| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COPELAND BUHL & CO. | 44,287 | 44,287 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SOFTBANK GROUP 6.0 | 510,292 | 495,625 |
| DELPHI FINL (TOKIO MARINE) 7.376 | 1,688,443 | 1,758,408 |
| OAS SA 8.875 | 1,012,208 | 49,950 |
| OCEAN SPRAY 6.25 | 1,790,000 | 1,840,000 |
| DAIRY FARMERS OF AMERICA 7.125 | 393,500 | 417,000 |
| ILFC E-CAPITAL TR 4.78 | 190,000 | 206,250 |
| ILFC E-CAPITAL TR 5.08589 | 1,599,781 | 1,385,313 |
| LAND O' LAKES 7.0 | 236,875 | 266,250 |
| LAND O' LAKES 8.0 | 1,515,632 | 1,623,675 |
| SBL HOLDINGS 7.0 | 2,015,000 | 2,000,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ASPEN INSURANCE 5.625 | 445,701 | 438,770 |
| ATHENE HOLDING 5.625 | 222,254 | 232,599 |
| BROOKFIELD PROP 5.75 | 360,180 | 335,848 |
| BROOKFIELD PROP 6.50 | 1,265,283 | 1,206,510 |
| BANCORP SOUTH 5.50 | 142,335 | 143,798 |
| CITIZENS FINL GROUP 5.0 | 275,670 | 285,558 |
| CHS INC 6.75 | 36,205 | 40,334 |
| CHS 7.875 | 193,620 | 199,150 |
| FORTRESS TRANS & INFRAS | 2,515,986 | 4,614,099 |
| FORTRESS TRANSPORTATION 8.25 | 350,536 | 349,920 |
| NEW RESIDENTIAL 6.375 | 1,380,068 | 1,279,706 |
| SOUTH JERSEY IND 5.625 | 302,962 | 307,617 |
| SYNCHRONY FIN 5.625 | 259,189 | 269,300 |
| BANK OF HAWAII 4.375 | 71,856 | 73,917 |
| CARLYLE BANK 4.625 | 126,280 | 126,500 |
| CAPITAL ONE 4.375 | 125,000 | 127,100 |
| FIRST HORIZON 4.70 | 549,518 | 554,213 |
| FIRST REPUBLIC 4.0 | 311,084 | 306,250 |
| GLOBE LIFE 4.25 | 144,500 | 149,702 |
| HUNTINGTON BANCSHARES 4.50 | 328,074 | 343,611 |
| HEARTLAND FINANCIAL USA 7.0 | 18,020 | 18,230 |
| JPM 4.625 | 99,800 | 104,440 |
| KKR REAL ESTATE 6.50 | 76,930 | 77,100 |
| BANK OZK 4.625 | 250,000 | 251,400 |
| REGIONS FINANCIAL 4.45 | 117,256 | 119,126 |
| CHARLES SCHWAB 4.45 | 175,640 | 182,770 |
| STIFEL FINL CORP 4.5 | 44,700 | 46,148 |
| SILVERGATE CAPITAL 5.375 | 415,499 | 418,310 |
| ATT 4.75 | 63,125 | 65,650 |
| TEXAS CAP BANCSHARES 5.75 | 625,850 | 675,250 |
| UNITED COMMUNITY BANKS 6.875 | 166,040 | 166,800 |
| US BANCORP 4.0 | 363,125 | 366,175 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| JPM CHINA | AT COST | 0 | 98,432 |
| LONDON | AT COST | 857,991 | 1,146,521 |
| POLEN | AT COST | 1,266,106 | 2,889,911 |
| COHESIVE | AT COST | 91,797 | 305,896 |
| S&S | AT COST | 571,362 | 956,076 |
| WCM | AT COST | 795,119 | 1,439,510 |
| GLOVISTA | AT COST | 295,412 | 1,267,028 |
| AB-LARGE CAP | AT COST | 445,172 | 5,358,147 |
| VAUGHAN NELSON INTL SMALL CAP FUND | AT COST | 572,379 | 1,106,786 |
| VAUGHAN NELSON EMERGIN MKTS | AT COST | 101,292 | 151,696 |
| ADVISORY-MID CAP | AT COST | 1,793 | 0 |
| JPM RIVERSTONE V | AT COST | 407,392 | 207,108 |
| UNIPLAN | AT COST | 392,829 | 685,655 |
| CS-HARVEST | AT COST | 607,242 | 638,538 |
