| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COPELAND BUHL & CO. | 47,700 | 47,700 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DELPHI FINL (TOKIO MARINE) 7.376 | 1,688,443 | 1,730,567 |
| OAS SA 8.875 | 1,012,208 | 49,950 |
| DAIRY FARMERS OF AMERICA 7.125 | 393,500 | 372,000 |
| ILFC E-CAPITAL TR 4.78 | 190,000 | 185,470 |
| ILFC E-CAPITAL TR 5.08589 | 1,599,781 | 1,257,604 |
| LAND O' LAKES 7.0 | 236,875 | 186,250 |
| LAND O' LAKES 8.0 | 1,515,632 | 1,305,000 |
| SBL HOLDINGS 7.0 | 2,015,000 | 1,321,680 |
| CITIGROUP 6.25 | 97,875 | 98,699 |
| GOLDMAN SACHS 8.505 | 249,688 | 250,125 |
| PNC FINL SVCS 6.250 | 222,813 | 233,040 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ASPEN INSURANCE 5.625 | 445,701 | 332,180 |
| ATHENE HOLDING 5.625 | 284,737 | 246,118 |
| BANK OF HAWAII 4.375 | 71,856 | 47,363 |
| BROOKFIELD PROP 5.75 | 360,180 | 163,790 |
| BROOKFIELD PROP 6.50 | 1,265,283 | 612,796 |
| CADENCE BANK (BANCORP SOUTH) 5.50 | 142,335 | 106,273 |
| CITIZENS FINL GROUP 5.0 | 275,670 | 214,358 |
| CARLYLE BANK 4.625 | 126,280 | 102,950 |
| CHS INC 6.75 | 290,426 | 282,112 |
| CHS 7.50 | 9,679 | 9,328 |
| CAPITAL ONE 4.375 | 207,300 | 161,400 |
| FIRST HORIZON 4.70 | 549,518 | 377,514 |
| FORTRESS INFRASTRUCTURE | 0 | 620,638 |
| FORTRESS AVIATION 8.25 | 2,515,986 | 7,402,981 |
| FTAI AVIATION 9.50 | 1,000,000 | 1,011,996 |
| FORTRESS TRANSPORTATION 8.25 | 350,536 | 332,910 |
| GLOBE LIFE 4.25 | 144,500 | 109,936 |
| HUNTINGTON BANCSHARES 4.50 | 328,074 | 230,643 |
| HEARTLAND FINANCIAL USA 7.00 | 18,020 | 15,762 |
| JP MORGAN 4.625 | 99,800 | 83,520 |
| KKR REAL ESTATE 6.50 | 76,930 | 54,450 |
| BANK OZK 4.625 | 250,000 | 166,300 |
| REGIONS FINANCIAL 4.45 | 117,256 | 81,137 |
| RITHM CAPITAL (NEW RESIDENTIAL 6.375) | 1,380,068 | 1,162,013 |
| CHARLES SCHWAB 4.45 | 175,640 | 137,620 |
| STIFEL FINL CORP 4.5 | 44,700 | 30,700 |
| SILVERGATE CAPITAL 5.375 | 534,929 | 233,264 |
| SYNCHRONY FIN 5.625 | 259,189 | 172,500 |
| SOUTH JERSEY IND 5.625 | 302,962 | 142,264 |
| ATT 4.75 | 253,034 | 246,625 |
| UNITED COMMUNITY BANKS 6.875 | 166,040 | 138,900 |
| US BANCORP 4.0 | 363,125 | 254,478 |
| WELLS FARGO 4.375 | 180,633 | 183,750 |
| WELLS FARGO 4.75 | 394,813 | 416,537 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AB ABSA | AT COST | 172,455 | 418,669 |
| AB FINANCIAL SERVICES II | AT COST | 158,724 | 158,725 |
| AB-LARGE CAP | AT COST | 445,172 | 5,448,381 |
| ABSA II | AT COST | 251,218 | 336,856 |
| AIM OFFSHORE II | AT COST | 195,417 | 97,622 |
| APAX DIGITAL | AT COST | 506,025 | 1,130,576 |
| APAX IX | AT COST | 702,199 | 839,185 |
| APAX X | AT COST | 834,845 | 1,035,971 |
| ARES DIRECT LENDING | AT COST | 677,282 | 635,108 |
| ARTISAN | AT COST | 623,748 | 1,741,049 |
| AUDAX III | AT COST | 266,631 | 263,052 |
| BROADCREST | AT COST | 1,006,845 | 1,341,298 |
| BROADCREST COMMITTED CAPITAL | AT COST | 347,980 | 414,524 |
| CAPITAL GROUP PCS | AT COST | 216,437 | 245,116 |
