| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 19,500 | 19,500 |
| 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 | 174,579 | 266,481 |
| GOLUB CAPITAL PARTNERS INT 9 | 205,863 | 447,687 |
| LAKE SHORE III CORPORATION | 15,942 | 29,082 |
| HPS MEZZ INVESTORS III | 382,898 | 747,271 |
| ERGOS OFFSHORE FUND | 0 | 0 |
| GOLUB CAPITAL PARTNERS INT II | 137,775 | 223,752 |
| GOLUB CAPITAL PARTNERS INT 12 | 548,730 | 690,779 |
| COZAD ASSET MANAGEMENT | 0 | 0 |
| FIDELITY INVESTMENTS | 439,077 | 212,366 |
| RIVERS INVESTMENTS | 4,387,678 | 5,291,809 |
| ATLAS SPACE OPERATIONS INC | 281,788 | 352,225 |
| AFRESH TECHNOLOGIES, INC. | 137,496 | 137,496 |
| ELEVATE BRANDS CO | 250,000 | 250,000 |
| ENERGY VAULT HOLDINGS, INC | 200,000 | 62,400 |
| GO(FKA FRANK INNOVATIONS,INC.) | 250,000 | 312,500 |
| GROVARA INC | 250,000 | 250,000 |
| SMART APPLY, INC. | 140,000 | 140,000 |
| TZERO GROUP, INC. | 500,000 | 500,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 2050 GF INNOVA HOLDINGS, LLC | FMV | 253,748 | 250,000 |
| CERBERUS SUPPLY CHAIN FUND, LP | FMV | 31,827 | 30,733 |
| PATENT CAPITAL LLC | FMV | 32,980 | 28,928 |
| PET CARE INNOVATIONS LLC | FMV | 200,000 | 212,000 |
| PETRUS LAND INVESTORS I, LP | FMV | 20,414 | 10,723 |
| PETRUS LAND INVESTORS II, LP | FMV | 102,780 | 129,300 |
| ROUNDTABLE HEALTHCARE CAPITAL | FMV | 0 | 0 |
| ROUNDTABLE HEALTHCARE CAPITAL | FMV | 883,562 | 854,333 |
| DEERPATH CAP ADVANTAGE IV | FMV | 1,013,799 | 1,002,743 |
| OAK HARBOR CAPITAL OPPORTUNITE | FMV | 0 | 0 |
| MORGAN LENDER LLC | FMV | 0 | 0 |
| VALOR EQUITY PARTNERS II LP | FMV | 2,433,131 | 0 |
| COMMUNITY FINANCIAL | FMV | 962,492 | 1,021,220 |
| INTEGRATED FUNDING LLC | FMV | 437,240 | 437,240 |
| PORTFOLIO TRADE SECRETS LLC | FMV | 0 | 0 |
| CRESCENT COVE CAPITAL II LP | FMV | 263,822 | 445,248 |
| UPPER90 OCTANE LLC | FMV | 4,414 | 48,395 |
| SILVER POINT SPECIALTY CREDIT | FMV | 3,921,400 | 3,739,717 |
| HYDE PARK VENTURE PARTNERS FUN | FMV | 409,790 | 681,135 |
| CRESENT COVE CAPITAL FUND B | FMV | 2,071,379 | 2,108,403 |
| RE-SOURCING SPV | FMV | 1,004,884 | 2,418,361 |
| CRH WHISHA, LLC | FMV | 500,000 | 500,000 |
| AXIOM EM WORLD EQUITY FUND | FMV | 230,961 | 229,531 |
| MBM GP FUND I, LP | FMV | 202,602 | 215,008 |
| JACKSON LENDER LLC | FMV | 362,757 | 500,000 |
| BJC VENTURES LLC | FMV | 0 | 1 |
| BLF LOAN FUND IV LLC | FMV | 1,525,875 | 1,500,000 |
| LCP INVESTMENTS (SCHWAB) | FMV | 0 | 0 |
| CIBC INVESTMENTS (SCHWAB) | FMV | 1,031,481 | 1,038,163 |
| FM CIVAN INVESTMENT II LP | FMV | 247,283 | 288,294 |
| FORTRESS CREDIT OPPORTUNTIES F | FMV | 877,488 | 869,087 |
| UPPER90 FUND II LP | FMV | 1,125,004 | 1,300,318 |
| ABS KLAFF EQUITY LLC | FMV | 5,192,340 | 4,740,009 |
| ABS OPPORTUNITIES LLC | FMV | 36,147,144 | 33,442,801 |
| A-S KLAFF OPPORTUNITIES LLC | FMV | 34,671,543 | 30,154,062 |
| BRYANSTON OPPORTUNITES LLC | FMV | 10,030,841 | 9,218,774 |
