holdco LLC both meet the definition of a "significant subsidiary" under Rule 4-08(g) of Regulation S-X. The summarized financial information included in this annual report for the year ended March 31, 2025, do not include the complete financial information for Fairbridge Credit, LLC.

The following tables present summarized financial information for Fairbridge Credit, LLC in accordance with Rule 4-08(g) of Regulation S-X for the years ended September 30, 2024 and 2023, respectively, the date of the most recent financial statements for the portfolio company. Management does not believe there has been substantial change in the financial position of the portfolio company between September 30, 2024 and March 31, 2025.

---

| | | |
|:---|:---|:---|
|  | **Year Ended September 30,** | **Year Ended September 30,** |
|  | **2024** | **2023** |
| **Result of Operations** | **(Unaudited)** | **(Unaudited)** |
| Revenue | $4649280 | $3418219 |
| Operating Expenses | $761055 | $1234892 |
| Net operating income (loss) | $3888225 | $2183328 |

---

The following tables present summarized financial information for Crystal View Capital Fund IV, L.P. in accordance with Rule 4-08(g) of Regulation S-X:

---

| | | |
|:---|:---|:---|
|  | **Year Ended March 31,** | **Year Ended March 31,** |
|  | **2025** | **2024** |
| **Results of Operations** | **(Unaudited)** | **(Unaudited)** |
| Revenue | $6468810 | $1912975 |
| Operating Expenses | $3892949 | $1755096 |
| Net operating income (loss) | $2575861 | $157879 |

---

The following tables present summarized financial information for AE WC Odessa Holdco LLC in accordance with Rule 4-08(g) of Regulation S-X. It should be noted that AE WC Odessa Holdco LLC did not have any operating history prior to March 17, 2025.

---

| | | |
|:---|:---|:---|
|  | **Year Ended March 31,** | **Year Ended March 31,** |
|  | **2025** | **2024** |
| **Results of Operation** | **(Unaudited)** | **(Unaudited)** |
| Revenue | $328757 | $0 |
| Operating Expenses | $216575 | $0 |
| Net operating income (loss) | $112182 | $&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 |

---

Qualifying Assets

Under the 1940 Act, a BDC may not acquire any asset other than assets of the type listed in Section 55(a) of the 1940 Act, or "qualifying assets," unless, at the time the acquisition is made, qualifying assets represent at least 70% of the company's total assets. As of March 31, 2025, the Fund does not hold any non-qualifying assets.

*Allocation of Profits and Losses*

 

On each Valuation Date, the Fund will allocate income, gains, losses, and deductions for the period since the last Valuation Date pro rata in proportion to the balances in the opening capital accounts in the Fund on the first day of the period (after taking into account any subscriptions, distributions and redemptions since the previous Valuation Date). The profits and losses for any period will reflect unrealized profits and losses on the value of the Fund's assets during the period, as well as realized capital gains and losses, and any income during the period.

*Interest and Dividend Income*

 

Interest income is recorded on the accrual basis and can include amortization of discounts or premiums. Dividend income on common equity securities is recorded as earned or on the record date for private portfolio companies or on the ex-dividend date for publicly traded portfolio companies. For the years ended March 31, 2025, 2024, and 2023, the Fund had interest income of $800,370, $360,737, and $35,326, respectively. For the years ended March 31, 2025, 2024, and 2023, the Fund had dividend income of $4,748,363, $2,632,750, and $113,068, respectively.

Distributions received in advance relate to special terms from the Fund's preferred equity investments. Due to the general complexities and terms of these deals, the Fund may receive future cash flow at the time of investment. Prior to being recognized as dividend income, cash is held in the Distributions received in advance account.

*Fee Income*

 

The Fund may receive various fees in the ordinary course of business from portfolio companies such as underwriting, structuring, consent, waiver, amendment, and other non-recurring upfront fees or miscellaneous fees for services rendered by the Fund to the portfolio companies. Such fees are recognized as income when earned or the services are rendered. Other fee income as presented on the Consolidated Statements of Operations relates to similar fees received from prospective investments that are not consummated. For the years ended March 31, 2025, 2024, and 2023, the Fund had fee income of $131,999, $526,378, and $182,500, respectively.

**3. Investment Management and Related Parties**

The Fund has entered into an investment management agreement (the "Investment Management Agreement") with the Adviser in May 2022 which was renewed in May 2025. Subject to the oversight of the Board, the Adviser is responsible for managing the Fund's business affairs and providing day-to-day administrative services to the Fund either directly or through others selected by it for the Fund.

Under the Investment Management Agreement, the Adviser is entitled to a Management Fee, calculated and payable monthly in arrears, at the annual rate of 1.25% of the Fund's average daily Targeted Assets during such period (the "Management Fee").

The Adviser is eligible to receive an incentive fee consisting of an income-based component and a capital gains component, each as described below (the "Incentive Fee"). The Incentive Fee amount, or the calculations pertaining thereto, as appropriate, is pro-rated for any period less than a full calendar quarter or year, as applicable. The portion of the Incentive Fee based on income is determined and paid quarterly in arrears commencing with the first calendar quarter following the Fund's election to be regulated as a BDC and equals 20% of the pre-Incentive Fee net investment income in excess of a 2.5% quarterly (or 10% annually) "hurdle rate." There are no catch-up provisions applicable to income-based Incentive Fees under this Agreement. The portion of the Incentive Fee based on capital-gains is payable at the end of each calendar year in arrears, equals 20% of cumulative realized capital gains from the date of the Fund's election to be regulated as a BDC to the end of each calendar year, less cumulative net realized capital losses and unrealized capital depreciation.

For the years ended March 31, 2025, 2024, and 2023, the Fund incurred Incentive Fees of $683,420, $555,387, and $45,370, respectively, as presented on the Consolidated Statement of Operations. For the years ended March 31, 2025, 2024, and 2023, the Fund incurred Management Fees of $683,298, $465,838, and $112,166, respectively, as presented on the Consolidated Statement of Operations. All investments that increased in fair value and have attributed to the unrealized gain and the recognition of incentive fees are presented on the Fund's consolidated schedule of investments with a dagger symbol. As stated in the Fund's offering documents, the Fund is to accrue but not pay the Incentive Fee as it relates to unrealized appreciation of the underlying investments.

Certain private real estate investment vehicles managed by the Adviser have invested side by side with the Fund into a number of different offerings. Depending on the exact terms of each investment vehicle, the Adviser receives an average annual asset management fee of approximately 1% of invested capital. Additionally, from time to time, the Adviser has received an administration fee of approximately 1.25% of capital contributions in these same private investment vehicles.

**4. Indemnifications and Commitments**

In the normal course of business, the Fund enters into contracts that provide general indemnifications. The Fund's maximum exposure under these agreements is dependent on future claims that may be made against the Fund, and therefore cannot be established, however, the risk of loss from such claims is considered remote.

As of March 31, 2025, the Fund and its subsidiaries have the following unfunded commitments:

---

| | | | |
|:---|:---|:---|:---|
|  | **Total Commitment** | **Total Funded To Date** | **Total Unfunded Commitment** |
| 514 That Way LLC | $1142812 | $553825 | $588987 |
| AE WC Odessa Holdco LLC | 14500000 | 12492329 | 2007671 |
| Fairbridge Grand Hampton LLC | 3500200 | 3484278 | 15922 |
| Madison Terrace Group LLC | 3685000 | 2904000 | 781000 |
| Icarus Wellings JV LLC | 16000000 | 7500000 | 8500000 |
| PR Estates JV LLC | 1227813 | 759771 | 468042 |
| SCC Flint River Holdings, LP | 4088000 | 3110368 | 977632 |
| SROA Capital Fund VIII GP Co-Investment LLC | 1364522 | 1336922 | 27600 |
| **Total Investments** | $**45508347** | $**32141493** | $**13366854** |

---

**5. Organization and Offering Costs**

As of March 31, 2025, the Fund has expensed as incurred total organizational expense in the amount of $96,025 since inception. As of March 31, 2025, the Fund has incurred total offering costs in the amount of $146,426 since inception which were recorded and accounted for as a deferred asset and consisted primarily of legal fees in connection with the Fund's registration and public offering. Since the Fund's shares are offered through a continuous offering, deferred offering costs were amortized over the 12 months beginning with the first sale of shares in July of 2022. Offering costs, organizational expense and expenses of the Fund's administrator and the Adviser that are eligible for reimbursement by the Fund will be reasonably allocated to the Fund on the basis of time spent, assets under management, usage rates, proportionate holdings, a combination thereof or other reasonable methods determined by the administrator. The Fund was only required to reimburse the Adviser for any organizational expenses and offering costs upon the Fund's receipt of $20 million in investor subscriptions, which occurred in January 2023. For the year ended March 31, 2025, the Adviser was reimbursed $47,451 of offering costs. Since inception, the Adviser has recouped organizational expense in the amount of $96,025 and offering costs in the amount of $146,426. As of March 31, 2025, there was no receivable from Adviser for reimbursement of organizational expense and offering costs.

**6. Capital Stock**

The Fund conducts private placements of its common shares of beneficial interest (the "Shares"), any of which may be a finite offering or a perpetual offering. The Fund offers the Shares in each such offering pursuant to a confidential private placement memoranda prepared by the Fund (each, a "Memorandum"). The offering of Shares pursuant to the Memorandum consists of private placements, in an aggregate amount of up to $50 million (the "Private Offering") from suitable investors. The Adviser reserves the right in its sole discretion to accept additional purchases of Shares of up to

$50 million (for a maximum initial Offering of $100 million).

The Fund expects to enter into separate subscription agreements with a number of investors in the Private Offerings. To purchase Shares in the Private Offerings, an investor must complete and sign a subscription agreement for a specific dollar amount equal to or greater than $50,000 and pay such amount at the time of subscription. Subscriptions will be effective only upon the Fund's acceptance, and the Fund reserves the right to reject any subscription in whole or in part. All purchases will be made at a per-share price as determined by the Board (including any committee thereof). The per-share price shall be at least equal to the net asset value per share, as calculated within no more than 48 hours of share issuance, in accordance with the requirement contained under Section 23 of the 1940 Act. The Board (including any committee thereof) may set the per-share price above the net asset value per share based on a variety of factors, including, without limitation, to ensure that investors acquiring Shares in the Fund after other investors have already done so are apportioned their pro rata portion of the Fund's organizational expense and offering costs. Prior to a Liquidity Event (defined below), no investor who participated in the Private Offerings will be permitted to sell, assign, transfer or otherwise dispose of its Shares unless the Fund provides its prior written consent, and the transfer is otherwise made in accordance with applicable law.

In addition, at the discretion of the Board, the Fund may provide liquidity to investors by one or more Liquidity Events. A "Liquidity Event" means, at the discretion of the Board a sale of all or substantially all of the Fund's assets. However, since the Fund expects that many of the operators and managers of the entities that constitute the Targeted Assets may determine to liquidate the Targeted Assets prior to a contemplated Liquidity Event of the Fund, no sale of all or substantially all of the Targeted Assets may be necessary to return investors' investments. The Fund will only consider a Liquidity Event if the terms of such Liquidity Event will be in the Fund's investors' best interests.

**7. Fund Distributions**

The Fund generally intends to make monthly distributions to its shareholders out of assets legally available for distribution. The Fund's monthly distributions, if any, will be determined by the Board. The Fund expects targeted annual distributions of approximately 5-8% of its net assets. The Fund has adopted a distribution reinvestment plan (the "DRIP") whereby shareholders may have their distributions automatically reinvested in additional Shares from which such distributions were derived. Shareholders who wish to participate in the DRIP must opt-in and will not automatically be enrolled. The Fund reserves the right to amend, suspend or terminate the distribution reinvestment plan at any time.

