| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GTCR Partners XI A&C LP | 0 | 0 | |
| GTCR Partners XI B LP | 0 | 0 | |
| PCCP Credit VI LP | 159,383 | 120,542 | |
| Goldman Sachs | 7,677,842 | 10,347,048 | |
| JPMorgan | 138,052,651 | 151,046,222 | |
| Flexpoint Special Assets Fund | 948,453 | 945,748 | |
| RE Prem Blackstone RE Debt Strat III Feeder | 1,231,561 | 1,266,822 | |
| Atremis RE Ptrs Healthcare | 838,577 | 909,969 | |
| Carlyle Structured Credit Fund | 1,146,845 | 1,114,806 | |
| PCCP Credit IX | 481,304 | 481,304 | |
| MS Acct# 358-xxx134-290 | 2,080,343 | 2,080,343 | |
| MS Acct# 358-xxx019-290 | 2,003,364 | 3,598,005 | |
| Flexpoint Special Assets Fund AIV | 531,222 | 531,222 | |
| Avenue Energies Opp Fund II | 991,921 | 579,759 | |
| SCP Private Credit Access LLC | 2,666,473 | 2,446,948 | |
| OHA Credit Solutions | 2,900,422 | 2,895,748 | |
| Cerberus Residential Income Fund B | 2,226,415 | 2,226,415 | |
| Flexpoint Opportunity Fund II-A | 192,788 | 192,788 | |
| Ares Direct Lending OPP Access Parallel | 379,055 | 379,055 | |
| DD Unblocked Investment Feeder | 2,453,594 | 2,453,594 | |
| DD Gamma 2 | 368,948 | 368,948 |
| Description | Amount |
|---|---|
| Decrease in investments from other accts | 13,380,007 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MGMT & ADV FEES | 478,240 | 478,240 | 478,240 | 478,240 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| From Sch K-1 & other Income | 421,298 | 421,298 | 421,498 |
| Description | Amount |
|---|---|
| Increase in investments from other accts | 0 |