| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 24,450 | 24,450 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLUB CAPITAL PARTNERS INT 11 | 194,508 | 267,590 |
| GOLUB CAPITAL PARTNERS INT 9 | 239,537 | 449,527 |
| LAKE SHORE III CORPORATION | 15,942 | 34,089 |
| HPS MEZZ INVESTORS III | 505,051 | 817,996 |
| ERGOS OFFSHORE FUND | 837 | 0 |
| GOLUB CAPITAL PARTNERS INT II | 153,685 | 224,740 |
| GOLUB CAPITAL PARTNERS INT 12 | 597,874 | 692,756 |
| COZAD ASSET MANAGEMENT | 43,616 | 0 |
| FIDELITY INVESTMENTS | 256,412 | 303,706 |
| RIVERS INVESTMENTS | 4,610,847 | 5,059,424 |
| NEWLAKE CAPITAL PARTNERS INC | 0 | 0 |
| ATLAS SPACE OPERATIONS INC | 250,000 | 272,685 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FLASH MEMORY INNOVATIONS LLC | FMV | 0 | 0 |
| LITIGATION FINANCE LLC | FMV | 0 | 0 |
| PATENT CAPITAL LLC | FMV | 43,616 | 39,561 |
| PET CARE INNOVATIONS LLC | FMV | 200,000 | 212,000 |
| PETRUS LAND INVESTORS I, LP | FMV | 22,101 | 14,297 |
| PETRUS LAND INVESTORS II, LP | FMV | 87,320 | 156,000 |
| ROUNDTABLE HEALTHCARE CAPITAL | FMV | 2,582 | 2,259 |
| ROUNDTABLE HEALTHCARE CAPITAL | FMV | 979,762 | 964,096 |
| DEERPATH CAP ADVANTAGE IV | FMV | 1,034,298 | 1,033,117 |
| OAK HARBOR CAPITAL OPPORTUNITE | FMV | 0 | 0 |
| MORGAN LENDER LLC | FMV | 782,370 | 770,000 |
| VALOR EQUITY PARTNERS II LP | FMV | 2,436,510 | 118,928 |
| VEGAS LAND INVESTORS LLC | FMV | 0 | 0 |
| INTEGRATED FUNDING LLC | FMV | 380,000 | 380,000 |
| PORTFOLIO TRADE SECRETS LLC | FMV | 52,946 | 52,946 |
| CRESCENT COVE CAPITAL II LP | FMV | 355,045 | 567,113 |
| UPPER90 OCTANE LLC | FMV | 4,915 | 51,312 |
| SILVER POINT SPECIALTY CREDIT | FMV | 3,280,480 | 3,353,971 |
| HYDE PARK VENTURE PARTNERS FUN | FMV | 260,107 | 560,603 |
| CRESENT COVE CAPITAL FUND B | FMV | 1,125,971 | 1,231,554 |
| RE-SOURCING SPV | FMV | 1,005,831 | 1,000,000 |
| AXIOM CONCENTRATED GLOBAL GROW | FMV | 0 | 0 |
| AXIOM EM WORLD EQUITY FUND | FMV | 293,617 | 330,127 |
| ATLAS POINT ENERGY INFRASTRUCT | FMV | 0 | 0 |
| JACKSON LENDER LLC | FMV | 549,193 | 500,000 |
| BJC VENTURES LLC | FMV | 33,376 | 0 |
| BLF LOAN FUND IV LLC | FMV | 1,500,000 | 1,500,000 |
| LCP INVESTMENTS (SCHWAB) | FMV | 2,873,283 | 3,206,524 |
| CIBC INVESTMENTS (SCHWAB) | FMV | 1,071,060 | 1,486,829 |
| FM CIVAN INVESTMENT II LP | FMV | 247,732 | 288,294 |
| FORTRESS CREDIT OPPORTUNTIES F | FMV | 706,544 | 735,905 |
| UPPER90 FUND II LP | FMV | 1,101,027 | 1,424,422 |
| ABS KLAFF EQUITY LLC | FMV | 5,196,866 | 6,899,752 |
| ABS OPPORTUNITIES LLC | FMV | 36,161,880 | 48,680,722 |
| A-S KLAFF OPPORTUNITIES LLC | FMV | 34,654,636 | 46,961,091 |
| BRYANSTON OPPORTUNITES LLC | FMV | 10,061,888 | 13,419,228 |
| K-SATURN OPPORTUNITIES LLC | FMV | 31,709,448 | 54,366,388 |
| AXIOM INTERNATIONAL SMALL CAP | FMV | 694,367 | 921,203 |
| OAKTREE OPPORTUNITIES FUND XI | FMV | 1,571,107 | 1,851,547 |