The following table summarizes the Fund's distributions during the year ended March 31, 2025:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Record Date** | **Payment Date** | **Per Share <br> Amount** | **Total Amount** | **Cash Payment** | **Reinvestment <br> Pursuant to <br> DRIP** |
| 4/1/2024 | 4/22/2024 | $4.166667 | $253210 | $144719 | $108491 |
| 5/1/2024 | 5/17/2024 | 4.166667 | 257585 | 146406 | 111179 |
| 6/3/2024 | 6/21/2024 | 4.166667 | 260965 | 150320 | 110645 |
| 7/1/2024 | 7/29/2024 | 4.166667 | 284981 | 164348 | 120633 |
| 8/1/2024 | 8/29/2024 | 4.166667 | 289466 | 168465 | 121001 |
| 9/3/2024 | 9/27/2024 | 4.166667 | 292125 | 168493 | 123632 |
| 10/1/2024 | 10/31/2024 | 4.166667 | 295186 | 169516 | 125670 |
| 11/1/2024 | 11/22/2024 | 4.166667 | 298857 | 171059 | 127798 |
| 12/2/2024 | 12/27/2024 | 4.166667 | 300621 | 174008 | 126613 |
| 1/2/2025 | 1/30/2025 | 4.166667 | 325666 | 190682 | 134984 |
| 2/3/2025 | 2/28/2025 | 4.166667 | 326212 | 192378 | 133834 |
| 3/3/2025 | 3/27/2025 | 4.166667 | 326537 | 191954 | 134583 |
|  | **Total:** | $**50.000004** | $**3511411** | $**2032348** | $**1479063** |

---

The following table summarizes the Fund's distributions during the year ended March 31, 2024:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Record Date** | **Payment Date** | **Per Share Amount** | **Total Amount** | **Cash Payment** | **Reinvestment Pursuant to DRIP** |
| 4/3/2023 | 4/24/2023 | $3.333333 | $99460 | $61863 | $37597 |
| 5/1/2023 | 5/22/2023 | 3.333333 | 120327 | 76303 | 44024 |
| 6/1/2023 | 6/21/2023 | 3.333333 | 131079 | 81924 | 49155 |
| 7/3/2023 | 7/21/2023 | 3.333333 | 132973 | 80972 | 52001 |
| 8/1/2023 | 8/21/2023 | 3.333333 | 136109 | 79655 | 56454 |
| 9/1/2023 | 9/21/2023 | 3.333333 | 147397 | 86947 | 60450 |
| 10/2/2023 | 10/23/2023 | 3.333333 | 156515 | 93113 | 63402 |
| 11/1/2023 | 11/17/2023 | 4.166667 | 203720 | 122190 | 81530 |
| 12/1/2023 | 12/18/2023 | 4.166667 | 211139 | 125255 | 85884 |
| 1/2/2024 | 1/22/2024 | 4.166667 | 219362 | 129503 | 89859 |
| 2/1/2024 | 2/21/2024 | 4.166667 | 232590 | 134961 | 97629 |
| 3/1/2024 | 3/21/2024 | 4.166667 | 239518 | 138399 | 101119 |
|  | **Total:**  | $**44.166666** | $**2030189** | $**1211085** | $**819104** |

---

**8. Federal Income Taxes**

The Fund operates as a partnership for U.S. federal income tax purposes and is not subject to income taxes as a separate entity. Such taxes are the responsibility of the individual shareholders. Each shareholder is treated as the owner of its proportionate share of the net assets, income, expenses, and the realized and unrealized gains/(losses) of the Fund. Management of the Fund is required to determine whether a tax position taken by the Fund is more likely than not to be sustained upon examination by the applicable taxing authority, based on the technical merits of the position. Based on its analysis, there were no tax positions identified by management of the Fund which did not meet the "more likely than not" standard as of March 31, 2025.

**9. Other Service Providers**

UMB Fund Services, Inc. serves as the Fund's administrator, accounting agent, and transfer agent. UMB Bank, N.A. serves as the custodian for the Fund.

**10. Subsequent Events**

In preparing these consolidated financial statements, management has evaluated subsequent events through the date of issuance of the consolidated financial statements and has identified the following for disclosure in the Fund's subsequent events:

As of April 30, 2025, the Board of Directors has approved the withdrawal of the Fund's election to be treated as a Business Development Company. Additionally, the Board of Directors has approved the renewal of the Fund's Investment Advisory Agreement for an additional 12 months.

Fund investors contributed aggregate capital effective April 1, 2025 in the amount of $275,900. Fund investors also contributed aggregate capital effective May 1, 2025 in the amount of $642,000.

The Fund made monthly distributions on April 28, 2025 and May 29, 2025 in the amounts of $328,197 and $330,919, respectively, based on an annualized rate of approximately 5% of its net assets. The April 28, 2025 and May 29, 2025 distributions resulted in $194,198 and $195,506, respectively, being paid to investors in cash and $133,999 and $135,413, respectively, being reinvested into the Fund.

**11. Financial Highlights**

---

| | | | |
|:---|:---|:---|:---|
|  | **Year Ended March 31,** | **Year Ended March 31,** | **Year Ended March 31,** |
|  | **2025** | **2024** | **2023** |
| **Per Share Operating Performance (for a Share outstanding throughout the year):** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net Asset Value, Beginning of Year | $1024.87 | $981.43 | $100000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net Investment Income (Loss) (1) | 36.64 | 25.98 | (78.13) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net Change in Unrealized Appreciation (1) | 45.08 | 50.11 | 10.11 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net Increase (Decrease) in Net Assets Resulting from Operations (1) | 81.72 | 76.09 | (68.02) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Distributions Declared (1) | (50.00) | (44.17) | (10.00) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Dilution) Accretion of Share Issuances (at $1,000 per share) (1) | (3.58) | 11.52 | 59.45 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net Asset Value, End of Year | $1053.01 | $1024.87 | $981.43 |
| &nbsp;&nbsp;&nbsp;Total Return Including Performance and Distributions Declared | 7.92% | 9.13% | (0.88)% |
| **Supplemental Data:** |  |  |  |
| &nbsp;&nbsp;&nbsp;Net Assets, End of Year | $82660879 | $59017490 | $27812757 |
| &nbsp;&nbsp;&nbsp;**Ratios to Average Net Assets:** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross Expenses Before Reimbursement/Recoupment Including Incentive Fees | 3.89% | 5.11% | 7.66% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net Expenses After Reimbursement/Recoupment | 3.96% | 5.31% | 7.30% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net Expenses After Reimbursement/Recoupment Excluding Incentive Fees | 3.00% | 4.03% | 7.30% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net Investment Income (Loss) | 4.01% | 2.78% | (4.41)% |
| &nbsp;&nbsp;&nbsp;Portfolio Turnover Rate | - | - | - |

---

(1) The per share data was derived using actual shares outstanding at the time of the relevant transactions.

**12. Segment Reporting**

The Fund operates through a single operating and reporting segment with an investment objective to generate both current income and capital appreciation through equity investments. The CODM is comprised of the Fund's chief financial officer and chief operating officer, and the CODM assesses the performance and makes operating decisions of the Fund on a consolidated basis primarily based on the Fund's net increase in net assets resulting from operations ("net income"). In addition to numerous other factors and metrics, the CODM utilizes net income as a key metric in determining the amount of dividends to be distributed to the Fund's shareholders. As the Fund's operations comprise of a single reporting segment, the segment assets are reflected on the accompanying consolidated statements of assets and liabilities as "total assets" and the significant segment expenses are listed on the accompanying consolidated statement of operations.

**Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure**

NONE.

**Item 9A. Controls and Procedures**

**(a) Evaluation of Disclosure Controls and Procedures**

The Fund's management, under the direction, supervision, and involvement of the Chief Executive Officer and Chief Financial Officer, has carried out an evaluation, as of the end of the period covered by this report, of the effectiveness of the design and operation of the disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) under the Securities Exchange Act of 1934 (the "Exchange Act")) of the Fund. Based on this evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that disclosure controls and procedures in place at the Fund are effective to ensure that information required to be disclosed in the Fund's Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission rules and forms, and that such information is accumulated and communicated to the Fund's management to allow timely decisions regarding required disclosure based closely on the definition of "disclosure controls and procedures" in Rule 13a-15(e) and 15d-15(e) under the Exchange Act. In connection with management's review of the foregoing, we assessed the effectiveness of our internal control over financial reporting and identified a material weakness in such control. We identified and reported this weakness to both our audit committee and RSM US LLP, our independent registered public accounting firm. The nature of the material weakness is described as part of management's report on internal control over financial reporting.

**(b) Management's Report on Internal Control Over Financial Reporting.**

The Fund's Adviser is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934. Under the direction, supervision, and participation of the Fund's Adviser, including our Chief Financial Officer and fund manager, the Fund's management conducted an evaluation of the effectiveness of its internal control over financial reporting. Internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Management assessed the effectiveness of our internal control over financial reporting as of March 31, 2025. Based on this assessment, management identified the following material weaknesses in internal control over financial reporting:

**Disclosure Controls:** A material weakness existed because the Fund did not maintain effective controls to ensure that required disclosures related to significant subsidiaries under Rule 4-08(g) of Regulation S-X were included in the financial statement footnotes. Specifically, the required disclosure was omitted from a draft of the financial statements and was only identified and corrected after review by our independent registered public accounting firm.

**Valuation Controls:** A material weakness existed because the Fund did not maintain effective controls over the preparation and review of fair value measurements. As a result, fair value amounts as of December 31 were incorrectly applied to the March 31 reporting date for two investments, and a third investment was found to have a calculation error in the original draft of Form 10-K. This error was identified during the audit process and was subsequently corrected.

Due to these material weaknesses, management concluded that internal control over financial reporting was not effective as of March 31, 2025.

**(c) Remediation Efforts**

Management has taken steps to remediate the identified material weaknesses, including implementing additional review procedures over the preparation of disclosures related to significant subsidiaries and enhancing the review process for fair value calculations to ensure valuations are performed and documented as of the appropriate reporting date. Management intends to conduct a reassessment of the effectiveness of internal control over financial reporting, including the evaluation of these remediation activities, prior to the conclusion of the next reporting period.

This annual report does not include an attestation report of the Fund's registered public accounting firm regarding internal control over financial reporting. Management's report was not subject to attestation by the Fund's registered public accounting firm pursuant to rules applicable to non-accelerated filers.

**Changes in Internal Control over Financial Reporting**

No changes to our internal control over financial reporting occurred during the quarter ended March 31, 2025, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act).

 ****

**Item 9B. Other Information**

NoNE.

**Item 9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections**

Not Applicable.

**PART III.**

**Item 10. Directors, Executive Officers and Corporate Governance**

***Board of Trustees and Executive Officers***

 ****

The Fund's business and affairs are managed under the direction of the Board. The Board consists of three members, two of whom are Independent Trustees. The Board appoints the Fund's officers, who serve at the discretion of the Board. The responsibilities of the Board include quarterly determinations of the fair value of the Fund's assets, corporate governance activities, oversight of the Fund's financing arrangements and oversight of the Fund's investment activities.

The Board's role in management of the Fund is one of oversight. Oversight of the Fund's investment activities extends to oversight of the risk management processes employed by the Investment Adviser as part of its day-to-day management of the Fund's investment activities. The Board anticipates reviewing risk management processes at both regular and special board meetings throughout the year, consulting with appropriate representatives of the Investment Adviser as necessary and periodically receiving or requesting the production of risk management reports or presentations. The Board's risk oversight function is designed to ensure that the risks associated with the Fund's investment activities are accurately identified, thoroughly investigated and appropriately addressed. Investors should note, however, that the Board's oversight function cannot eliminate all risks or ensure that particular events do not adversely affect the value of the Fund's investments.

The Board has established an Audit Committee, and the Board may establish additional committees from time to time as necessary. The scope of each committee's is discussed in greater details below.

The Board does not have a lead Independent Trustee. The Fund is aware of the potential conflicts that may arise when a non-Independent Trustee is Chairman of the Board, but believe these potential conflicts are mitigated by the Fund's strong corporate governance practices. The Fund's corporate governance practices include regular meetings of the Independent Directors in executive session without the presence of Interested Trustees and management, the establishment of an Audit Committee, which is comprised solely of Independent Trustees, and the appointment of a Chief Compliance Officer, with whom the Independent Trustees meet without the presence of interested trustees and other members of management, for administering the Fund's compliance policies and procedures.

Paul Moore, an Interested Trustee, serves as Chairman of the Board. The Board believes that it is in the best interests of the Fund's investors for Mr. Moore to lead the Board because Mr. Moore's relationship with the Investment Adviser provides an effective liaison between the Board and management and encourages an open dialogue between management and the Board, ensuring that these groups act with a common purpose. The Board believes that its leadership structure is appropriate because the structure allocates areas of responsibility among the individual trustees and the committees in a manner that enhances effective oversight. The Board also believes that its small size creates an efficient corporate governance structure that provides opportunity for direct communication and interaction between management, the Investment Adviser and the Board.

Each trustee will hold office for the term to which he or she is elected or appointed and until his or her successor is duly elected and qualifies, or until his or her earlier death, resignation, retirement, disqualification, or removal. Under the Declaration of Trust, the Fund is not required to hold annual meetings.

***Trustees***

 ****

The following information regarding the Board is as of March 31, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Name** | **Age** | **Position** | **Director<br> Since** | **Principal <br> Occupation<br> During Past 5<br> Years** |
| **Interested Trustee** | |  | |  |
| **Paul T. Moore** | **61** | &nbsp;&nbsp;CEO and Chairman of the Board | 2022 | &nbsp;&nbsp;**Founder, <br> Wellings Capital** |
| **Independent Directors** |  |  |  |  |
| **Aaron B. Moatz** | **46** | &nbsp;&nbsp;Trustee | 2023 | &nbsp;&nbsp;**Family Office<br> Manager** |
| **Norman J. Cerk** | **54** | &nbsp;&nbsp;Trustee | 2022 | &nbsp;&nbsp;**Family Office<br> Manager** |

---

 

The address for Paul Moore, Aaron Moatz, and Norman Cerk is c/o Wellings Capital Management, LLC, 14805 Forest Road, Suite 203, Forest, VA 24551.