| CARRONADE | AT COST | 1,000,000 | 1,190,840 |
| COHESIVE | AT COST | 91,793 | 137,910 |
| CREC REAL ESTATE FUND II | AT COST | 169,140 | 231,865 |
| CS-CREDIT VALUE PARTNERS | AT COST | 159,747 | 37,576 |
| DIGITAL GROWTH II | AT COST | 631,316 | 154,066 |
| ELECTRUM | AT COST | 267,555 | 130,235 |
| ELECTRUM II | AT COST | 390,480 | 565,056 |
| FORTRESS CREDIT | AT COST | 798,011 | 917,206 |
| FORTRESS INTELLECTUAL | AT COST | 494,199 | 497,465 |
| FORTRESS INTELLECTUAL II | AT COST | 230,698 | 234,798 |
| FORTRESS LEGAL ASSETSFUND I (B) | AT COST | 79,547 | 73,466 |
| FORTRESS LENDING (B1) | AT COST | 547,361 | 555,473 |
| FORTRESS LENDING II | AT COST | 326,728 | 368,987 |
| FORTRESS LENDING III | AT COST | 355,302 | 357,723 |
| FORTRESS NET LEASE INCOME | AT COST | 234,115 | 257,109 |
| FORTRESS REAL ESTATE | AT COST | 62,240 | 79,139 |
| FORTRESS REAL ESTATE III | AT COST | 868,619 | 1,362,402 |
| FOUNDERS PROPERTIES IV | AT COST | 403,567 | 680,000 |
| FOUNDERS PROPERTIES V | AT COST | 462,853 | 841,390 |
| FOUNDERS PROPERTIES VI | AT COST | 428,730 | 690,801 |
| FUNDAMENTAL PARTNERS III | AT COST | 540,438 | 816,679 |
| FUNDAMENTAL PARTNERS IV | AT COST | 1,044,729 | 1,388,512 |
| GCM GROSVENORS | AT COST | 346,699 | 1,333,760 |
| GIF V PRIVATE INVESTORS | AT COST | 0 | 61,832 |
| GLOVISTA | AT COST | 956,022 | 1,111,436 |
| GS GLOBAL ATLANTIC IVY | AT COST | 151,351 | 572,477 |
| GS PRIVATE OPPORTUNITY PARTNERS II | AT COST | 36,248 | 132,799 |
| GS PRIVATE TECH OPP I | AT COST | 218,733 | 236,951 |
| GSO CAPITAL SOLUTIONS III | AT COST | 123,943 | 397,347 |
| GSO ENERGY PRIVATE INVESTORS | AT COST | 0 | 19,715 |
| GSO PRIVATE II | AT COST | 38,973 | 94,191 |
| HOLOCENE | AT COST | 44,671 | 348,720 |
| JPM - WATFORD RE | AT COST | 22,500 | 22,500 |
| JPM APAX VIII | AT COST | 0 | 77,828 |
| JPM CHINA | AT COST | 0 | 62,301 |
| JPM DFJ GROWTH | AT COST | 0 | 518,223 |
| JPM DFJ GROWTH IV | AT COST | 123,756 | 189,780 |
| JPM HPS MEZZ | AT COST | 0 | 15,239 |
| JPM HPS MEZZ III | AT COST | 15,944 | 1,032,954 |
| JPM KKR XI | AT COST | 0 | 189,018 |
| JPM L CAPITAL ASIA | AT COST | 503,151 | 185,502 |
| JPM PROVIDENCE | AT COST | 0 | 141,334 |
| JPM RIVERSTONE V | AT COST | 250,340 | 110,240 |
| JPM RIVERSTONE VI | AT COST | 197,781 | 244,674 |
| KENNEDY LEWIS CAPITAL | AT COST | 448,786 | 546,839 |
| KKR AMERICAS XII | AT COST | 569,353 | 1,197,952 |
| KKR III | AT COST | 452,084 | 463,952 |
| LONDON | AT COST | 53 | 1,089 |
| MILLENNIUM INT'L HEDGEFOCUS 2019 | AT COST | 0 | 94,920 |
| MILLENNIUM LTD - GS | AT COST | 457,912 | 2,409,556 |
| NEXTEQUITY PARTNERS | AT COST | 213,747 | 256,055 |
| NORTH HAVEN RE VIII | AT COST | 30,356 | 22,636 |
| OCH ZIFF | AT COST | 112,605 | 97,652 |
| OPPORTUNITY PARTNERS VI | AT COST | 191,265 | 192,029 |
| PANTERA BLOCKCHAIN | AT COST | 1,398,969 | 1,559,321 |
| PETERSHILL II | AT COST | 697,849 | 691,033 |
| PETERSHILL PE | AT COST | 88,625 | 76,332 |
| POINT 72 INTL HEDGE FUND | AT COST | 590,145 | 1,422,551 |
