| 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 | 176,761 | 268,663 |
| GOLUB CAPITAL PARTNERS INT 9 | 0 | 0 |
| LAKE SHORE III CORPORATION | 16,129 | 34,361 |
| HPS MEZZ INVESTORS III | 326,016 | 688,636 |
| GOLUB CAPITAL PARTNERS INT II | 591,101 | 677,078 |
| GOLUB CAPITAL PARTNERS INT 12 | 554,576 | 696,625 |
| FIDELITY INVESTMENTS | 8,115,846 | 7,823,803 |
| RIVERS INVESTMENTS | 5,220,732 | 6,652,664 |
| ATLAS SPACE OPERATIONS INC | 281,788 | 452,225 |
| AFRESH TECHNOLOGIES, INC. | 137,496 | 137,496 |
| MXP PRIME PLATFORM FKA ELEVATE | 281,775 | 1 |
| ENERGY VAULT HOLDINGS, INC | 200,000 | 46,600 |
| GO(FKA FRANK INNOVATIONS,INC.) | 250,000 | 100,000 |
| GROVARA INC | 250,000 | 250,000 |
| SMART APPLY, INC. | 0 | 0 |
| TZERO GROUP, INC. | 500,000 | 500,000 |
| MORGAN STANLEY (ACI SHARES) | 9,153,454 | 196,487,183 |
| MERRILL LYNCH INVESTMENTS | 2,317,672 | 2,398,503 |
| RVP INVESTMENTS (FIDELITY) | 4,062,779 | 4,193,806 |
| M SQUARE FUND LTD | 20,000,000 | 21,861,819 |
| V3 REALTY PARTNERS OFFSHORE LT | 500,000 | 530,853 |
| GIRAFFE BIOENERGY LTD (CONV N) | 52,400 | 52,400 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 2050 GF INNOVA HOLDINGS, LLC | FMV | 253,465 | 250,000 |
| CERBERUS SUPPLY CHAIN FUND, LP | FMV | 17,497 | 44,559 |
| PATENT CAPITAL LLC | FMV | 30,245 | 28,928 |
| PET CARE INNOVATIONS LLC | FMV | 200,000 | 212,000 |
| PETRUS LAND INVESTORS I, LP | FMV | 20,320 | 5,433 |
| PETRUS LAND INVESTORS II, LP | FMV | 91,437 | 115,500 |
| ROUNDTABLE HEALTHCARE III | FMV | 913,865 | 860,004 |
| DEERPATH CAP ADVANTAGE IV | FMV | 1,018,006 | 1,000,920 |
| VALOR EQUITY PARTNERS II LP | FMV | 2,431,144 | 0 |
| COMMUNITY FINANCIAL | FMV | 623,959 | 595,651 |
| INTEGRATED FUNDING LLC | FMV | 437,240 | 437,240 |
| CRESCENT COVE CAPITAL II LP | FMV | 143,517 | 272,924 |
| UPPER90 OCTANE LLC | FMV | 3,463 | 48,233 |
| SILVER POINT SPECIALTY CREDIT | FMV | 4,227,000 | 4,090,737 |
| HYDE PARK VENTURE PARTNERS FUN | FMV | 507,677 | 736,363 |
| CRESENT COVE CAPITAL FUND B | FMV | 3,132,101 | 3,476,923 |
| RE-SOURCING SPV | FMV | 137,968 | 209,259 |
| CRH WHISHA, LLC | FMV | 500,000 | 500,000 |
| AXIOM EM WORLD EQUITY FUND | FMV | 0 | 0 |
| FH GP FUND I (FKA MBM) | FMV | 365,713 | 421,625 |
| JACKSON LENDER LLC | FMV | 0 | 0 |
| BLF LOAN FUND IV LLC | FMV | 0 | 0 |
| CIBC INVESTMENTS (SCHWAB) | FMV | 1,064,985 | 1,469,533 |
| FM CIVAN INVESTMENT II LP | FMV | 248,740 | 251,788 |
| FORTRESS CREDIT OPPORTUNTIES F | FMV | 1,395,045 | 1,417,828 |
| UPPER90 FUND II LP | FMV | 1,245,253 | 1,321,454 |
| ABS KLAFF EQUITY LLC | FMV | 4,735,606 | 1 |
| ABS OPPORTUNITIES LLC | FMV | 31,546,133 | 6,079,837 |
| A-S KLAFF OPPORTUNITIES LLC | FMV | 32,196,154 | 6,428,645 |
| BRYANSTON OPPORTUNITES LLC | FMV | 9,138,196 | 1,675,955 |
| K-SATURN OPPORTUNITIES LLC | FMV | 31,473,429 | 6,644,079 |
| AXIOM INTERNATIONAL SMALL CAP | FMV | 0 | 0 |
| OAKTREE OPPORTUNITIES FUND XI | FMV | 3,085,884 | 5,035,260 |
| SILVER POINT CAPITAL OFFSHORE | FMV | 3,000,000 | 4,663,419 |
| BOREALIS STRATEGIC CAP PARTNER | FMV | 727,772 | 819,311 |
| HPS CORE SR LENDING OFFSHORE F | FMV | 1,063,013 | 1,036,589 |
| HERON ROCK ACCESS J3 LP | FMV | 200,000 | 377,600 |
| INTRINSIC EDGE CAPTURE OFFSHOR | FMV | 3,053,609 | 3,987,747 |