***Executive Officers Who Are Not Trustees***

The following information regarding the Fund's executive officers who are not trustees is as of March 31, 2025:

---

| | | | |
|:---|:---|:---|:---|
| **Name** | **Age** | **Age** | **Position** |
| **Benjamin P. Kahle** |  | **31** | &nbsp;&nbsp;Chief Operating Officer and Chief Financial Officer |
| **Adrienne Y. Hart** |  | **64** | &nbsp;&nbsp;Chief Compliance Officer |

---

The address for each of the Fund's executive officers is c/o Wellings Capital Management, LLC, 14805 Forest Road, Suite 203, Forest, VA 24551.

***Biographies***

**Paul Moore**

 ****

Mr. Moore began investing in real estate in 2000. He founded multiple investment and development companies, appeared on HGTV, and completed over 100 residential and commercial investments and exits. He contributed to Fox Business and The Real Estate Guys Radio and is a featured contributor to BiggerPockets, producing regular video and blog content. Mr. Moore co-hosted a wealth-building podcast called How to Lose Money and he's been featured on over 200 podcasts. Mr. Moore is the author of The Perfect Investment – Create Enduring Wealth from the Historic Shift to Multifamily Housing (2016) as well as Storing Up Profits – Capitalize on America's Obsession with Stuff by Investing in Self-Storage (BiggerPockets Publishing 2021). Mr. Moore is the Founder of the Investment Adviser. Mr. Moore holds a B.S. in engineering from Marietta College and an M.B.A. from The Ohio State University.

**Aaron B. Moatz**

 ****

Mr. Moatz has over 20 years of experience in the capital markets and securities industry and has a proven track record of managing and scaling large portfolios. He worked for three years at Susquehanna International Group in a proprietary trading group, managing a market-neutral portfolio of stocks. After Susquehanna, Mr. Moatz spent 12 years at Citadel LLC, where he was a partner of the firm in the Global Equities division. At Citadel, he focused on technology and service-related equities and managed a portfolio within a team that deployed several billion dollars of capital. After Citadel, Mr. Moatz was a co-founding partner at Woodline Partners when it launched in 2019. Woodline Partners is a market-neutral hedge fund that currently manages over $7 billion in assets. At the beginning of 2023, Mr. Moatz transitioned to start a multi-family office with a focus on investing in uncorrelated and alternative investments. He previously served on the Leadership Council of Tipping Point Community, a nonprofit organization in San Francisco. Mr. Moatz serves as the Chairman of the Audit Committee and as a member of the Investment Committee for Wellings Real Estate Income Fund. He holds a B.A. from Middlebury College, where he majored in Economics.

**Norman J. Cerk**

 ****

Mr. Cerk began his career as an analyst and trader at Svarna Capital Offshore Fund. He was also a trader and Co-Portfolio Manager for Hollis Capital, a long-short hedge fund. At Balestra Capital, he was a partner, the firm's head trader and Co-Portfolio Manager & Co-Founder of the firm's fund of funds, Balestra Spectrum Partners, as well as the firm's flagship global macro hedge fund, Balestra Capital Partners (BCP). BCP was one of the top-performing hedge funds from 1998-2014, sidestepping and profiting from the Dot Com bubble implosion and the Great Financial Crisis. The fund grew its assets from $2 million to over $2 billion in assets under management through contrarian and asymmetric investments in Russian equities post default, shorting the subprime housing bubble through the purchase of credit default swap protection, and betting on the widening of credit swap spreads in troubled European countries such as Greece and Portugal. Since retiring from Balestra in 2014, he has managed his family's investment office and has actively invested in passive real estate investments as a limited partner since 2015. He has also served as an advisory board member for the International Center of Photography's Education Department and more recently on the University of Wisconsin's Division of International Studies Advisory Board where he and his wife have set up a scholarship fund for UW students studying abroad. Mr. Cerk holds a B.A. from the University of Wisconsin – Madison.

 

**Benjamin P. Kahle**

 ****

Mr. Kahle is Managing Partner of the Investment Adviser and in such capacity oversees operator due diligence and provides leadership to the investor relations and portfolio management teams. Mr. Kahle has made significant contributions to almost every aspect of the firm's operations including designing and implementing processes for every major part of the business. He has worked with Mr. Moore, founding partner, since the firm's inception, and the two have been working together in various capacities since 2014. Before joining Wellings Capital, Mr. Kahle became a realtor in his junior year of university. Mr. Kahle holds a B.A. in Business Administration from Liberty University.

**Adrienne Y. Hart**

 ****

Ms. Hart is President of Pine Street Financial Group, Inc., a compliance and risk management consultancy based in Philadelphia, Pennsylvania serving financial services clients. In her capacity as president, Ms. Hart works closely with clients to assist with their regulatory and risk management compliance requirements. She has established several compliance programs for startup ventures, including a compliance program for a wholesaling broker-dealer associated with a sponsor of alternative investments. This firm raised over $2.5 billion in assets in just over two years. Ms. Hart has extensive experience across all aspects of financial services organizations, with expertise in legal, compliance, operations, and marketing.

 

Before joining Wellings Capital and Pine Street Financial Group, Ms. Hart served as Senior Vice President of an investment management firm and Senior Vice President of the capital markets division of a regional bank. Ms. Hart holds a B.A. from Sarah Lawrence College and earned her law degree from Temple University School of Law. She has held FINRA Series 4, 7, 24, 27, 53 and 63 securities licenses.

 

 

***Trustees***

 ****

The Fund's trustees have been divided into two groups — Interested Trustees and Independent Trustees. An Interested Trustee is an "interested person" as defined in Section 2(a)(19) of the 1940 Act.

***Interested Trustees***

 ****

Paul T. Moore

**Independent Trustees**

Aaron B. Moatz

Norman J. Cerk

***Executive Officers Who Are Not Trustees***

 ****

Benjamin P. Kahle

Adrienne Y. Hart

***Board Leadership Structure***

 ****

The Board monitors and performs an oversight role with respect to the Fund's business and affairs, including with respect to the Fund's investment practices and performance, compliance with regulatory requirements and the services, expenses and performance of the Fund's service providers. Among other things, the Board approves the appointment of the Investment Adviser and officers, reviews and monitors the services and activities performed by the Investment Adviser and executive officers, and approves the engagement and reviews the performance of the Fund's independent registered public accounting firm.

Under the Bylaws, the Board may designate a Chairman, by majority vote of the Trustees, to preside over the meetings of the Board and meetings of the Shareholders and to perform such other duties as may be assigned to him by the Board. The Fund does not have a fixed policy as to whether the Chairman of the Board should be an Independent Director to maintain the flexibility to select the Chairman and reorganize the leadership structure, from time to time, based on criteria that are in the Fund's best interests and the Shareholders at such times.

Presently, Paul Moore serves as the Chairman of the Board. Mr. Moore is an "interested person" of the Fund as defined in Section 2(a)(19) of the 1940 Act because he is Managing Partner and Founder of the Investment Adviser. The Fund believes that Mr. Moore's extensive knowledge of the financial services industry and 20+ year experience with in private real estate investing qualifies him to serve as the Chairman of the Board. The Fund believes that it is best served through this existing leadership structure, as Mr. Moore's relationship with the Investment Adviser provides an effective liaison and encourages an open dialogue between management and the Board, enabling both groups to act with a common purpose.

The Funds recognizes that different board leadership structures are appropriate for companies in different situations. The Fund intends to re-examine its corporate governance policies on an ongoing basis to ensure that they continue to meet the Fund's needs.

***Board's Role In Risk Oversight***

The Board performs its risk oversight function primarily through (a) its standing Audit Committee, which reports to the entire Board and is comprised solely of Independent Trustees, and (b) active monitoring by the Chief Compliance Officer and of the Fund's compliance policies and procedures and related reporting to the Board.

As described below in more detail under *"Committees of the Board of Directors,*" the Audit Committee assists the Board in fulfilling its risk oversight responsibilities. The Audit Committee's risk oversight responsibilities include overseeing the internal audit staff, if any, accounting and financial reporting processes, the Fund's valuation process, the Fund's systems of internal controls regarding finance and accounting and audits of the Fund's financial statements.

The Board also performs its risk oversight responsibilities with the assistance of the Chief Compliance Officer. The Board will annually review a written report from the Chief Compliance Officer discussing the adequacy and effectiveness of the Fund's compliance policies and procedures and the Fund's service providers. The Chief Compliance Officer's annual report will address, at a minimum, (a) the operation of the Fund's compliance policies and procedures and its service providers since the last report; (b) any material changes to such policies and procedures since the last report; (c) any recommendations for material changes to such policies and procedures as a result of the Chief Compliance Officer's annual review; and (d) any compliance matter that has occurred since the date of the last report about which the Board would reasonably need to know to oversee the Fund's compliance activities and risks. In addition, the Chief Compliance Officer will meet separately in executive session with the Independent Directors at least once each year.

The Fund believes that the Board's role in risk oversight is effective, and appropriate given the extensive regulation to which the Fund is already subject as a BDC. As a BDC, the Fund is required to comply with certain regulatory requirements that control the levels of risk in its business and operations. For example, the Fund's ability to incur indebtedness is limited such that its asset coverage generally must equal at least 150% immediately after each time the Fund incurs indebtedness. In addition, the Fund generally must have to invest at least 70% of its total assets in "qualifying assets" and the Fund is generally limited in its ability to invest in any portfolio company which the Investment Adviser or any of its controlled affiliates currently has an investment, or to make any co-investments with the Investment Adviser or any of its affiliates, including funds managed by the Investment Adviser or its affiliates, subject to certain exceptions. In certain cases, co-investments are not permitted unless the Fund has received exemptive relief from the SEC. Currently, the Fund does not intend to submit an application for co-investment relief from the SEC, however, the Fund may do so in the future. There is no assurance that an application for exemptive relief would be granted by the SEC.

The Fund recognizes that different board roles in risk oversight are appropriate for companies in different situations. The Fund intends to re-examine the manners in which the Board administers its oversight function on an ongoing basis to ensure that they continue to meet the Fund's needs.

***Committees of the Board of Directors***

The Board has established an Audit Committee and may establish additional committees in the future. The Fund requires each director to make a diligent effort to attend all Board and committee meetings as well as each annual meeting of the Shareholders. To the extent permitted by applicable laws and regulations, Board and committee meetings as well as annual meetings of the Shareholders may be conducted telephonically or by video conference.

***Audit Committee***

 ****

The Audit Committee is currently composed of two individuals, and both are considered Independent Trustees. Aaron B. Moatz serves as Chair of the Audit Committee. Mr. Moatz meets the current independence and experience requirements of Rule 10A-3 under the Exchange Act. The Audit Committee operates pursuant to a charter approved by the Board, which sets forth the responsibilities of the Audit Committee. The Audit Committee's responsibilities include establishing guidelines and making recommendations to the Board regarding the valuation of the Fund's investments; selecting the Fund's independent registered public accounting firm; reviewing with such independent registered public accounting firm the planning, scope and results of their audit of the Fund's financial statements; pre-approving the fees for services performed; reviewing with the independent registered public accounting firm the adequacy of internal control systems; reviewing the Fund's annual financial statements; overseeing internal audit staff, if any, and periodic filings; and receiving the Fund's audit reports and financial statements.

***Portfolio Management***

 ****

The management of the Fund's investment portfolio is the responsibility of the Investment Adviser and the Investment Committee. The Investment Committee is chaired by Benjamin P. Kahle, and the other members of the Investment Committee are Paul T. Moore and Aaron B. Moatz. A majority of members of the Investment Committee, which must include the Chief Operating Officer, must approve each new investment that the Fund makes. The biography for the members of the Investment Committee portfolio management team and/or Investment Committee is included above in the "*Trustees*" section.

**Section 16(a) Reports**

Section 16(a) of the Securities Exchange Act of 1934, as amended, and the disclosure requirements of Item 405 of SEC Regulation S-K require that our directors and executive officers, and any persons holding more than 10% of any class of our equity securities report their ownership of such equity securities and any subsequent changes in that ownership to the SEC and to us.

Based on a review of the written statements and copies of such reports furnished to us by our executive officers, directors, and greater than 10% beneficial owners, we believe that during the fiscal year ended March 31, 2025, all Section 16(a) filing requirements applicable have been satisfied.

**Code of Ethics**

Our Code of Ethics, which is signed by employees of the Adviser, requires that requires that directors and executive officers avoid any conflict, or the appearance of a conflict, between an individual's personal interests and the interests of the Fund.

Pursuant to the Code of Ethics, each director and executive officer must disclose any conflicts of interest, or actions or relationships that might give rise to a conflict, to the CCO. Certain actions or relationships that might give rise to a conflict of interest are reviewed and approved by the Board. The Code of Ethics also contains our policies and procedures relating to insider trading and material non-public information.