| POLEN | AT COST | 1,377,449 | 2,468,980 |
| PRETIUM RESIDENTIAL CREDIT | AT COST | 367,381 | 502,462 |
| PRIVATE EQUITY CO-INV PART III | AT COST | 105,600 | 110,300 |
| RIDGE LTD | AT COST | 500,000 | 374,725 |
| S&S | AT COST | 726,960 | 1,028,800 |
| SARISSA CAPITAL | AT COST | 250,000 | 211,344 |
| SCHAFER CULLEN | AT COST | 1,193,811 | 1,473,303 |
| SCULPTOR REAL ESTATE FUND IV | AT COST | 606,339 | 636,308 |
| SEG PARTNERS | AT COST | 135,007 | 274,591 |
| SILVER LAKE PARTNERS | AT COST | 0 | 694,022 |
| STRATEGIC INVESTORS XI (GS) | AT COST | 34,044 | 31,144 |
| TIGER GLOBAL CROSSOVER | AT COST | 1,000,000 | 949,178 |
| TTCP FUND II | AT COST | 1,150,996 | 2,048,044 |
| TTCP FUND III | AT COST | 680,439 | 703,837 |
| TURNING ROCK | AT COST | 725,989 | 1,072,150 |
| TURNING ROCK II | AT COST | 789,540 | 719,497 |
| UNIPLAN | AT COST | 385,879 | 508,088 |
| VAUGHAN NELSON EMERGIN MKTS | AT COST | 0 | 152,409 |
| VAUGHAN NELSON INTL SMALL CAP FUND | AT COST | 0 | 813,869 |
| VIRGO FUND IV | AT COST | 1,433,322 | 1,284,332 |
| VIRGO SOCIETAS | AT COST | 148,271 | 37,709 |
| VSP III | AT COST | 314,052 | 559,665 |
| VULCAN | AT COST | 688,573 | 2,615,091 |
| WCM | AT COST | 922,452 | 1,196,170 |
| WEST STREET GLOAL GROWTH PARTNERS | AT COST | 300,279 | 316,181 |
| WEST STREET STRATEGIC SOLUTIONS | AT COST | 504,417 | 572,360 |
| WHITE BOX MULTI STRATEGY FUND | AT COST | 700,000 | 1,620,346 |
| YA GLOBAL INVESTMENTS | AT COST | 1,202,042 | 1,248,668 |
| SUMMIT PEAK | AT COST | 29,596 | 33,397 |
| ANCHOR CAPITAL | AT COST | 124,074 | 126,875 |
| POINT 72 - GS | AT COST | 700,000 | 740,918 |
| VIRGO SPECIALTY FINANCE I | AT COST | 0 | 631,279 |
| BROADCREST COMMITTED CAPITAL II | AT COST | 91,723 | 100,000 |
| GS GLOBAL ATLANTIC IVY II | AT COST | 237,319 | 235,967 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CHARITABLE CONTRIBUTIONS FROM PASSTHROUGH | 198 | 198 | 0 | |
| INVESTMENT INTEREST FROM PASSTHROUGH | 173,004 | 173,004 | 0 | |
| NONDEDUCTIBLE EXPENSE FROM PASSTHROUGH | 12,474 | 0 | 0 | |
| BANK CHARGES | 5,980 | 5,980 | 0 | |
| OTHER DEDUCTIONS FROM PASSTHROUGH | 407,993 | 407,993 | 0 | |
| OFFICE SUPPLIES | 2,593 | 2,593 | 0 | |
| TRAVEL EXPENSE | 18,859 | 18,859 | 0 | |
| SECTION 179 FROM PASSTHROUGH | 1,127 | 1,127 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PORTFOLIO INCOME FROM PASSTHROUGH | 276,120 | 276,120 | 276,120 |
| ORDINARY INCOME FROM PASSTHROUGH | 298,865 | 298,865 | 298,865 |
| RENTAL INCOME FROM PASSTHROUGH | -303,167 | -303,167 | -303,167 |
| OTHER INCOME FROM PASSTHROUGH | 466,517 | 445,234 | 466,517 |
| ROYALTY INCOME FROM PASSTHROUGH | -2,700 | -2,700 | -2,700 |
| GUARANTEED PAYMENTS FROM PASSTHROUGH | 97,566 | 97,566 | 97,566 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 1,235,267 | 1,235,267 | 0 | |
| ADMINISTRATION FEES | 216,488 | 0 | 216,488 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 29,236 | 29,236 | 0 | |
| FEDERAL TAXES | 30,881 | 0 | 0 |