| CS-CREDIT VALUE PARTNERS | AT COST | 178,830 | 49,646 |
| AB ABSA | AT COST | 529,152 | 780,382 |
| GCM GROSVENORS | AT COST | 1,213,771 | 1,468,901 |
| JPM DFJ GROWTH | AT COST | 0 | 1,070,267 |
| MILLENNIUM INT'L HEDGEFOCUS 2013 | AT COST | 461,896 | 1,457,662 |
| MILLENNIUM INT'L HEDGEFOCUS 2019 | AT COST | 51,995 | 77,959 |
| SILVER LAKE PARTNERS | AT COST | 37,931 | 924,315 |
| WHITE BOX MULTI STRATEGY FUND | AT COST | 700,000 | 1,363,622 |
| JPM L CAPITAL ASIA | AT COST | 483,323 | 235,384 |
| AIM OFFSHORE II | AT COST | 350,893 | 397,651 |
| ARTISAN | AT COST | 891,900 | 1,895,496 |
| SCHAFER CULLEN | AT COST | 1,219,593 | 1,424,972 |
| VULCAN | AT COST | 2,375,931 | 3,037,836 |
| JPM PROVIDENCE | AT COST | 75,658 | 288,805 |
| JPM WATFORD | AT COST | 22,500 | 0 |
| VIRGO SOCIETAS | AT COST | 542,364 | 890,846 |
| GSO PRIVATE II | AT COST | 93,938 | 174,306 |
| CYPRESS ACQUISITION | AT COST | 438,549 | 13,024 |
| PMC PARTNERS I | AT COST | 0 | 129,162 |
| DIGITAL GROWTH II | AT COST | 631,316 | 143,498 |
| FORTRESS REAL ESTATE | AT COST | 99,725 | 135,594 |
| ENGAGED CAPITAL | AT COST | 1,000,000 | 2,138,176 |
| PETERSHILL II | AT COST | 549,907 | 833,550 |
| PETERSHILL PE | AT COST | 42,992 | 109,214 |
| OCH ZIFF | AT COST | 205,702 | 220,814 |
| MLP CORE GS | AT COST | 218,459 | 402,824 |
| GS PRIVATE OPPORTUNITY PARTNERS II | AT COST | 196,043 | 467,030 |
| ELECTRUM | AT COST | 244,312 | 410,403 |
| GSO ENERGY PRIVATE INVESTORS | AT COST | 16,008 | 130,553 |
| FUNDAMENTAL PARTNERS III | AT COST | 536,648 | 977,323 |
| AUDAX III | AT COST | 522,843 | 578,737 |
| JPM RIVERSTONE VI | AT COST | 393,979 | 357,108 |
| VIRGO FUND IV | AT COST | 545,766 | 1,880,958 |
| FOUNDERS PROPERTIES IV | AT COST | 726,448 | 40,846 |
| JPM HPS MEZZ III | AT COST | 1,002,124 | 1,226,994 |
| APAX IX | AT COST | 847,126 | 1,773,133 |
| TURNING ROCK | AT COST | 933,753 | 1,718,726 |
| AB FINANCIAL SERVICES II | AT COST | 532,709 | 654,304 |
| KKR AMERICAS XII | AT COST | 765,617 | 1,570,614 |
| ELECTRUM II | AT COST | 367,196 | 604,069 |
| GSO CAPITAL SOLUTIONS III | AT COST | 144,195 | 247,091 |
| FORTRESS INTELLECTUAL | AT COST | 527,308 | 481,222 |
| WORLDQUANT MILLENNIUM | AT COST | 500,000 | 726,199 |
| APAX DIGITAL | AT COST | 540,349 | 852,715 |
| TTCP FUND II | AT COST | 1,223,268 | 1,409,535 |
| RIDGE LTD | AT COST | 500,000 | 376,114 |
| FORTRESS LENDING (B1) | AT COST | 860,284 | 864,160 |
| FORTRESS CREDIT | AT COST | 651,425 | 862,230 |
| FORTRESS REAL ESTATE III | AT COST | 702,751 | 790,140 |
| POINT 72 INTL HEDGE FUND | AT COST | 900,000 | 1,172,766 |
| BROADCREST | AT COST | 794,699 | 1,156,942 |
| FOUNDERS PROPERTIES V | AT COST | 498,148 | 535,127 |
| GS PRIVATE TECH OPP I | AT COST | 160,838 | 236,087 |
| MILLENNIUM LTD - GS | AT COST | 1,500,000 | 1,999,810 |