**Nomination of Directors**

As reflected in the Fund's October 2023 8-K filing, Aaron B. Moatz replaced Nathan D. Goad as an Independent Trustee and Chairman of the Audit Committee. No other changes have taken place since the inception of the Fund.

**Item 11. Executive Compensation**

**Compensation of Executive Officers**

None of the Fund's officers receive direct compensation from the Fund. The Fund has agreed to reimburse the Advisor for the Fund's allocable portion of the compensation paid to or compensatory distributions received by the Fund's officers, including its Chief Compliance Officer and Chief Financial Officer, and any of their respective staff who provide services to the Fund, operations staff who provide services to the Fund, and internal audit staff, if any, to the extent internal audit performs a role in the Fund's Sarbanes-Oxley internal control assessment. In addition, to the extent that the Advisor outsources any of its functions, the Fund will pay the fees associated with such functions at cost. The Fund will agree to reimburse the Advisor for its allocable portion of the compensation of any personnel that it provides for the Fund's use.

**Compensation of Independent Trustees**

The Independent Trustees' annual fee will be $32,000. The Independent Trustees also receive reimbursement of reasonable out-of-pocket expenses incurred in connection with attending each regular Board meeting, each special meeting and each committee meeting attended. No compensation is expected to be paid to directors who are "interested persons" with respect to the Fund, as such term is defined in Section 2(a)(19) of the 1940 Act. The Chairman of the Audit Committee will receive an additional $8,000 annually.

**Item 12. Security Ownership of Certain Beneficial Owners, Management and Related Stockholder Matters**

In conjunction with the Fund's formation, certain affiliates of the Investment Adviser purchased $200,000 in Shares of the Fund. Certain affiliates of the Investment Adviser have since purchased additional Shares. The Shares were sold in reliance upon the available exemptions from registration requirements of Section 4(a)(2) of the Securities Act.

The following table sets forth certain ownership information with respect to shares of the Fund's Shares of beneficial interest for those persons who directly or indirectly own, control or hold with the power to vote five percent or more of the Fund's Shares and all officers and directors, as a group.

---

| | | | |
|:---|:---|:---|:---|
| | | **Percentage of Common<br> Shares Outstanding** | **Percentage of Common<br> Shares Outstanding** |
| <br>**Name and address** |<br>**Type of<br> ownership** | **Shares<br> owned** | **Percentage** |
| Benjamin P. Kahle \*<sup>(1)</sup> | Record | 150.00 | 0.2% |
| Paul T. Moore \*<sup>(1)</sup> | Record | 276.84 | 0.4% |
| Aaron B. Moatz \*<sup>(1)</sup> | N/A | 500.00 | 0.6% |
| Norman J. Cerk \*<sup>(1)</sup> | N/A | 400.00 | 0.5% |
| Adrienne Y. Hart<sup>(1)</sup> | N/A |  |  |

---

\* Represents less than 1.0%.

&nbsp;&nbsp;&nbsp;&nbsp;(1) The address for each of the Fund's officers and directors is c/o Wellings Capital Management, LLC, 14805 Forest Road, Suite 203, Forest, VA 24551.

**Item 13. Certain Relationships and Related Transactions and Director Independence**

 ****

We have procedures in place for the review, approval, and monitoring of transactions involving us and certain persons related to us. As disclosed in various filings with the SEC, Wellings Capital Management has served as the Fund investment advisor since the Fund's inception under an Investment Advisory Agreement that took effect May 2, 2022 and was renewed on April 30, 2025. The Investment Advisory Agreement was approved by the Fund's organizational board meeting that took place in March 2022. The value of the Investment Advisory Agreement was determined based on a management fee. The amount of management fees paid to Wellings Capital Management for the fiscal year ended March 31, 2025, under the Investment Advisory Agreement was $683,298.

**Item 14. Principal Accountant Fees and Services**

**<u>Independent Registered Public Accounting Firm</u>**

**PRINCIPAL ACCOUNTANT FEES AND SERVICES**

**(fiscal years ended March 31, 2025 and 2024)**

The following aggregate fees by RSM US LLP, (PCAOB ID: 49), located at 30 South Wacker Drive, Suite 3300, Chicago, IL 60606, the Fund's independent registered public accounting firm for the fiscal years ended March 31, 2025 and 2024 that were billed to the Fund for work attributable to audit, tax and other services.

---

| | | |
|:---|:---|:---|
|  | **Fiscal Year Ended March 31,** | **Fiscal Year Ended March 31,** |
|  | **2025** | **2024** |
| Audit Fees | $273176 | $210410 |
| Audit-Related Fees |  |  |
| Tax Fees |  |  |
| All Other Fees | - | 33066 |
| &nbsp;&nbsp;&nbsp;**Total Fees:** | $273176 | $243476 |

---

Services rendered by RSM US LLP in connection with fees presented above were as follows:

***Audit Fees.*** Audit fees include fees for services that normally would be provided by the accountant in connection with statutory and regulatory filings or engagements and that generally only the independent accountant can provide. In addition to fees for the audit of our annual financial statements, the review of the effectiveness of our internal control over financial reporting and the review of our quarterly financial statements in accordance with generally accepted auditing standards, this category contains fees for comfort letters, statutory audits, consents, and assistance with and review of documents filed with the SEC.

***Audit-Related Fees.*** Audit related fees are assurance related services that traditionally are performed by the independent accountant, such as attest services that are not required by statute or regulation.

***Tax Fees.*** Tax fees include professional fees for tax compliance and tax advice.

***All Other Fees.*** Fees for other services would include fees related to the Fund's registration statement.

**PART IV.**

**Item 15. Exhibits and Financial Statement Schedules** 

**EXHIBIT INDEX**

---

| | |
|:---|:---|
| Exhibit<br> Number | Exhibit Description |
| 3.01 | [Agreement and Declaration of Trust (filed as Exhibit 3.1 to the Fund's Registration Statement on Form 10 filed on May 3, 2022 and incorporated herein by reference)](http://www.sec.gov/Archives/edgar/data/1922947/000121390022023721/s137049_ex3-1.htm) |
| 3.02 | [Bylaws (filed as Exhibit 3.2 to the Fund's Registration Statement on Form 10 filed on May 3, 2022 and incorporated herein by reference).](http://www.sec.gov/Archives/edgar/data/1922947/000121390022023721/s137049_ex3-2.htm) |
| 4.01 | [Subscription Agreement (Incorporated by reference to Exhibit 4.1 to Registrant's Amendment No. 2 to Registration Statement on Form 10 (File No. 000-56432) filed on August 1, 2022).](http://www.sec.gov/Archives/edgar/data/1922947/000121390022023721/s137049_ex4-1.htm) |
| 10.01 | [Investment Advisory Agreement (Incorporated by reference to Exhibit 10.1 to Registrant's Amendment No. 2 to Registration Statement on Form 10 (File No. 000-56432) filed on August 1, 2022).](http://www.sec.gov/Archives/edgar/data/1922947/000121390022023721/s137049_ex10-1.htm) |
| 10.02 | [Administration Agreement (Incorporated by reference to Exhibit 10.2 to Registrant's Amendment No. 2 to Registration Statement on Form 10 (File No. 000-56432) filed on August 1, 2022).](http://www.sec.gov/Archives/edgar/data/1922947/000121390022023721/s137049_ex10-2.htm) |
| 10.03 | [Custody Agreement (Incorporated by reference to Exhibit 10.3 to Registrant's Amendment No. 2 to Registration Statement on Form 10 (File No. 000-56432) filed on August 1, 2022).](http://www.sec.gov/Archives/edgar/data/1922947/000121390022023721/s137049_ex10-3.htm) |
| 10.04 | [Escrow Agreement (Incorporated by reference to Exhibit 10.4 to Registrant's Amendment No. 2 to Registration Statement on Form 10 (File No. 000-56432) filed on August 1, 2022).](http://www.sec.gov/Archives/edgar/data/1922947/000121390022023721/s137049_ex10-4.htm) |
| 14.1 | [Code of Ethics](ea024083901_ex14-1.htm) |
| 31.1 | [Certification of Chief Executive Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.](ea024083901_ex31-1.htm) |
| 31.2 | [Certification of Chief Financial Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.](ea024083901_ex31-2.htm) |
| 32.1 | [Certification of Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.](ea024083901_ex32-1.htm) |
| 32.2 | [Certification of Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.](ea024083901_ex32-2.htm) |

---

**Documents Filed as Part of this Report**

The following financial statements are set forth in Item 8:

---

| |
|:---|
| [Statements of Assets and Liabilities as of March 31, 2024 and March 31, 2023](#f_001) |
| [Schedule of Investments as of March 31, 2024 and March 31, 2023](#f_002) |
| [Statements of Operations for the years ended March 31, 2024, March 31, 2023, and period from March 30, 2022 (Organization of Fund) to March 31, 2022](#f_003) |
| [Statements of Changes in Net Assets for the years ended March 31, 2024, March 31, 2023 and period from March 30, 2022 (Organization of Fund) to March 31, 2022](#f_004) |
| [Statements of Cash Flows for the years ended March 31, 2024, March 31, 2023 and period from March 30, 2022 (Organization of Fund) to March 31, 2022](#f_005) |
| [Notes to the Financial Statements](#f_006) |

---

**Item 16. Form 10-K Summary**

None.

**SIGNATURES**

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

---

| | |
|:---|:---|
| **Wellings Real Estate Income Fund** | **Wellings Real Estate Income Fund** |
| By: | /s/ Paul T. Moore |
|  | Paul T. Moore |
|  | Chief Executive Officer |
| Date: | **6/27/2025** |

---

---

| | |
|:---|:---|
| By: | /s/ Benjamin P. Kahle |
|  | Benjamin P. Kahle |
|  | Chief Operating Officer and Chief Financial Officer |
| Date: | **6/27/2025** |

---

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

---

| | | | |
|:---|:---|:---|:---|
| /s/ Paul T. Moore | /s/ Paul T. Moore | /s/ Benjamin P. Kahle | /s/ Benjamin P. Kahle |
| Paul T. Moore | Paul T. Moore | Benjamin P. Kahle | Benjamin P. Kahle |
| Chief Executive Officer | Chief Executive Officer | Chief Operating Officer, Chief Financial Officer | Chief Operating Officer, Chief Financial Officer |
| *Signing on behalf of the registrant and as principal executive officer* | *Signing on behalf of the registrant and as principal executive officer* | *Signing on behalf of the registrant and as principal financial officer* | *Signing on behalf of the registrant and as principal financial officer* |
| Date: | **6/27/2025** | Date: | **6/27/2025** |

---

## Exhibit 14.1

**Exhibit 14.1**

**WELLINGS CAPITAL MANAGEMENT, LLC**

**CODE OF BUSINESS CONDUCT AND ETHICS**

**May 13, 2022**

**TABLE OF CONTENTS**

---

| | |
|:---|:---|
| | Page |
| I. INTRODUCTION | 1 |
| II. PURPOSE OF THE CODE | 1 |
| III. APPLICATION OF THE CODE | 2 |
| Section 3.1 Scope of the Code of Ethics | 2 |
| Section 3.2 Definitions | 2 |
| Section 3.3 Standards of Conduct | 4 |
| IV. PRINCIPLES OF BUSINESS CONDUCT | 5 |
| Section 4.1 Conflicts of Interest | 5 |
| Section 4.2 Corporate Opportunities | 5 |
| Section 4.3 Confidentiality | 5 |
| Section 4.4 Fair Dealing | 5 |
| Section 4.5 Protection and Proper Use of Company Assets | 6 |
| Section 4.6 Foreign Corrupt Practices Act | 6 |
| Section 4.7 Compliance with Applicable Laws, Rules and Regulations | 6 |
| Section 4.8 Equal Opportunity, Harassment | 6 |
| Section 4.9 Gifts | 6 |
| Section 4.10 Accuracy of Company Records | 7 |
| Section 4.11 Retaining Business Communications | 7 |
| Section 4.12 Outside Employment | 7 |
| Section 4.13 Service as a Director | 8 |
| Section 4.14 Political Contributions | 8 |
| Section 4.15 Media Relations | 8 |
| Section 4.16 Intellectual Property Information | 8 |
| Section 4.17 Internet and Email Policy | 8 |
| Section 4.18 Reporting Violations and Complaint Handling | 8 |

---

---

| | |
|:---|:---|
| V. IMPLEMENTATION OF THE CODE | 9 |
| Section 5.1 Prohibited Transactions | 9 |
| Section 5.2 Management of the Restricted List | 10 |
| Section 5.3 Procedures to Implement this Code | 10 |
| Section 5.4 Reporting Requirements | 10 |
| Section 5.5 Pre-Clearance Reports | 10 |
| Section 5.6 Initial Holdings Reports | 10 |
| Section 5.7 Quarterly Transaction Reports | 11 |
| Section 5.8 Annual Holdings Reports | 11 |
| Section 5.9 Annual Certification of Compliance | 11 |
| VI. STATEMENT ON THE PROHIBITION OF INSIDER TRADING | 12 |
| VII. ADMINISTRATION OF THE CODE | 17 |
| VIII. SANCTIONS FOR CODE VIOLATIONS | 17 |
| IX. APPLICATION/WAIVERS | 17 |
| X. RECORDS | 17 |
| XI. REVISIONS AND AMENDMENTS | 18 |
| Appendix A | A-1 |
| Appendix B | B-1 |
| Appendix C | C-1 |
| Appendix D | D-1 |
| Appendix E | E-1 |

---

**CODE OF BUSINESS CONDUCT AND ETHICS**

**I. INTRODUCTION**

Wellings Capital Management, LLC, (the "***Firm***" or "***us***" or "***we***"), is a Delaware limited liability company that is registered as an investment adviser under the Investment Advisers Act of 1940 (the "***Advisers Act***"). Wellings Capital Management, LLC currently serves as the investment adviser to Wellings Real Estate Income Fund (**"*Wellings BDC*"**), an externally managed, non-diversified, closed-end management investment company that has elected to be regulated as a business development company ("***BDC***") under the Investment Company Act of 1940, as amended (the "***1940 Act***"). Unless otherwise noted, all references herein to the "***BDC Clients***" apply equally to Wellings BDC and any other future BDC client the Firm may serve as investment adviser to. The Firm also provides investment advisory and administrative services to six real estate investment funds and a statutory trust fund.

