| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COPELAND BUHL & CO. | 36,358 | 36,358 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SOFTBANK GROUP 6.0 | 510,292 | 474,050 |
| DELPHI FINL (TOKIO MARINE) 7.376 | 1,688,443 | 1,630,191 |
| OAS SA 8.875 | 1,012,208 | 49,950 |
| DAIRY FARMERS OF AMERICA 7.125 | 393,500 | 310,000 |
| ILFC E-CAPITAL TR 4.78 | 190,000 | 147,500 |
| ILFC E-CAPITAL TR 5.08589 | 1,599,781 | 1,048,125 |
| LAND O' LAKES 7.0 | 236,875 | 218,750 |
| LAND O' LAKES 8.0 | 1,515,632 | 1,402,500 |
| SBL HOLDINGS 7.0 | 2,015,000 | 1,625,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ASPEN INSURANCE 5.625 | 445,701 | 306,170 |
| ATHENE HOLDING 5.625 | 222,254 | 169,233 |
| BANK OF HAWAII 4.375 | 71,856 | 49,288 |
| BROOKFIELD PROP 5.75 | 360,180 | 192,870 |
| BROOKFIELD PROP 6.50 | 1,265,283 | 750,817 |
| CADENCE BANK (BANCORP SOUTH) 5.50 | 142,335 | 106,547 |
| CITIZENS FINL GROUP 5.0 | 275,670 | 208,208 |
| CARLYLE BANK 4.625 | 126,280 | 80,950 |
| CHS INC 6.75 | 36,205 | 34,940 |
| CHS 7.875 | 193,620 | 179,060 |
| CAPITAL ONE 4.375 | 125,000 | 79,600 |
| FIRST HORIZON 4.70 | 549,518 | 441,748 |
| FORTRESS INFRASTRUCTURE | 0 | 470,664 |
| FIRST REPUBLIC 4.0 | 311,084 | 195,875 |
| FORTRESS AVIATION 8.25 | 2,515,986 | 2,731,445 |
| FORTRESS TRANSPORTATION 8.25 | 350,536 | 303,750 |
| GLOBE LIFE 4.25 | 144,500 | 103,462 |
| HUNTINGTON BANCSHARES 4.50 | 328,074 | 221,752 |
| HEARTLAND FINANCIAL USA 7.0 | 18,020 | 16,544 |
| JPM 4.625 | 99,800 | 75,360 |
| KKR REAL ESTATE 6.50 | 76,930 | 49,500 |
| BANK OZK 4.625 | 250,000 | 157,700 |
| REGIONS FINANCIAL 4.45 | 117,256 | 81,794 |
| RITHM CAPITAL (NEW RESIDENTIAL 6.375) | 1,380,068 | 950,386 |
| CHARLES SCHWAB 4.45 | 175,640 | 129,500 |
| STIFEL FINL CORP 4.5 | 44,700 | 28,876 |
| SILVERGATE CAPITAL 5.375 | 534,929 | 251,491 |
| SYNCHRONY FIN 5.625 | 259,189 | 171,500 |
| SOUTH JERSEY IND 5.625 | 302,962 | 195,322 |
| ATT 4.75 | 63,125 | 43,600 |
| TEXAS CAP BANCSHARES 5.75 | 625,850 | 478,250 |
| UNITED COMMUNITY BANKS 6.875 | 166,040 | 152,580 |
| US BANCORP 4.0 | 363,125 | 235,886 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AB ABSA | AT COST | 247,207 | 462,445 |
| AB FINANCIAL SERVICES II | AT COST | 567,211 | 638,918 |
| AB-LARGE CAP | AT COST | 445,172 | 4,604,564 |
| ABSA II | AT COST | 242,817 | 308,579 |
| AIM OFFSHORE II | AT COST | 299,700 | 397,651 |
| APAX DIGITAL | AT COST | 444,786 | 1,016,517 |
| APAX IX | AT COST | 746,253 | 1,115,645 |
| APAX X | AT COST | 742,636 | 617,202 |
| ARES DIRECT LENDING | AT COST | 494,098 | 463,259 |
| ARTISAN | AT COST | 1,676,131 | 1,520,291 |
| AUDAX III | AT COST | 490,794 | 546,785 |
| BROADCREST | AT COST | 1,047,983 | 1,049,320 |
| BROADCREST COMMITTED CAPITAL | AT COST | 257,132 | 278,819 |
| CAPITAL GROUP PCS | AT COST | 219,391 | 212,466 |
| CARRONADE | AT COST | 1,000,000 | 1,150,827 |
| COHESIVE | AT COST | 91,797 | 162,573 |