| HOMETEAM VENTURES FUND I, LP | FMV | 91,591 | 91,994 |
| GOLUB GEMS FUND 5 INTERNATIONA | FMV | 3,480,170 | 3,937,721 |
| SYNTERRA SPECIAL OPPORTUNITIES | FMV | 531,464 | 531,464 |
| Y-BRUSH (AKA FASTEESH) | FMV | 261,612 | 207,221 |
| UNIVERSAL PARTNERS LTD | FMV | 223,927 | 245,344 |
| PANDA TECHNOLOGY HOLDINGS LTD | FMV | 243,610 | 316,612 |
| UPL (GLENROCK LUX) LP - GRPE1 | FMV | 1,348,265 | 1,024,458 |
| PARAFI DIGITAL OPPORTUNITIES I | FMV | 1,000,000 | 549,038 |
| STORELIFT | FMV | 218,415 | 147,090 |
| SB INVESTMENT GROUP LLC | FMV | 251,067 | 37,811 |
| UPL (GLENROCK LUX) LP - GRPE2 | FMV | 1,296,624 | 1,020,211 |
| GIRAFFE BIOENERGY LTD | FMV | 50,000 | 50,000 |
| PAXIS KEY FOCUS FUND LLC | FMV | 529,429 | 581,930 |
| JSA NEWCO LTD (CO-INVESTMENT) | FMV | 1,349,511 | 1,439,984 |
| K-SATURN LLC | FMV | 63,297 | 1 |
| A-S KLAFF EQUITY LLC | FMV | 152,861 | 1 |
| SPIRAL SUN FUND II LP | FMV | 105,635 | 152,057 |
| SLOPE FUND I, LP | FMV | 138,449 | 142,533 |
| LATITUDE X, LP - MONZO I | FMV | 298,869 | 338,620 |
| BUNDLAR, LLC | FMV | 100,000 | 25,000 |
| UV ANGEL (UV PARTNERS INC.) | FMV | 250,000 | 250,000 |
| LEAP SERVICES INC. | FMV | 99,978 | 48,539 |
| DISTELL(GLENROCK LUX - GRPE 3) | FMV | 92,355 | 250,000 |
| BREEDR LTD (CONV NOTE) | FMV | 119,806 | 176,511 |
| NLCP HOLDINGS LP | FMV | 16,260 | 1,885 |
| BREEDR LTD (LOAN) | FMV | 270,779 | 270,779 |
| SENTINEL I JUNIOR CAPITAL II | FMV | 426,234 | 495,378 |
| MARBLE I SAS | FMV | 109,199 | 119,923 |
| RAIL-SPLITTER MICRO-CAP REBOUN | FMV | 947,982 | 1,023,813 |
| FS TACTICAL OPPORTUNITIES A | FMV | 613,652 | 713,914 |
| VALOR EQUITY PARTNERS VI-B | FMV | 588,485 | 683,056 |
| ELSTON CREDIT FUND LLC | FMV | 2,500,438 | 2,500,000 |
| OAKTREE FUND XI AIV CAYMAN | FMV | 1,824,880 | 0 |
| OAKTREE FUND XI AIV DELAWARE | FMV | 8,495 | 0 |
| INTRINSIC EDGE PLUS OFFSHORE | FMV | 2,500,000 | 2,569,016 |
| ARENA SPECIAL OPPS CAYMAN | FMV | 2,057,541 | 2,057,541 |
| TCI REAL ESTATE PARTNERS IV | FMV | 932,017 | 921,402 |
| JAPANESE YEN | AT COST | 1,000,000 | 1,029,364 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 13,499 | 13,499 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DISTRIBUTION RECEIVABLE | 0 | 30,558 | 30,558 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 10 | 10 | ||
| POSTAGE | 1 | 1 | ||
| MISCELLANEOUS | 129,126 | 127,805 | ||
| FOREIGN TAX PAID | 11,057 | 11,057 | ||
| OTHER PORTFOLIO DEDUCTIONS | 159,125 | 159,125 | ||
| OTHER PORTFOLIO DEDUCTIONS 2% | 434,223 | 434,223 | ||
| BANK FEES | 1,371 | 1,371 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Ordinary Business Income | 895,618 | 895,618 | |
| Royalties | 11,349 | 11,349 | |
| Section 1231 Gain/Loss | 152,672 | 152,672 | |
| Other Income | 240,051 | 240,051 | |
| Section 1256 Gain/Loss | -46,686 | -46,686 | |
| Rental Real Estate Income/Loss | 37,970 | 37,970 | |
| Section 988 Gain/Loss | 12,240 | 12,240 | |
| Section 1296 Gain/Loss | 51 | 51 | |
| UBTI taxed on 990-T | 0 | -263,936 |
| Description | Amount |
|---|---|
| TAX EXEMPT INTEREST INCOME | 82 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CONTRIBUTIONS PAYABLE | 248,410 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAX | 1,077,621 | 0 | ||
| STATE INCOME TAX | 2,780 | 2,780 |