Ethics are important to the Firm and to its management. The Firm is committed to the highest ethical standards and to conducting its business with the highest level of integrity.

All officers, directors and employees of the Firm are responsible for maintaining this level of integrity and for complying with the policies contained in this Code of Business Conduct and Ethics and Statement on the Prohibition of Insider Trading (this "<u>Code</u>"). If you have any questions or concerns about what is proper conduct for you or anyone else, please raise these concerns with the Firm's Chief Compliance Officer, who is responsible for administering and monitoring this Code (the "<u>Chief Compliance Officer</u>"), and follow the procedures outlined in applicable sections of this Code.

This Code has been adopted by Senior management of Directors of the Company (the "<u>Board</u>") in accordance with Rule 17j-l(c) under the Investment Company Act of 1940, as amended (the "<u>1940 Act</u>"), Item 406 of Regulation S-K promulgated under the Securities Exchange Act of 1934, as amended (the "<u>Exchange Act</u>") and the May 9, 1994 Report of the Advisory Group on Personal Investing by the Investment Company Institute (the "<u>Report</u>"). Rule 17j-l of the 1940 Act generally describes fraudulent or manipulative practices with respect to purchases or sales of securities held or to be acquired by business development companies if effected by access persons of such companies.

**II. PURPOSE OF THE CODE**

This Code is intended to:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• help you recognize ethical issues and take the appropriate steps to resolve these issues;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• deter ethical violations to avoid any abuse of position of trust and responsibility;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• maintain confidentiality of our business activities;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• assist you in complying with applicable securities laws;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• assist you in reporting any unethical or illegal conduct; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• reaffirm and promote our commitment to a corporate culture that values honesty, integrity, and accountability.

Further, it is the policy of the Company that no affiliated person of our organization shall, in connection with the purchase or sale, directly or indirectly, by such person of any security held or to be acquired by the Company:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• employ any device, scheme, or artifice to defraud us;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• make any untrue statement of a material fact or omit to state to us a material fact in order to make the statement made, in light of the circumstances under which it is made, not misleading;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• engage in any act, practice, or course of business which operates or would operate as a fraud or deceit upon us; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• engage in any manipulative practices with respect to our business activities.

All officers, directors, and employees, as a condition of employment or continued employment or service to the Company and the Advisor, as applicable, will acknowledge annually, in writing, in the form attached hereto as <u>Appendix A</u>, that they have received a copy of this Code, read it, and understand that this Code contains our expectations regarding their conduct.

**III. APPLICATION OF THE CODE**

The employees specified in the following discussion will be subject to the provisions of this Code.

Section 3.1 <u>Scope of the Code of Ethics</u>. In order to prevent the Company's Access Persons, as defined below, from engaging in any of these prohibited acts, practices or courses of business, Senior management has adopted this Code of Ethics.

Section 3.2 <u>Definitions</u>. In addition to terms expressly defined elsewhere herein, the following words shall have the following meanings as used in this Code:

<u>Access Person</u> means any director, officer, partner, employee, or Advisory Person (as defined below) of the Company; provided, however, that the term "Access Person" will not include a Disinterested Director (as defined below).

<u>Advisory Person</u> means: (i) any director, officer or employee of the Company or of any company in a control relationship to the Company, who, in connection with his or her regular duties, makes, participates in or obtains information regarding the purchase or sale of a Covered Security (as defined below) by the Company, or whose functions relate to the making of any recommendations with respect to such purchases or sales; and (ii) any natural person in a control relationship to the Company who obtains information concerning recommendations made to the Company with regard to the purchase or sale of a Covered Security. An Advisory Person shall not include a Disinterested Director.

<u>Automatic Investment Plan</u> refers to any program in which regular periodic purchases (or withdrawals) are made automatically in (or from) investment accounts in accordance with a predetermined schedule and allocation, including a distribution reinvestment plan.

<u>Beneficial Interest</u> includes any entity, person, trust, or account with respect to which an Access Person exercises investment discretion or provides investment advice. A beneficial interest shall be presumed to include all accounts in the name of or for the benefit of the Access Person, his or her spouse, dependent children or any person living with him or her or to whom he or she contributed economic support.

<u>Beneficial Ownership</u> shall be determined in accordance with Rule 16a-1(a)(2) under the Exchange Act, except that the determination of direct or indirect Beneficial Ownership shall apply to all securities, and not just equity securities, that an Access Person has or acquires. Rule 16a-1(a)(2) provides that the term "beneficial owner" means any person who, directly or indirectly, through any contract, arrangement, understanding, relationship or otherwise, has or shares a direct or indirect pecuniary interest in any equity security. Therefore, an Access Person may be deemed to have Beneficial Ownership of securities held by members of his or her immediate family sharing the same household, or by certain partnerships, trusts, corporations, or other arrangements.

<u>Blackout Period</u> means that timeframe in which the Company or an Access Person, or Disinterested Director with knowledge of the Company's trading activity, may not engage in trading in an issue, or its related securities, appearing on the Company's Restricted List as described below.

<u>Control</u> shall have the same meaning as that set forth in Section 2(a)(9) of the 1940 Act.

<u>Covered Security</u> means any note, stock, treasury stock, security future, bond, debenture, evidence of indebtedness, certificate of interest or participation in any profit-sharing agreement, collateral-trust certificate, preorganization certificate or subscription, transferable share, investment contract, voting-trust certificate, certificate of deposit for a security, fractional undivided interest in oil, gas, or other mineral rights, any put, call, straddle, option, or privilege on any security or on any group or index of securities, or any put, call, straddle, option, or privilege entered into on a national securities exchange relating to foreign currency, or in general, any interest or instrument commonly known as a "security," or any certificate of interest or participation in, temporary or interim certificate for, receipt for, guaranty of, or warrant or right to subscribe to or purchase any of the foregoing, except that a Covered Security does not include:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. Direct obligations of the Government of the United States;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. Bankers' acceptances, bank certificates of deposit, commercial paper, and high quality short-term debt instruments, including repurchase agreements;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3. Shares issued by money market funds;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4. Shares issued by open-end funds; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5. Shares issued by unit investment trusts that are invested exclusively in one or more open-end funds.

<u>Disinterested Director</u> means a director of the Company who is not an "interested person" of the Company within the meaning of Section 2(a)(19) of the 1940 Act.

<u>Initial Public Offering</u> means an offering of securities registered under the Securities Act of 1933, as amended (the "<u>Securities Act</u>"), the issuer of which, immediately before the registration, was not subject to the reporting requirements of Sections 13 or 15(d) of the Exchange Act.

<u>Limited Offering</u> means an offering that is exempt from registration under the Securities Act pursuant to Section 4(a)(2) or Section 4(6) or pursuant to Rule 504, Rule 505, or Rule 506 of the Securities Act.

<u>Purchase or Sale of a Covered Security</u> includes, among other things, the writing of an option to purchase or sell a Covered Security, or the use of a derivative product to take a position in a Covered Security.

<u>Restricted List</u> means the list that identifies those securities which the Company or its Access Persons may not trade due to some restriction under the securities laws whereby the Company or its Access Persons may be deemed to possess material nonpublic information (as it is described within the Insider Trading Policy Statement) about the issuer of such securities.

<u>Supervised Person</u> means any partner, officer, director (or other person occupying a similar status or performing similar functions) or employee of any entity that provides investment advice on behalf of the Company and is subject to the supervision and control of the Company; provided, however, that Supervised Person shall not include Disinterested Directors.

Section 3.3 <u>Standards of Conduct</u>.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.3.1. No Access Person, Supervised Person or Disinterested Director shall engage, directly or indirectly, in any business transaction or arrangement for personal profit that is not in the best interests of the Company or its stockholders; nor shall he or she make use of any confidential information gained by reason of his or her employment by or affiliation with the Company, or any of its affiliates, in order to derive a personal profit for himself or herself or for any Beneficial Interest, in violation of the fiduciary duty owed to the Company and its stockholders.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.3.2. Any Access Person recommending or authorizing the purchase or sale of a Covered Security by the Company shall, at the time of such recommendation or authorization, disclose any Beneficial Interest in, or Beneficial Ownership of, such Covered Security or the issuer thereof.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.3.3. No Access Person, Supervised Person or Disinterested Director shall dispense any information concerning securities holdings or securities transactions of the Company to anyone outside the Company without obtaining prior written approval from the Chief Compliance Officer, or such person or persons as these individuals may designate to act on their behalf. Notwithstanding the preceding sentence, such Access Person may dispense such information without obtaining prior written approval:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• when there is a public report containing the same information;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• when such information is dispensed in accordance with compliance procedures established to prevent conflicts of interest between the Company and its affiliates;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• when such information is reported to directors of the Company; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• in the ordinary course of his or her duties on behalf of the Company.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.3.4. All personal securities transactions should be conducted consistent with this Code and the Insider Trading Policy Statement and in such manner as to avoid actual or potential conflicts of interest, the appearance of a conflict of interest, or any abuse of an individual's position of trust and responsibility within the Company.

**IV. PRINCIPLES OF BUSINESS CONDUCT**

All officers, directors, and employees of the Company and the Advisor will be subject to the following guidelines covering business conduct, except as noted below:

Section 4.1 <u>Conflicts of Interest</u>. You must avoid any conflict, or the appearance of a conflict, between your personal interests and our interests. A conflict exists when your personal interests in any way interfere with our interests, or when you take any action or have any interests that may make it difficult for you to perform your job objectively and effectively. For example, a conflict of interest probably exists if:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• you cause us or the Advisor to enter into business relationships with you or a member of your family, or invest in companies affiliated with you or a member of your family;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• you use any nonpublic information about us or the Advisor, our customers or our other business partners for your personal gain, or the gain of a member of your family; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• you use or communicate confidential information obtained in the course of your work for your or another's personal benefit.

Section 4.2 <u>Corporate Opportunities</u>. Each of us has a duty to advance the legitimate interests of the Company when the opportunity to do so presents itself. Therefore, you may not:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• take for yourself personally opportunities, including investment opportunities, discovered through the use of your position with us or the Advisor, or through the use of either's property or information;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• use our or the Advisor's property, information or position for your personal gain or the gain of a family member; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• compete, or prepare to compete, with us or the Advisor.

Section 4.3 <u>Confidentiality</u>. You must not disclose confidential information regarding us, the Advisor, our affiliates, our lenders, our clients, or our other business partners, unless disclosure is authorized or required by law. Confidential information includes all nonpublic information that might be harmful to, or useful to the competitors of, the Company, our affiliates, our lenders, our clients, or our other business partners. This obligation continues even after you leave the Company, until the information becomes publicly available.

Section 4.4 <u>Fair Dealing</u>. You must endeavor to deal fairly with our customers, suppliers and business partners, or any other companies or individuals with whom we do business or come into contact with, including fellow employees and our competitors. You must not take unfair advantage of these or other parties by means of:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• manipulation;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• concealment;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• abuse of privileged information;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• misrepresentation of material facts; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• any other unfair-dealing practice.

Section 4.5 <u>Protection and Proper Use of Company Assets</u>. Our assets are to be used only for legitimate business purposes. You should protect our assets and ensure that they are used efficiently.

Incidental personal use of telephones, fax machines, copy machines, personal computers and similar equipment is generally allowed if there is no significant added cost to us, it does not interfere with your work duties, and is not related to an illegal activity or to any outside business.