| CREC REAL ESTATE FUND II | AT COST | 151,761 | 181,647 |
| CS-CREDIT VALUE PARTNERS | AT COST | 159,747 | 39,955 |
| DIGITAL GROWTH II | AT COST | 631,316 | 175,041 |
| ELECTRUM | AT COST | 253,394 | 173,682 |
| ELECTRUM II | AT COST | 373,340 | 492,876 |
| ENGAGED CAPITAL | AT COST | 1,000,000 | 1,536,565 |
| FORTRESS CREDIT | AT COST | 735,925 | 848,956 |
| FORTRESS INTELLECTUAL | AT COST | 494,976 | 513,160 |
| FORTRESS INTELLECTUAL II | AT COST | 39,450 | 40,792 |
| FORTRESS LEGAL ASSETSFUND I (B) | AT COST | 73,675 | 70,444 |
| FORTRESS LENDING (B1) | AT COST | 627,918 | 630,004 |
| FORTRESS LENDING II | AT COST | 323,504 | 371,063 |
| FORTRESS LENDING III | AT COST | 311,088 | 300,004 |
| FORTRESS NET LEASE INCOME | AT COST | 134,200 | 142,387 |
| FORTRESS REAL ESTATE | AT COST | 69,170 | 111,055 |
| FORTRESS REAL ESTATE III | AT COST | 835,428 | 1,116,738 |
| FOUNDERS PROPERTIES IV | AT COST | 571,980 | 40,846 |
| FOUNDERS PROPERTIES V | AT COST | 518,641 | 903,676 |
| FOUNDERS PROPERTIES VI | AT COST | 208,320 | 11,534 |
| FUNDAMENTAL PARTNERS III | AT COST | 614,486 | 887,377 |
| FUNDAMENTAL PARTNERS IV | AT COST | 993,907 | 1,207,279 |
| GCM GROSVENORS | AT COST | 1,129,213 | 1,403,461 |
| GIF V PRIVATE INVESTORS | AT COST | 0 | 47,400 |
| GLOVISTA | AT COST | 25,562 | 1,042,722 |
| GS GLOBAL ATLANTIC IVY | AT COST | 143,497 | 408,319 |
| GS PRIVATE OPPORTUNITY PARTNERS II | AT COST | 120,507 | 306,565 |
| GS PRIVATE TECH OPP I | AT COST | 201,455 | 225,616 |
| GSO CAPITAL SOLUTIONS III | AT COST | 203,732 | 400,751 |
| GSO ENERGY PRIVATE INVESTORS | AT COST | 0 | 53,602 |
| GSO PRIVATE II | AT COST | 51,075 | 116,882 |
| HOLOCENE | AT COST | 44,671 | 316,939 |
| JPM - WATFORD RE | AT COST | 22,500 | 22,500 |
| JPM APAX VIII | AT COST | 0 | 118,154 |
| JPM CHINA | AT COST | 0 | 74,484 |
| JPM DFJ GROWTH | AT COST | 0 | 656,746 |
| JPM DFJ GROWTH IV | AT COST | 106,366 | 175,899 |
| JPM HPS MEZZ | AT COST | 0 | 27,357 |
| JPM HPS MEZZ III | AT COST | 216,532 | 1,120,907 |
| JPM KKR XI | AT COST | 0 | 201,842 |
| JPM L CAPITAL ASIA | AT COST | 132,047 | 233,525 |
| JPM PROVIDENCE | AT COST | 0 | 249,770 |
| JPM RIVERSTONE V | AT COST | 0 | 201,455 |
| JPM RIVERSTONE VI | AT COST | 0 | 326,283 |
| KENNEDY LEWIS CAPITAL | AT COST | 415,966 | 482,044 |
| KKR AMERICAS XII | AT COST | 170,406 | 1,266,034 |
| KKR III | AT COST | 303,112 | 272,163 |
| LONDON | AT COST | 1,142 | 1,089 |
| MILLENNIUM INT'L HEDGEFOCUS 2013 | AT COST | 0 | 806,681 |
| MILLENNIUM INT'L HEDGEFOCUS 2019 | AT COST | 0 | 85,930 |
| MILLENNIUM LTD - GS | AT COST | 1,277,418 | 2,189,693 |
| NEXTEQUITY PARTNERS | AT COST | 235,074 | 269,165 |
| NORTH HAVEN RE VIII | AT COST | 39,673 | 37,100 |
| OCH ZIFF | AT COST | 159,300 | 102,380 |
| OPPORTUNITY PARTNERS VI | AT COST | 47,946 | 48,218 |
| PANTERA BLOCKCHAIN | AT COST | 1,207,077 | 1,511,982 |
| PETERSHILL II | AT COST | 705,021 | 825,500 |