| SILVER POINT CAPITAL OFFSHORE | FMV | 3,000,000 | 4,259,035 |
| BOREALIS STRATEGIC CAP PARTNER | FMV | 882,645 | 1,020,004 |
| HPS CORE SR LENDING OFFSHORE F | FMV | 1,008,994 | 1,001,984 |
| HERON ROCK ACCESS J3 LP | FMV | 200,000 | 377,600 |
| INTRINSIC EDGE CAPTURE OFFSHOR | FMV | 3,000,000 | 3,893,062 |
| INTRINSIC EDGE PLUS OFFSHORE L | FMV | 0 | 0 |
| GOLUB GEMS FUND 5 INTERNATIONA | FMV | 1,003,996 | 1,439,315 |
| OAKMARK GLOBAL SELECT | FMV | 0 | 0 |
| OAKMARK INTERNATIONAL SMALL CA | FMV | 0 | 0 |
| OAKMARK INTERNATIONAL | FMV | 0 | 0 |
| UPPER90 OCTANE LLC LOAN RECIEV | FMV | 0 | 0 |
| RECOM TRADING LOAN RECIEVABLE | FMV | 6,500,000 | 6,577,547 |
| UPL (GLENROCK LUX) LP - GRPE1 | FMV | 1,092,384 | 1,092,271 |
| PARAFI DIGITAL OPPORTUNITIES I | FMV | 1,000,000 | 1,058,821 |
| STORELIFT | FMV | 218,415 | 100,957 |
| SB INVESTMENT GROUP LLC | FMV | 252,501 | 250,000 |
| UPL (GLENROCK LUX) LP - GRPE2 | FMV | 1,084,800 | 1,076,129 |
| GIRAFFE BIOENERGY LTD | FMV | 50,000 | 50,000 |
| PAXIS KEY FOCUS FUND LLC | FMV | 269,521 | 270,000 |
| JSA NEWCO LTD (CO-INVESTMENT) | FMV | 1,349,511 | 1,349,511 |
| K-SATURN LLC | FMV | 76,650 | 78,365 |
| A-S KLAFF EQUITY LLC | FMV | 174,797 | 252,767 |
| SPIRAL SUN FUND II LP | FMV | 67,511 | 75,000 |
| SLOPE FUND I, LP | FMV | 49,550 | 52,500 |
| LATITUDE X, LP - MONZO I | FMV | 338,938 | 349,969 |
| BUNDLAR, LLC | FMV | 100,000 | 100,000 |
| UV ANGEL (UV PARTNERS INC.) | FMV | 250,000 | 250,000 |
| LEAP SERVICES INC. | FMV | 99,978 | 99,978 |
| RECOM TRADING LLC - PENNY WARR | FMV | 0 | 2,956,112 |
| Z1P CO, LTD | FMV | 0 | 0 |
| NLCP HOLDINGS LP | FMV | 16,260 | 16,260 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 20,408 | 20,408 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LISCENSES | 10 | 10 | ||
| POSTAGE | 17 | 17 | ||
| MISCELLANEOUS | 13,907 | 0 | ||
| FOREIGN TAX PAID | 7,719 | 7,719 | ||
| PORTFOLIO DEDUCTIONS | 111,541 | 111,541 | ||
| OTHER PORTFOLIO DEDUCTIONS 2% | 431,654 | 431,654 | ||
| BANK FEES | 1,590 | 1,590 | ||
| PAYROLL EXPENSES | 122,924 | 122,924 | ||
| HEALTH INSURANCE EXPENSES | 1,445 | 1,445 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Ordinary Business Income | 362,290 | 362,290 | |
| Royalties | 6,122 | 6,122 | |
| Section 1231 Gain/Loss | -507 | -507 | |
| Other Income | 164,001 | 164,001 | |
| Section 1256 Gain/Loss | 13,532 | 13,532 | |
| Rental Real Estate Income/Loss | -2,882 | -2,882 | |
| Tax Exempt Income | 780 | 780 | |
| Section 988 Gain/Loss | 38,249 | 38,249 | |
| Section 1296 Gain/Loss | 712 | 712 | |
| UBTI taxed on 990-T | 0 | -288,733 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 846,902 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 5,000 | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAX | 422,789 | 0 | ||
| STATE INCOME TAX | 6,458 | 6,458 |