Section 4.6 <u>Foreign Corrupt Practices Act</u>. The United States Foreign Corrupt Practices Act prohibits giving anything of value, directly or indirectly, to foreign government officials or foreign political candidates in order to obtain, retain or direct business. Accordingly, corporate funds, property or anything of value may not be, directly or indirectly, offered or given by a person to whom this Code is applicable or an agent acting on such person's behalf, to a foreign official, foreign political party or official thereof or any candidate for a foreign political office for the purpose of influencing any act or decision of such foreign person or inducing such person to use his or her influence, or in order to assist in obtaining or retaining business for, or directing business to, any person.

All persons to whom this Code is applicable are also prohibited from offering or paying anything of value to any foreign person if it is known or it should have been known that all or part of such payment will be used for the above-described prohibited actions. This provision includes situations when intermediaries, such as affiliates or agents, are used to channel payoffs to foreign officials.

Section 4.7 <u>Compliance with Applicable Laws, Rules and Regulations</u>. Each of us has a duty to comply with all laws, rules and regulations that apply to our business. Please talk to the Chief Compliance Officer if you have any questions about how to comply with the above regulations and other laws, rules, and regulations.

In addition, we expect you to comply with all our policies and procedures that apply to you. We may modify or update our policies and procedures in the future, and may adopt new company policies and procedures from time to time. You are also expected to observe the terms of any confidentiality agreement, employment agreement or other similar agreement that applies to you.

Section 4.8 <u>Equal Opportunity; Harassment</u>. We are committed to providing equal opportunity in all of our employment practices including selection, hiring, promotion, transfer and compensation of all qualified applicants and employees without regard to race, color, sex or gender, sexual orientation, religion, age, national origin, handicap, disability, citizenship status or any other status protected by law. With this in mind, there are certain behaviors that will not be tolerated. These include harassment, violence, intimidation, and discrimination of any kind involving race, color, gender, sexual orientation, religion, age, national origin, handicap, disability, citizenship status, marital status or any other status protected by law.

Section 4.9 <u>Gifts</u>. Gifts can appear to compromise the integrity and honesty of our personnel. On the other hand, business colleagues often wish to provide small gifts to others as a way of demonstrating appreciation or interest. We have attempted to balance these considerations in the policy which follows.

No person employed by the Company or the Advisor shall accept a gift or other thing of more than de minimis value ($500 or less) from any person or entity that does business with, or is soliciting business from, the Company. Gifts exceeding that amount per person must be returned and the gift, its approximate value and its disposition reported to the Chief Compliance Officer. Such persons of the Company and the Advisor may accept gifts in the form of customary business entertainment (such as meals or tickets to sporting or other entertainment events) so long as the giver will be present at the entertainment. Gifts to the Company as a whole or to an entire department (for example, accounting, analysts, etc.) may exceed the $500 limitation, but such gifts must be approved by the Chief Compliance Officer.

All gifts shall be reflected in a gift log, containing a basic description of the gift, a good faith estimate of the value of the gift and a description of its disposition (that is, accepted, rejected, returned to sender, etc.).

Solicitation of gifts is strictly prohibited.

Standards for giving gifts are identical to those governing the acceptance of gifts (that is they should be restricted to items worth $500 or less). On the whole, good taste and judgment must be exercised in both the receipt and giving of gifts. Every person subject to this Code must avoid gifts or entertainment that would compromise the Company's standing or reputation. If you are offered or receive any gift which is either prohibited or questionable, you must inform the Chief Compliance Officer immediately. Disinterested Directors are not subject to these requirements.

Section 4.10 <u>Accuracy of Company Records</u>. We require honest and accurate recording and reporting of information in order to make responsible business decisions. This includes such data as quality, safety, and personnel records, as well as financial records. All financial books, records and accounts must accurately reflect transactions and events, and conform both to required accounting principles and to our system of internal controls.

Section 4.11 <u>Retaining Business Communications</u>. The law requires us to maintain certain types of corporate records, usually for specified periods of time. Failure to retain those records for those minimum periods could subject us to penalties and fines, cause the loss of rights, obstruct justice, place us in contempt of court or seriously disadvantage us in litigation.

From time to time we establish retention or destruction policies in order to ensure legal compliance. We expect you to fully comply with any published records retention or destruction policies, provided that you should note the following exception: If you believe, or we inform you, that our records are relevant to any litigation or governmental action, or any potential litigation or action, then you must preserve those records until we determine the records are no longer needed. This exception supersedes any previously or subsequently established destruction policies for those records. If you believe that this exception may apply, or have any questions regarding the possible applicability of this exception, please contact the Chief Compliance Officer. The personal records of Disinterested Directors are not subject to these requirements.

Section 4.12 <u>Outside Employment</u>. Without the written consent of the Chief Executive Officer of the Company (the "<u>Chief Executive Officer</u>"), no person employed by the Company or the Advisor is permitted to:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• engage in any other financial services business for profit;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• be employed or compensated by any other business for work performed; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• have a significant (more than 5% equity) interest in any other financial services business including, but not limited to, banks, brokerages, investment advisors, insurance companies or any other similar business.

Requests for outside employment waivers should be made in writing to the Chief Executive Officer with a copy to the Chief Compliance Officer.

Section 4.13 <u>Service as a Director</u>. No person employed by the Company or the Advisor shall serve as a director or officer of any organization, other than a charitable organization, without prior written authorization from the Chief Compliance Officer. Any request to serve on the board of such an organization must include the name of the entity and its business, the names of the other board members, and a general reason for the request. The Chief Compliance Officer shall consult with the Chief Executive Officer in connection with such request. Disinterested Directors are not subject to these requirements, but should give notice to the Chief Compliance Officer prior to serving as a director or officer of any such organization.

Section 4.14 <u>Political Contributions</u>. Persons associated with the Company or any of its affiliated organizations may direct personal funds as contributions to political action committees or political candidates; however, any amount contributed in excess of [$150] (regardless of whether one may vote for the candidate) must be pre-approved by the Chief Compliance Officer, or their designee. Persons associated with the Company or the Advisor will be required to disclose any political contributions made no less frequently than annually. Disinterested Directors are not subject to the pre-clearance or annual disclosure requirements.

Section 4.15 <u>Media Relations</u>. We must speak with a unified voice in all dealings with the press and other media. As a result, the Chief Executive Officer, or his or her designee, is the sole contact for media seeking information about the Company. Any requests from the media must be referred to the Chief Executive Officer, or his or her designee.

Section 4.16 <u>Intellectual Property Information</u>. Information generated in our business is a valuable asset. Protecting this information plays an important role in our growth and ability to compete. Such information includes business and research plans, objectives and strategies, trade secrets, unpublished financial information, salary and benefits data and lender and other business partner lists. Employees who have access to our intellectual property information are obligated to safeguard it from unauthorized access and must:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Not disclose this information to persons outside of the Company;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Not use this information for personal benefit or the benefit of persons outside of the Company; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Not share this information with other employees except on a legitimate "need to know" basis.

Section 4.17 <u>Internet and Email Policy</u>. We provide an email system and Internet access to certain of our employees to help them do their work. You may use the email system and the Internet only for legitimate business purposes in the course of your duties. Incidental and occasional personal use is permitted, but never for personal gain or any improper or illegal use. Further, you are prohibited from discussing or posting information regarding the Company in any external electronic forum, including Internet chat rooms, electronic bulletin boards or social media sites.

Section 4.18 <u>Reporting Violations and Complaint Handling</u>. You are responsible for compliance with the rules, standards and principles described in this Code. In addition, you should be alert to possible violations of the Code by the Company's or the Advisor's employees, officers, and directors, and you are expected to report a violation promptly. All reports of possible violations should be made in accordance with the Company's Whistleblower Policy, as adopted on February 15, 2022.

**V. IMPLEMENTATION OF THE CODE**

Section 5.1 <u>Prohibited Transactions</u>.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.1.1. **General Prohibition**. No Access Person shall purchase or sell, directly or indirectly, any Covered Security (including any security issued by the issuer of such Covered Security) in which he or she has, or by reason of such transaction acquires, any direct or indirect Beneficial Ownership and which such Access Person knows or should have known at the time of such purchase or sale is being considered for purchase or sale by the Company, or is held in the Company portfolio unless such Access Person shall have obtained prior written approval for such purpose from the Chief Compliance Officer.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• An Access Person who becomes aware that the Company is considering the purchase or sale of any Covered Security must immediately notify the Chief Compliance Officer of any interest that such Access Person may have in any outstanding Covered Security (including any security issued by the issuer of such Covered Security).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• An Access Person shall similarly notify the Chief Compliance Officer of any other interest or connection that such Access Person might have in or with such issuer.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Once an Access Person becomes aware that the Company is considering the purchase or sale of a Covered Security, such Access Person may not engage in any transaction in such Covered Security (including any security issued by the issuer of such Covered Security).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The foregoing notifications or permission may be provided verbally, but should be confirmed in writing as soon and with as much detail as possible.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.1.2. **Initial Public Offerings and Limited Offerings**. Access Persons of the Company must obtain approval from the Company before directly or indirectly acquiring Beneficial Ownership in any securities in an Initial Public Offering or in a Limited Offering where such securities are issued by (i) an issuer or entity whose outstanding securities are held or being considered for purchase by the Company, or any control affiliate thereof; or (ii) an entity that is currently providing or is proposing to provide advisory, administrative, custodial, transfer agency, brokerage or other material services to the Company, including firms that are seeking to sell or in the past two years have sold securities to the Company.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.1.3. **Securities under Review; Blackout Period**. No Access Persons shall execute a securities transaction in any security issued by an entity that the Company owns in its portfolio or is considering for purchase or sale unless such Access Person shall have obtained prior written approval for such purpose from the Chief Compliance Officer. No Access Person may trade in the securities of any issuer appearing on the Restricted List until notified that the entity name no longer appears on the Restricted List.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.1.4. **Company Acquisition of Shares in Companies that Access Persons Hold Through Limited Offerings**. Access Persons who have been authorized to acquire securities in a Limited Offering must disclose that investment to the Chief Compliance Officer when they are involved in the Company's subsequent consideration of an investment in the issuer, and the Company's decision to purchase such securities must be independently reviewed by investment personnel with no personal interest in that issuer.

Section 5.2 <u>Management of the Restricted List</u>. The Chief Compliance Officer will manage placing and removing names from the Restricted List. Should an Access Person learn of material nonpublic information concerning the issuer of any security that information must be provided to the Chief Compliance Officer so that the issuer can be included on the Restricted List. The Chief Compliance Officer will note the nature of the information learned, the time the information was learned and the other persons in possession of this information. The Chief Compliance Officer will maintain this information in a log. Upon the receipt of such information, the Chief Compliance Officer will revise and circulate the Restricted List to all Access Persons. The Advisor is directed to advise the Company when it has obtained information causing the Advisor to be restricted from trading in the securities of any entities being considered for investment in the Company's portfolio. The contents of the Restricted List are highly confidential and must not be disclosed to any person or entity outside of the Company absent approval of the Chief Compliance Officer.

Section 5.3 <u>Procedures to Implement this Code</u>. The following reporting procedures have been established to assist Access Persons in avoiding a violation of this Code, and to assist the Company in preventing, detecting, and imposing sanctions for violations of this Code. Every Access Person must follow these procedures. Questions regarding these procedures should be directed to the Chief Compliance Officer.

All Access Persons are subject to the reporting requirements set forth in Section 5.4 except:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• with respect to transactions effected for, and Covered Securities (including any security issued by the issuer of such Covered Security) held in, any account over which the Access Person has no direct or indirect influence or control; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Those transactions effected pursuant to an Automatic Investment Plan.

Section 5.4 <u>Reporting Requirements</u>. The Chief Compliance Officer shall furnish each employee with a copy of this Code along with the other sections of this Code, and any amendments, upon commencement of employment and annually thereafter.

Each Supervised Person is required to certify, through a written acknowledgment, within 10 days of commencement of employment, that he or she has received, read, and understands all aspects of the Code and recognizes that he or she is subject to the provisions and principles detailed therein. In addition, the Chief Compliance Officer shall notify each Access Person of his or her obligation to file an initial holdings report, quarterly transaction reports, and annual holdings reports in the forms attached hereto as <u>Appendices B, C and D</u>, respectively.

Section 5.5 <u>Pre-Clearance Reports</u>. Access Persons must obtain approval from the Chief Compliance Officer prior to entering into a transaction in a Limited Offering and Initial Public Offering.

Section 5.6 <u>Initial Holdings Reports</u>. Each Access Person must, no later than 10 days after the person becomes an Access Person, submit to the Chief Compliance Officer or other designated person a report of the Access Person's current securities holdings. The information provided must be current as of a date no more than 45 days prior to the date the person becomes an Access Person. The report must include the following:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the title and type of the security and, as applicable, the exchange ticker symbol or CUSIP number, the number of shares held for each security and the principal amount;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the name of any broker, dealer, or bank with which the Access Person maintains an account in which any securities are held for the Access Person's direct or indirect benefit; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the date the Access Person submits the report.