| PETERSHILL PE | AT COST | 82,280 | 75,428 |
| PMC PARTNERS I | AT COST | 0 | 165,926 |
| POINT 72 INTL HEDGE FUND | AT COST | 742,013 | 1,273,439 |
| POLEN | AT COST | 1,477,827 | 1,782,653 |
| PRETIUM RESIDENTIAL CREDIT | AT COST | 383,362 | 434,297 |
| PRIVATE EQUITY CO-INV PART III | AT COST | 32,540 | 30,783 |
| RIDGE LTD | AT COST | 500,000 | 360,793 |
| S&S | AT COST | 653,726 | 920,120 |
| SARISSA CAPITAL | AT COST | 250,000 | 222,480 |
| SCHAFER CULLEN | AT COST | 1,245,898 | 1,266,826 |
| SCULPTOR REAL ESTATE FUND IV | AT COST | 354,841 | 364,881 |
| SEG PARTNERS | AT COST | 300,000 | 273,368 |
| SILVER LAKE PARTNERS | AT COST | 5,647 | 768,146 |
| STRATEGIC INVESTORS XI (GS) | AT COST | 20,830 | 19,041 |
| TIGER GLOBAL CROSSOVER | AT COST | 750,000 | 573,417 |
| TTCP FUND II | AT COST | 1,177,940 | 1,789,259 |
| TTCP FUND III | AT COST | 204,360 | 214,701 |
| TURNING ROCK | AT COST | 798,917 | 1,027,819 |
| TURNING ROCK II | AT COST | 466,249 | 459,572 |
| UNIPLAN | AT COST | 381,737 | 473,845 |
| VAUGHAN NELSON EMERGIN MKTS | AT COST | 84,370 | 132,449 |
| VAUGHAN NELSON INTL SMALL CAP FUND | AT COST | 574,172 | 805,050 |
| VIRGO FUND IV | AT COST | 1,492,442 | 2,017,821 |
| VIRGO SOCIETAS | AT COST | 152,256 | 41,059 |
| VSP III | AT COST | 314,052 | 559,665 |
| VULCAN | AT COST | 1,770,018 | 1,863,638 |
| WCM | AT COST | 865,354 | 1,034,179 |
| WEST STREET GLOAL GROWTH PARTNERS | AT COST | 275,879 | 297,130 |
| WEST STREET STRATEGIC SOLUTIONS | AT COST | 500,410 | 549,856 |
| WHITE BOX MULTI STRATEGY FUND | AT COST | 700,000 | 1,470,899 |
| WORLDQUANT MILLENNIUM | AT COST | 500,000 | 691,719 |
| YA GLOBAL INVESTMENTS | AT COST | 1,018,991 | 1,010,302 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CHARITABLE CONTRIBUTIONS FROM PASSTHROUGH | 89 | 89 | 0 | |
| INVESTMENT INTEREST FROM PASSTHROUGH | 363,932 | 363,932 | 0 | |
| NONDEDUCTIBLE EXPENSE FROM PASSTHROUGH | 4,114 | 0 | 0 | |
| BANK CHARGES | 6,443 | 6,443 | 0 | |
| OTHER DEDUCTIONS FROM PASSTHROUGH | 593,188 | 593,188 | 0 | |
| OFFICE SUPPLIES | 20,816 | 20,816 | 0 | |
| TRAVEL EXPENSE | 9,264 | 9,264 | 0 | |
| SECTION 179 FROM PASSTHROUGH | 5 | 5 | 0 | |
| SECTION 743(B) ADJUSTMENT FROM PASSTHROUGH | 49 | 49 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PORTFOLIO INCOME FROM PASSTHROUGH | 96,443 | 96,443 | 96,443 |
| ORDINARY INCOME FROM PASSTHROUGH | -4,320 | -4,320 | -4,320 |
| RENTAL INCOME FROM PASSTHROUGH | -117,059 | -117,059 | -117,059 |
| OTHER INCOME FROM PASSTHROUGH | 825,500 | 801,715 | 825,500 |
| ROYALTY INCOME FROM PASSTHROUGH | 14,304 | 14,304 | 14,304 |
| GUARANTEED PAYMENTS FROM PASSTHROUGH | 121,845 | 121,845 | 121,845 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 1,308,698 | 1,308,698 | 0 | |
| ADMINISTRATION FEES | 222,476 | 0 | 222,476 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 22,486 | 22,486 | 0 | |
| FEDERAL TAXES | 140,230 | 0 | 0 |