| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 32,823 | 32,823 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATION COSTS | 2007-08-30 | 15,342 | 14,578 | 180.000000000000 | 764 | 764 | 15,342 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NEW YORK UNIVER 2.971%25 | 97,763 | 95,979 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AKRE FOCUS FD INST | 1,297,472 | 2,037,620 |
| ARIEL INTL FD INST | 1,041,188 | 980,274 |
| EDGEWOOD GROWTH INSTL | 761,325 | 1,794,063 |
| MATTHEWS ASIA DIVIDEND | 1,903,909 | 1,432,294 |
| VANGUARD 500 INDEX FD | 4,961,009 | 8,905,164 |
| WCM FOCUSED INTL GROWTH | 1,524,195 | 2,402,611 |
| CLARKSTON PARTNERS INSTI | 1,078,276 | 1,704,086 |
| CLIFFORD CAPITAL PARTNER | 750,020 | 805,447 |
| SPYGLASS GROWTH INTTL | 1,185,235 | 644,568 |
| ACCENTURE PLC | 105,316 | 115,858 |
| AMGEN INC | 98,195 | 115,992 |
| APPLE INC | 91,916 | 106,582 |
| DEERE & CO | 55,921 | 66,150 |
| JPMORGAN CHASE & CO | 117,027 | 105,708 |
| L OREAL SA F | 90,071 | 83,339 |
| L V M H MOET ORDF | 102,924 | 111,282 |
| MICROSOFT CORP | 97,478 | 100,780 |
| NESTLE S A F | 96,027 | 99,357 |
| ROCHE HLDG AG F | 65,017 | 60,766 |
| TEXAS INSTRUMENTS | 56,688 | 62,259 |
| TJX COMPANIES INC | 106,232 | 125,679 |
| TOYOTA MOTOR CORP F | 90,305 | 86,399 |
| UNION PACIFIC CORP | 91,948 | 92,408 |
| WALT DISNEY CO | 118,909 | 65,084 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMERICAN INFRASTRUCTURE MLP OFFSHORE | AT COST | 93,693 | 53,004 |
| DAVIDSON KEMPNER DISTRESSED OPPORTUNITY | AT COST | 1,250,000 | 1,384,183 |
| NEW MOUNTAIN NET LEASE PARTNERS LP | AT COST | 687,320 | 919,296 |
| OCA BREDS III TE LLC | AT COST | 404,550 | 375,626 |
| OCA CMTG LLC | AT COST | 825,116 | 768,959 |
| OCA GLOBAL PRIVATE EQUITY I LP | AT COST | 142,117 | 51,319 |
| OCA GSO CAPITAL SOLUTIONS OVERSEAS FEEDER FUND II | AT COST | 63,757 | 28,652 |
| OCA KKR ENERGY FUND LLC | AT COST | 203,422 | 79,516 |
| OCA LMMI IV SEGREGATED PORTFOLIO | AT COST | 1,015,913 | 1,488,843 |
| OCA MEZZANINE II SEGREGATED PORTFOLIO | AT COST | 60,499 | 64,780 |
| OCA OHA CREDIT FUND | AT COST | 153,426 | 148,189 |
| OCA ROCK OWL TECH FIN CORP | AT COST | 1,119,876 | 1,302,742 |
| OCA TBP VI LLC | AT COST | 752,077 | 1,100,689 |
| RA CAPITAL HEALTHCARE INTERNATIONAL LTD | AT COST | 1,568,695 | 1,416,446 |
| OCA VHF SEGREGATED PORT | AT COST | 650,000 | 604,246 |
| SCGE OFFSHORE FUND, LP | AT COST | 538,535 | 538,253 |
| OCA FCC III LLC | AT COST | 426,366 | 434,470 |
| OCA PENOPPS PV I LLC | AT COST | 352,575 | 346,475 |
| OCA TIGER GLOBAL PIP XV TE LLC | AT COST | 103,279 | 95,656 |
| OCA VENBIO IV LLC | AT COST | 110,560 | 92,540 |
| OCA VIP VI LLC | AT COST | 231,623 | 256,118 |
| OCA VOF LLC | AT COST | 167,175 | 168,691 |
| NEW MOUNTAIN NET LEASE II | AT COST | 70,875 | 28,467 |
| OCA BRAIDWELL LLC | AT COST | 500,000 | 445,216 |
| OCA FCC IV SEG PORT | AT COST | 77,467 | 77,467 |
| OCA ORTF IIA LLC | AT COST | 199,061 | 273,857 |
| BLACKSTONE REAL ESTATE INCOME TRUST (BREIT) | AT COST | 1,000,000 | 1,233,919 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORGANIZATION COSTS | 15,342 | 15,342 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 248 | 0 | 248 |
| Description | Amount |
|---|---|
| NONDEDUCTIBLE EXPENSES FROM PASSTHROUGH ENTITIES | 809 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILING FEES | 52 | 0 | 52 | |
| OFFICE EXPENSE | 5,029 | 3,772 | 1,257 | |
| PASS THROUGH EXPENSES FROM PARTNERSHIPS | 93,688 | 93,688 | 0 | |
| SECRETARIAL FEES | 33,950 | 16,975 | 16,975 | |
| INSURANCE | 11,507 | 11,507 | 0 | |
| BANK FEES | 6,194 | 6,169 | 25 | |
| OCA GLOBAL PRIVATE EQUITY I LP PARTNERSHIP LOSS | 1,594 | 1,594 | 0 | |
| OCA KKR ENERGY FUND PARTNERHIP LOSS | 2,297 | 2,297 | 0 | |
| OCA TBP VI LLC PARTNERSHIP LOSS | 8,102 | 8,102 | 0 | |
| SCGE OFFSHORE INVESTMENT LOSS | 9,748 | 9,748 | 0 | |
| AMORTIZATION | 764 | 764 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OCA GLOBAL PRIVATE EQUITY I LP 1231 GAIN | 25 | 25 | 25 |
| OCA VIP VI | 152 | 152 | 152 |
| OCA BREDS III TE, LLC | 46,443 | 46,443 | 46,443 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CASH OVERDRAFT | 69,775 | 30,621 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEE | 220,734 | 220,734 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD | 111 | 111 | 0 | |
| FEDERAL EXCISE TAX | 43,003 | 0 | 0 |