Section 5.7 <u>Quarterly Transaction Reports</u>. Each Access Person must, no later than 30 days after the end of each calendar quarter, submit to the Chief Compliance Officer or other designated person a report of the Access Person's transactions involving a Covered Security (including any security issued by the issuer of such Covered Security) in which the Access Person had, or as a result of the transaction acquired, any direct or indirect Beneficial Ownership. The report must cover all transactions occurring during the calendar quarter most recently ending. Disinterested Directors must file such a report if such director knew or, in the ordinary course of fulfilling his or her official duties as a director of the Company, should have known, that during the 15-day period immediately preceding or after the date of the transaction involving a Covered Security by the director such Covered Security is or was purchased or sold by the Company or the Company's Advisor considered purchasing or selling such Covered Security. The report must contain the following information:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the date of the transaction;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the title and, as applicable, the exchange ticker symbol or CUSIP number, of each reportable security involved, the interest rate and maturity date of each reportable security involved, the number of shares of each reportable security involved and the principal amount of each reportable security involved;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the nature of the transaction (i.e., purchase, sale or other type of acquisition or disposition);

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the price of the security at which the transaction was effected;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the name of the broker, dealer, or bank with or through which the transaction was effected, and the date the account(s) were established; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the date the Access Person submits the report.

Section 5.8 <u>Annual Holdings Reports</u>. Each Access Person must submit, to the Chief Compliance Officer or other designated person, an annual holdings report reflecting holdings as of a date no more than 45 days before the report is submitted. The annual holdings report must be submitted at least once every 12-month period, on a date to be designated by the Company. The Chief Compliance Officer will notify every Access Person of the date. Each report must include:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the title and, as applicable, the exchange ticker symbol or CUSIP number, of each reportable security involved, the interest rate and maturity date of each reportable security involved, the number of shares of each reportable security involved and the principal amount of each reportable security involved;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the name of any broker, dealer, or bank with which the Access Person maintains an account in which any securities are held for the Access Person's direct or indirect benefit; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the date the Access Person submits the report.

Section 5.9 <u>Annual Certification of Compliance</u>. All Access Persons must annually certify, through a written acknowledgment, to the Chief Compliance Officer that (1) they have read, understood, and agree to abide by this Code; (2) they have complied with all applicable requirements of this Code; and (3) they have reported all transactions and holdings that they are required to report under this Code.

**VI. <u>STATEMENT ON THE PROHIBITION OF INSIDER TRADING</u>**

Failure by you to recognize the importance of safeguarding information and using information appropriately is greatly detrimental both to your future and to the Company's. The information provided below should provide a useful guide about what constitutes insider trading and material inside information.

**<u>Summary of the Company's Business Activities</u>**

The Company is a business development company established under the 1940 Act and registered with the SEC. The Company offers individual investors access to a portfolio of real estate and real estate- related investments, which will consist of the following primary asset classes: acquiring limited partnership (LP) equity securities issued by entities that invest in manufactured housing communities ("MHCs"), self-storage facilities, industrial real estate, recreational vehicle parks, and/or multifamily residences, as well as any other commercial real estate assets, throughout the United States indirectly through the Fund's ownership in funds, pooled investment vehicles, and syndications controlled by such entities that own such real estate interests and that qualify as eligible portfolio companies under the 1940 Act.

It is not expected that, in the course of its trading activities, the Company will receive access to information that is not already in the public domain. However, certain data sources may make information available to the Company that has not been fully disseminated in the marketplace. If this situation arises and the Company has an opportunity to opt to receive the information, the Access Person that encounters this situation will raise the situation with his or her supervisors and our Chief Compliance Officer to decide whether to opt to receive the information or decline to receive the information. If the decision is made to receive the information, our Chief Compliance Officer will update the Restricted List as it is discussed in the Code of Ethics.

In the unlikely event that you come into possession of information that is not publicly available, either through your work with us or outside of the workplace, you will be required to adhere to this Statement on the Prohibition of Insider Trading (this "<u>Statement</u>") as described in the following pages. You will also be subject to certain reporting requirements in connection with complying with the Code of Ethics beginning with the requirement to notify our Chief Compliance Officer.

**<u>Background</u>**

The securities laws and the rules and regulations of the self-regulatory organizations are designed to ensure that the securities markets are fair and honest, that material information regarding a company is publicly available, and that a security's price and volume are determined by the free interplay of economic forces. The anti-fraud rules of the federal securities laws prohibit, in connection with the purchase or sale of a security:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• making an untrue statement of a material fact;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• omitting to state a material fact necessary to make the statements made not misleading; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• engaging in acts, practices or courses of business which would be fraudulent or deceptive.

Violation of these provisions is a crime that may result in imprisonment and can have other very serious repercussions for both the Company and the employee. Violators may be censured by the government or self-regulatory organizations, suspended, barred from the securities business, or fined. In addition, violations may result in liability under the federal securities laws, including the Insider Trading Sanctions Act of 1984 and the Insider Trading and Securities Fraud Enforcement Act of 1988. The Company's actions with respect to any violations will be swift and forceful since it is the victim of any such abuse.

A violation of the Company's policies and procedures regarding confidential information or the use thereof and disclosure may result in dismissal, suspension without pay, loss of pay or bonus, loss of severance benefits, demotion, or other sanctions, whether or not the violation of the Company's policy or procedure also constituted a violation of law. Trading while in possession of or tipping on the basis of non-public information could also result in civil or criminal liability which could lead to imprisonment, fines and/or a requirement of disgorgement of any profits realized and, as a result of the violation, to an injunction prohibiting the violator from being employed in the securities industry. The Company may initiate or cooperate in proceedings resulting in such penalties.

**<u>Policy</u>**

No person to whom this Statement applies, including officers, directors or employees of the Company and the Advisor, may trade, either personally or on behalf of others, while in possession of material non-public information, nor may any officer, director or employee communicate material non- public information to others in violation of the law. This conduct is referred to as "insider trading." Any questions regarding this policy and procedure should be directed to our Chief Compliance Officer.

While the law concerning insider trading is not rigid, it generally is understood to prohibit:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• trading by an insider while in possession of material non-public information;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• trading by a non-insider while in possession of material non-public information where the information either was disclosed to the non-insider in violation of an insider's duty to keep it confidential or was misappropriated; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• communicating material non-public information to others.

The elements of a claim for insider trading and the penalties for unlawful conduct are described below.

**<u>Who is an Insider?</u>**

The concept of an "insider" is broad and includes officers, directors, and employees of a company. In addition, a person can be a "temporary insider" if he or she enters into a special confidential relationship in the conduct of a company's affairs and, as a result, is given access to information solely for the company's purposes. A temporary insider can include, by way of example, attorneys, accountants, consultants, bank lending officers and employees of such organizations. According to the U.S. Supreme Court, a company must expect the outsider to keep the disclosed non-public information confidential and the relationship must at least imply such a duty before the outsider will be considered an insider.

**<u>What is Material Information?</u>**

Trading on non-public information is not a basis for liability unless the non-public information is material. Information generally is considered "material" if (i) there is a substantial likelihood that a reasonable investor would consider the non-public information important in making an investment decision, or (ii) the non-public information is reasonably certain to have a substantial effect on the price of a company's securities. Non-public information that should be considered material includes, but is not limited to: dividend changes; earnings estimates not previously disseminated; material changes in previously released earnings estimates; significant merger or acquisition proposals or agreements; major litigation; liquidation problems; and extraordinary management developments.

Material information does not have to relate to a company's business. For example, in <u>Carpenter v. United States</u> 108 S. Ct. 316 (1987), the U.S. Supreme Court considered as material certain information about the contents of a forthcoming newspaper column that was expected to affect the market price of a security. In that case, a Wall Street Journal reporter was found criminally liable for disclosing to others the dates that reports on various companies would appear in the Wall Street Journal and whether or not those reports would be favorable.

Any questions that you may have as to whether information is material must be addressed with our Chief Compliance Officer before acting in any way on such information.

**<u>What is Non-public Information?</u>**

Information is non-public until it has been effectively communicated to the marketplace. One must be able to point to some fact to show that the information is public. For example, information found in a report filed with the SEC, or appearing in Reuters, Bloomberg, or a Dow Jones publication or in any other publication of general circulation would generally be considered "public." In certain instances, information disseminated to certain segments of the investment community may be deemed "public" (e.g., research communicated through institutional information dissemination services such as First Call). The fact that information has been disclosed to a few members of the public does not make it public for insider trading purposes. To be "public," the information must have been disseminated in a manner designed to reach investors generally, and the investors must be given the opportunity to absorb the information. Even after public disclosure of information, you must wait until the close of business on the second trading day after the information was publicly disclosed before you can treat the information as public.

**<u>Basis for Liability</u>**

Described below are circumstances under which a person or entity may be deemed to have traded on inside information.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. <u>Fiduciary Duty Theory</u>. In 1980, the U.S. Supreme Court found that there is no general duty to disclose before trading on material non-public information, but that such a duty arises where there is a fiduciary relationship between the parties to the transaction. In such case, one party has a right to expect that the other party will not disclose any material non-public information and will refrain from trading. <u>Chiarella v. U.S.</u>, 445 U.S. 22 (1980).

Insiders such as employees of an issuer are ordinarily considered to have a fiduciary duty to the issuer and its shareholders. In <u>Dirks v. SEC</u>, 463 U.S. 646 (1983), the U.S. Supreme Court stated alternative theories by which such fiduciary duties are imposed on non-insiders: (1) they can enter into a confidential relationship with the company (e.g. attorneys and accountants, etc.) ("temporary insiders"); or (2) they can acquire a fiduciary duty to the company's shareholders as "tippees" if they are aware or should have been aware that they have been given confidential information by an insider or temporary insider who has violated his or her fiduciary duty to the company's shareholders.

In the "tippee" situation, a breach of duty occurs only if the insider or temporary insider personally benefits, directly or indirectly, from the disclosure. The benefit does not have to be of a financial nature, but can be a gift, a reputational benefit that will translate into future earnings, or even evidence of a relationship that suggests a quid pro quo.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. <u>Misappropriation Theory</u>. Another basis for insider trading liability is the "misappropriation" theory, where liability is established when trading occurs on material non-public information that was stolen or misappropriated from another person. In <u>Carpenter v. United States</u>, the U.S. Supreme Court found that a columnist defrauded The Wall Street Journal by communicating information prior to its publication to another person who used the information to trade in the securities markets. It should be noted that the misappropriation theory can be used to reach a variety of individuals not previously thought to be encompassed under the fiduciary duty theory.

**<u>Penalties for Insider Trading</u>**

Penalties for trading on or communicating material non-public information are severe, both for individuals involved in such conduct and their employers. A person can be subject to some or all of the penalties below even if he or she does not personally benefit from the violation. Penalties include the following:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• jail sentences;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• civil injunction;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• treble damages;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• disgorgement of profits;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• fines for the person who committed the violation of up to three times the profit gained or loss avoided, whether or not the person actually benefited; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• fines for the employer or other controlling person of up to the greater of $1,000,000 or three times the amount of the profit gained or loss avoided.

**<u>Controlling the Flow of Sensitive Information</u>**

The following procedures have been established to assist the officers, directors, and employees of the Company in controlling the flow of sensitive information so as to avoid the possibility of trading on material non-public information either on behalf of the Company or for themselves and to assist the Company and its supervisory personnel in surveilling for, and otherwise preventing and detecting, insider trading. Every officer, director and employee of the Company must follow these procedures or risk serious sanctions by one or more regulatory authorities and/or the Company, including dismissal, substantial personal liability, and criminal penalties. If you have any questions about these procedures you should consult our Chief Compliance Officer.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. <u>Identifying Inside Information</u>. Before trading for yourself or others in the securities of a company about which you have what you believe to be inside information, ask yourself the following questions:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Is the information non-public? To whom has this information been provided? Has the information been effectively communicated to the marketplace? To what extent, for how long, and by what means has the information been disseminated? If information is non- public, it normally may not be used in connection with effecting securities transactions; however, if you have any doubts whatsoever as to whether the information is non-public, you must ask our Chief Compliance Officer prior to trading on, or communicating (except in accordance with the procedures and requirements herein) such information.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Is the information material? Is this information that an investor would consider important in making his or her investment decision? Is this information that would substantially affect the market price of the securities if generally disclosed?