| SCULPTOR REAL ESTATE FUND IV | AT COST | 132,697 | 133,466 |
| NORTH HAVEN RE VIII | AT COST | 35,436 | 53,669 |
| GS GLOBAL ATLANTIC IVY | AT COST | 448,415 | 428,937 |
| ABSA II | AT COST | 254,466 | 344,431 |
| WEST STREET STRATEGIC SOLUTIONS | AT COST | 355,410 | 392,823 |
| FUNDAMENTAL PARTNERS IV | AT COST | 721,582 | 818,600 |
| FORTRESS LENDING II | AT COST | 365,332 | 385,401 |
| KENNEDY LEWIS CAPITAL | AT COST | 409,267 | 412,907 |
| HOLOCENE | AT COST | 300,000 | 311,664 |
| APAX X | AT COST | 481,828 | 372,129 |
| FORTRESS LEGAL ASSETS | AT COST | 40,674 | 39,941 |
| JPM HPS MEZZ | AT COST | 0 | 344,385 |
| JPM KKR XI | AT COST | 0 | 375,148 |
| JPM APAX VIII | AT COST | 0 | 234,237 |
| JPM DFJ GROWTH IV | AT COST | 89,037 | 101,190 |
| GIF V PRIVATE INVESTORS | AT COST | 0 | 109,941 |
| CARRONADE | AT COST | 1,000,000 | 1,075,689 |
| SARISSA CAPITAL | AT COST | 250,000 | 240,545 |
| OPPORTUNITY PARTNERS VI | AT COST | 49,740 | 50,000 |
| BROADCREST COMMITTED CAPITAL | AT COST | 82,283 | 84,730 |
| CREC REAL ESTATE FUND II | AT COST | 170,185 | 185,397 |
| WEST STREET GLOAL GROWTH PARTNERS | AT COST | 187,828 | 189,191 |
| CAPITAL GROUP PCS | AT COST | 237,237 | 256,962 |
| PRETIUM RESIDENTIAL CREDIT | AT COST | 277,569 | 281,927 |
| PANTERA BLOCKCHAIN | AT COST | 1,210,207 | 1,180,453 |
| SEG PARTNERS | AT COST | 300,000 | 296,899 |
| FORTRESS NET LEASE INCOME | AT COST | 125,000 | 125,000 |
| PRIVATE EQUITY CO-INV PART III | AT COST | 2,035 | 2,035 |
| TURNING ROCK II | AT COST | 201,714 | 199,486 |
| ARES DIRECT LENDING | AT COST | 110,027 | 108,302 |
| FORTRESS INTELLECTUAL II | AT COST | 38,381 | 39,369 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CHARITABLE CONTRIBUTIONS FROM PASSTHROUGH | 149 | 149 | 0 | |
| INVESTMENT INTEREST FROM PASSTHROUGH | 284,104 | 284,104 | 0 | |
| NONDEDUCTIBLE EXPENSE FROM PASSTHROUGH | 1,463 | 0 | 0 | |
| BANK CHARGES | 5,708 | 5,708 | 0 | |
| OTHER DEDUCTIONS FROM PASSTHROUGHS | 358,408 | 358,408 | 0 | |
| OFFICE SUPPLIES | 3,231 | 3,231 | 0 | |
| TRAVEL EXPENSE | 526 | 526 | 0 | |
| DUES AND SUBSCRIPTIONS | 7,600 | 7,600 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PORTFOLIO INCOME FROM PASSTHROUGH | 107,673 | 107,673 | 107,673 |
| ORDINARY INCOME FROM PASSTHROUGH | 389,636 | 389,636 | 389,636 |
| RENTAL INCOME FROM PASSTHROUGH | -121,702 | -121,702 | -121,702 |
| OTHER INCOME FROM PASSTHROUGH | 1,177,496 | 1,175,190 | 1,177,496 |
| ROYALTY INCOME FROM PASSTHROUGH | 2,225 | 2,225 | 2,225 |
| GUARANTEED PAYMENTS FROM PASSTHROUGH | 130,791 | 130,791 | 130,791 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 1,360,282 | 1,360,282 | 0 | |
| ADMINISTRATION FEES | 228,697 | 0 | 228,697 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 28,078 | 28,078 | 0 | |
| FEDERAL TAXES | 64,063 | 0 | 0 |