| K-SATURN OPPORTUNITIES LLC | FMV | 32,095,210 | 33,774,651 |
| AXIOM INTERNATIONAL SMALL CAP | FMV | 597,530 | 613,963 |
| OAKTREE OPPORTUNITIES FUND XI | FMV | 2,799,845 | 3,036,119 |
| SILVER POINT CAPITAL OFFSHORE | FMV | 3,000,000 | 4,375,842 |
| BOREALIS STRATEGIC CAP PARTNER | FMV | 996,710 | 849,012 |
| HPS CORE SR LENDING OFFSHORE F | FMV | 1,033,221 | 970,092 |
| HERON ROCK ACCESS J3 LP | FMV | 200,000 | 377,600 |
| INTRINSIC EDGE CAPTURE OFFSHOR | FMV | 3,000,000 | 3,934,138 |
| HOMETEAM VENTURES FUND I, LP | FMV | 80,991 | 81,753 |
| GOLUB GEMS FUND 5 INTERNATIONA | FMV | 1,770,921 | 2,228,472 |
| SYNTERRA SPECIAL OPPORTUNITIES | FMV | 1,029,191 | 1,000,000 |
| Y-BRUSH (AKA FASTEESH) | FMV | 261,612 | 268,293 |
| UNIVERSAL PARTNERS LTD | FMV | 223,928 | 230,181 |
| PANDA TECHNOLOGY HOLDINGS LTD | FMV | 243,610 | 243,610 |
| RECOM TRADING LOAN RECIEVABLE | FMV | 0 | 0 |
| UPL (GLENROCK LUX) LP - GRPE1 | FMV | 1,381,129 | 1,046,991 |
| PARAFI DIGITAL OPPORTUNITIES I | FMV | 1,000,000 | 279,302 |
| STORELIFT | FMV | 218,415 | 142,830 |
| SB INVESTMENT GROUP LLC | FMV | 252,312 | 62,500 |
| UPL (GLENROCK LUX) LP - GRPE2 | FMV | 1,335,818 | 1,031,518 |
| GIRAFFE BIOENERGY LTD | FMV | 50,000 | 50,000 |
| PAXIS KEY FOCUS FUND LLC | FMV | 50,262 | 50,925 |
| JSA NEWCO LTD (CO-INVESTMENT) | FMV | 1,349,511 | 1,216,047 |
| K-SATURN LLC | FMV | 76,316 | 53,704 |
| A-S KLAFF EQUITY LLC | FMV | 174,991 | 173,646 |
| SPIRAL SUN FUND II LP | FMV | 94,531 | 145,578 |
| SLOPE FUND I, LP | FMV | 91,281 | 91,264 |
| LATITUDE X, LP - MONZO I | FMV | 300,337 | 311,499 |
| 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 |
| DISTELL(GLENROCK LUX - GRPE 3) | FMV | 901,992 | 1,000,000 |
| BREEDR LTD (CONV NOTE) | FMV | 114,380 | 114,380 |
| NLCP HOLDINGS LP | FMV | 16,260 | 4,021 |
| BREEDR LTD (LOAN) | FMV | 48,461 | 48,461 |
| RECOM TRADING LLC - PENNY WARR | FMV | 0 | 788,297 |
| ATLAS SPACE OPERATIONS, INC. | FMV | 0 | 100,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS | 58,692 | 51,396 | ||
| FOREIGN TAX PAID | 5,399 | 5,399 | ||
| PORTFOLIO DEDUCTIONS | 595,912 | 595,912 | ||
| OTHER PORTFOLIO DEDUCTIONS 2% | 557,787 | 557,787 | ||
| BANK FEES | 1,123 | 1,123 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Ordinary Business Income | 342,005 | 342,005 | |
| Royalties | 9,430 | 9,430 | |
| Section 1231 Gain/Loss | 69 | 69 | |
| Other Income | 221,548 | 221,548 | |
| Section 1256 Gain/Loss | 21,979 | 21,979 | |
| Rental Real Estate Income/Loss | -202,008 | -202,008 | |
| Section 988 Gain/Loss | -29,455 | -29,455 | |
| Section 1296 Gain/Loss | 119 | 119 | |
| UBTI taxed on 990-T | 0 | -258,105 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 174,679 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CONTRIBUTIONS PAYABLE | 0 | 248,410 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAX | 244,322 | 0 | ||
| STATE INCOME TAX | 1,120 | 1,120 |