If, after consideration of the above, you believe that the information may be material and non-public, or if you have questions in that regard, you should take the following steps:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Report the matter immediately to our Chief Compliance Officer.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Do not purchase or sell the securities on behalf of yourself or others.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Do not communicate the information inside or outside of the Company, other than to our Chief Compliance Officer.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• After our Chief Compliance Officer has reviewed the issue, you will be instructed to continue the prohibitions against trading and communication, or you will be allowed to communicate the information and then trade.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. <u>Restricting Access to Material Non-public Information</u>. Information in your possession that you identify as material and non-public may not be communicated to anyone, except as provided in paragraph 1 above. In addition, care should be taken so that such information is secure. For example, files containing material non-public information should be sealed and access to computer files containing material non-public information should be restricted.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3. <u>Personal Security Trading</u>. All officers, directors and employees must trade in accordance with the provisions of the Code of Ethics as well as this Statement in order to assist the Company with monitoring for violations of the law.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4. <u>Restricted List</u>. As defined in the Code of Ethics, our Chief Compliance Officer will maintain a Restricted List. Disclosure outside of the Company as to what issuers and/or securities are on the Restricted List could therefore constitute tipping and is strictly prohibited.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5. <u>Supervision/Investigation</u>. Should our Chief Compliance Officer learn, through regular review of personal trading documents, or from any other source, that a violation of this Statement is suspected, our Chief Compliance Officer shall alert the Chief Executive Officer of the Company. Together, these parties will determine who should conduct further investigation, if they determine an investigation is necessary.

**VII. ADMINISTRATION OF THE CODE**

The Chief Compliance Officer has overall responsibility for administering this Code and reporting on the administration of and compliance with this Code and related matters to Senior management.

The Chief Compliance Officer shall review all reports to determine whether any transactions recorded therein constitute violations of this Code. Before making any determination that a violation has been committed by a person subject to this Code, such person shall be given an opportunity to supply additional explanatory material. The Chief Compliance Officer shall maintain copies of the reports as required by Rule 17j-1(f) under the 1940 Act.

No less frequently than annually the Chief Compliance Officer must furnish to Senior management, and Senior management must consider, a written report that describes any issues arising under the Code or its procedures since the last report to Senior management, including but not limited to, information about material violations of this Code or its procedures and any sanctions imposed in response to material violations. This report should also certify that the Company has adopted procedures reasonably designed to prevent persons subject to this Code from violating this Code.

**VIII. SANCTIONS FOR CODE VIOLATIONS**

All violations of this Code will result in appropriate corrective action, up to and including dismissal. If the violation involves potentially criminal activity, the individual or individuals in question will be reported, as warranted, to the appropriate authorities.

**IX. APPLICATION/WAIVERS**

All the directors, officers and employees of the Company and its Advisor are subject to this Code.

Insofar as other policies or procedures of the Company or its affiliates govern or purport to govern the behavior or activities of persons who are subject to this Code, they are superseded by this Code to the extent that they overlap or conflict with the provisions of this Code.

Any amendment or waiver of this Code for an executive officer or member of the Board must be made by Senior management and disclosed on a Form 8-K filed with the Securities and Exchange Commission within four business days following such amendment or waiver.

**X. RECORDS**

The Company shall maintain records with respect to this Code in the manner and to the extent set forth below, which records may be maintained on microfilm or electronic storage media under the conditions described in Rule 31a-2(f) under the 1940 Act and shall be available for examination by representatives of the Securities and Exchange Commission:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. A copy of this Code that is, or at any time within the past five years has been, in effect shall be maintained in an easily accessible place;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. A record of any violation of this Code and of any action taken as a result of such violation shall be maintained in an easily accessible place for a period of not less than five years following the end of the fiscal year in which the violation occurs;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3. A copy of each report made by an Access Person or duplicate account statement received pursuant to the Code, shall be maintained for a period of not less than five years from the end of the fiscal year in which it is made or the information is provided, the first two years in an easily accessible place;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4. A record of all persons who are, or within the past five years have been, required to make reports pursuant to this Code, or who are or were responsible for reviewing these reports, shall be maintained in an easily accessible place;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5. A copy of each report made to Senior management shall be maintained for at least five years after the end of the fiscal year in which it is made, the first two years in an easily accessible place; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;6. A record of any decision, and the reasons supporting the decision, to approve the direct or indirect acquisition by an Access Person of Beneficial Ownership in any securities in an Initial Public Offering or a Limited Offering shall be maintained for at least five years after the end of the fiscal year in which the approval is granted.

**XI. REVISIONS AND AMENDMENTS**

This Code may be revised, changed, or amended at any time by Senior management. Following any material revisions or updates, an updated version of this Code will be distributed to you, and will supersede the prior version of this Code effective upon distribution. We may ask you to sign an acknowledgement confirming that you have read and understood the revised version of this Code, and that you agree to comply with the provisions.

**APPENDIX A**

**Acknowledgment Regarding<br> Code of Business Conduct and Ethics**

*This acknowledgment is to be signed and returned to the Chief Compliance Officer and will be retained as part of your permanent personnel file.*

I have received a copy of the Company's Code of Business Conduct and Ethics, including section on Political Contributions and the Statement on the Prohibition of Insider Trading, (the "<u>Code</u>"), read it, and understand that the Code contains the expectations of the Company regarding employee conduct and ethical behavior. I agree to observe the policies and procedures contained in the Code and have been advised that, if I have any questions or concerns relating to such policies or procedures, I have an obligation to report to the Chief Compliance Officer any suspected violations of the Code of which I am aware. I also understand that the Code is issued for informational purposes and that it is not intended to create, nor does it represent, a contract of employment.

---

| |
|:---|
| Name (please print) |
| Signature |
| Date |

---

*The failure to read and/or sign this acknowledgment in no way relieves you of your responsibility to comply with the Code of Business Conduct and Ethics.*

**APPENDIX B**

**INITIAL HOLDINGS REPORT**

**As of<u> </u>**

To: Chief Compliance Officer

A. <u>Securities Holdings</u>. I have listed below (or attached hereto a listing) all of my Securities Holdings held by me or Beneficial Owners as defined by the Company's Code of Business Conduct and Ethics.

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| Title of<br> Security | CUSIP <br> Number | Interest<br> Rate and<br> Maturity<br> Date (If<br> Applicable) | Date of<br> Transaction | Number of<br> Shares or<br> Principal <br> Amount | Dollar <br> Amount of<br> Transaction | Nature of <br> Transaction <br> (Purchase, <br> Sale, <br> Other) | Price | Broker/<br> Dealer or <br> Bank <br> Through <br> Whom <br> Effected |

---

B. <u>Brokerage Accounts</u>. I, or a Beneficial Owner, have established the following accounts in which securities for my direct or indirect benefit:

<u>Name of Broker, Dealer or Bank:</u>  

Date:   Signature:   <br> <br> Name (please print):  

**APPENDIX C**

**QUARTERLY TRANSACTION REPORT**

For the Calendar Quarter Ended:<u> </u>

To: Chief Compliance Officer

A. <u>Securities Holdings</u>. During the quarter referred to above, the following transactions were effected in securities of which I had, or by reason of such transactions acquired, direct or indirect beneficial ownership, and which are required to be reported pursuant to the Company's Code of Business Conduct and Ethics:

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| Title of<br> Security | CUSIP <br> Number | Interest<br> Rate and<br> Maturity<br> Date (If<br> Applicable) | Date of<br> Transaction | Number of<br> Shares or<br> Principal <br> Amount | Dollar <br> Amount of<br> Transaction | Nature of <br> Transaction <br> (Purchase, <br> Sale, <br> Other) | Price | Broker/<br> Dealer or <br> Bank <br> Through <br> Whom <br> Effected |

---

B. <u>New Brokerage Accounts</u>. During the quarter referred to above, I established the following accounts in which securities were held during the quarter for my direct or indirect benefit:

---

| | |
|:---|:---|
| <u>Name of Broker, Dealer or Bank</u> | <u>Date Account Was Established</u> |

---

C. <u>Other Matters</u>. This report (i) excludes transactions with respect to which I had no direct or indirect influence or control, (ii) excludes other transactions not required to be reported and (iii) is not an admission that I have or had any direct or indirect beneficial ownership in the securities listed above.

Date:   Signature:   <br> <br> Name (please print):  

**APPENDIX D**

**ANNUAL HOLDINGS REPORT**

**As of December 31, 20** 

To: Chief Compliance Officer

As of December 31, 20 , I had direct or beneficial ownership interest in the securities listed below which are required to be reported pursuant to Rule 17j-l under the Investment Company Act of 1940, as amended:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A. <u>Securities Holdings</u>. I have listed below (or attached hereto a listing) all of my securities holdings held by me or Beneficial Owners as defined by the Company's Code of Business Conduct and Ethics.

---

| | | |
|:---|:---|:---|
| Title of Security | CUSIP<br> Number | Number of Shares or<br> Principal Amount |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B. As of December 31, 20 , I maintained accounts with brokers, dealers, banks listed below in which securities were held for my direct or indirect benefit:

<u>Brokerage Accounts</u>. I, or a Beneficial Owner, have established the following accounts in which securities for my direct or indirect benefit:

---

| | |
|:---|:---|
| <u>Name of Broker, Dealer or Bank</u> | <u>Date Account Was Established</u> |

---

This report (i) excludes securities and accounts over which I had no direct or indirect influence or control, (ii) excludes securities not required to be reported (for example, direct obligations of the U.S. Government, shares of registered investment companies etc.) and (iii) is not an admission that I have or had any direct or indirect beneficial ownership in the securities accounts listed above.

Date:   Signature:   <br> <br> Name (please print):  

**WELLINGS CAPITAL MANAGEMENT, LLC**

**Pre-clearance for Personal Securities Transactions**

IMPORTANT NOTES: (1) All Access Persons must obtain pre-clearance from the Advisor's CCO for proposed purchases of any of the following securities prior to executing on a trade. The purchase or sale of any requested investments by Access Persons which require pre-clearance include:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a) All Initial Public Offerings (IPOs)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b) All Private Placements

&nbsp;&nbsp;&nbsp;&nbsp;(2) Relevant transactions by family members or other covered accounts must also be pre-cleared and;

&nbsp;&nbsp;&nbsp;&nbsp;(3) Pre-clearance approval is good **for the day of pre-clearance only**.

**Section One: To Be Completed by Employee Requesting Pre-clearance**

---

| |
|:---|
| Employee Name: |
| Date: |
| Time: |
| Name of Security that Employee is<br> Requesting Preclearance to Trade: |
| Ticker Symbol or CUSIP: |
| Brokerage Account for Trade (last four digits): |
| Employee Signature\*: |

---

\*If sending a Word Version, your typed name constitutes as your signature.

## Exhibit 31.1

**Exhibit 31.1**

**CERTIFICATION**

**PURSUANT TO 17 CFR 240.13a-14**

**PROMULGATED UNDER**

**SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002**

I, Paul T. Moore, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;1. I have reviewed this annual report on Form 10-K of Wellings Real Estate Income Fund;

&nbsp;&nbsp;&nbsp;&nbsp;2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;3. Based on my knowledge, the financial statements and other financial information included in this report, fairly present, in all material respects, the financial condition, results of operations, and cash flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;5. The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's Board of Directors:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize, and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting

---

| | |
|:---|:---|
| Date: June 27, 2025 | /s/ Paul T. Moore |
|  | Paul T. Moore |
|  | Chief Executive Officer |

---

## Exhibit 31.2

**Exhibit 31.2**

**CERTIFICATION**

**PURSUANT TO 17 CFR 240.13a-14**

**PROMULGATED UNDER**

**SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002**

I, Benjamin P. Kahle, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;6. I have reviewed this annual report on Form 10-K of Wellings Real Estate Income Fund;

&nbsp;&nbsp;&nbsp;&nbsp;7. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;8. Based on my knowledge, the financial statements and other financial information included in this report, fairly present, in all material respects, the financial condition, results of operations, and cash flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;9. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;10. The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's Board of Directors:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize, and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting

---

| | |
|:---|:---|
| Date: June 27, 2025 | /s/ Benjamin P. Kahle |
|  | Benjamin P. Kahle |
|  | Chief Financial Officer |

---

## Exhibit 32.1

**Exhibit 32.1**

**CERTIFICATION PURSUANT TO**

**18 U.S.C. SECTION 1350 AS ADDED BY**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Annual Report of Wellings Real Estate Income Fund (the "Company") on Form 10-K for the year ended March 31, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Paul T. Moore, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as added by §906 of the Sarbanes-Oxley Act of 2002, that:

&nbsp;&nbsp;&nbsp;&nbsp;1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;2. To my knowledge, the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of and for the period covered by the Report.

---

| | |
|:---|:---|
| Date: June 27, 2025 | /s/ Paul T. Moore |
|  | Paul T. Moore |
|  | Chief Executive Officer |

---

## Exhibit 32.2

**Exhibit 32.2**

**CERTIFICATION PURSUANT TO**

**18 U.S.C. SECTION 1350 AS ADDED BY**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Annual Report of Wellings Real Estate Income Fund (the "Company") on Form 10-K for the year ended March 31, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Benjamin P. Kahle, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as added by §906 of the Sarbanes-Oxley Act of 2002, that:

&nbsp;&nbsp;&nbsp;&nbsp;1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;2. To my knowledge, the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of and for the period covered by the Report.

---

| | |
|:---|:---|
| Date: June 27, 2025 | /s/ Benjamin P. Kahle |
|  | Benjamin P. Kahle |
|  | Chief Financial Officer |

---