| 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 |
|---|
| Identifier | Return Reference | Explanation |
|---|---|---|
| PART I LINE 6A (990-PF) | PART I LINE 6A (990-PF) | PART I LINE 6A (990-PF) - RECONCILIATION OF NET GAIN/(LOSS) FROM SALES OF ASSETS NOT INCLUDED IN PART IV TOTAL INCLUDED IN PART IV: (DETAILS BELOW) NET GAIN/(LOSS): $(211,227) TOTAL NOT INCLUDED IN PART IV: PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - UBI NET GAIN/(LOSS): $786 TOTAL PART I, LINE 6A: $(210,441) DETAILS OF ASSETS INCLUDED IN PART IV: PUBLICLY-TRAIDED SECURITIES GROSS SALES PRICE: $27,491,048 BOOK BASIS: $27,701,902 NET GAIN/(LOSS): $(210,854) PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - NON UBI NET GAIN/(LOSS): $(373) |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BANK AMER CORP BOND - 6.300% - | 109,000 | 100,296 |
| BLACKSTONE SECD LENDING FD SER | 408,210 | 434,355 |
| CITIGROUP GLOBAL MKTS - 0.000% | 500,000 | 495,350 |
| DISCOVER FINL SVCS - 5.500% - | 856,727 | 803,500 |
| GS FIN CORP - 0.000% - 05/05/2 | 500,000 | 537,245 |
| JP MORGAN CHASE - 0.000% - 04/ | 500,000 | 461,600 |
| JP MORGAN CHASE - 0.000% - 08/ | 1,000,000 | 1,019,899 |
| JPMORGAN CHASE & CO - 5.150% - | 150,114 | 150,875 |
| JPMORGAN CHASE & CO PERP-R NT | 102,938 | 100,875 |
| SCHWAB CHARLES CORP BOND PERPE | 155,625 | 147,984 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC | 6,195,304 | 5,950,848 |
| ALPHABET INC CL A | 615,242 | 1,327,055 |
| AMAZON COM | 244,945 | 379,850 |
| ARES CAPITAL CORPORATION - CLO | 527,610 | 552,828 |
| BLACKROCK HEALTH SCIENCES CLOS | 900,000 | 659,250 |
| BLACKSTONE MORTGAGE TRUST INC | 1,737,298 | 1,318,740 |
| BLUE OWL CAPITAL CORPORATION | 729,375 | 739,476 |
| GOLDMAN SACHS GROUP | 420,807 | 771,540 |
| HSBC AUTO 13.2% | 1,000,000 | 963,000 |
| INVESCO KBW BANK | 670,000 | 639,470 |
| INVESCO QQQ TRUST | 2,187,848 | 2,498,072 |
| INVESCO S&P 500 EQUAL WEIGHT E | 2,280,114 | 2,367,000 |
| ISHARE MSCI UK INDEX | 352,675 | 413,125 |
| ISHARES MSCI EMERGING MARKETS | 2,273,490 | 2,251,760 |
| ISHARES TRUST- ISHARES MSCI AL | 892,927 | 718,956 |
| JP MORGAN CHASE | 887,818 | 1,284,255 |
| LOCKHEED MARTIN CORP | 275,473 | 362,592 |
| MICROSOFT CORP | 460,465 | 1,134,137 |
| MIDCAP FINANCIAL INVESTMENT CO | 269,836 | 273,600 |
| MS 11.6% CONTING AUTOCALL ABNB | 500,000 | 507,750 |
| MS DUAL DIRECTIONAL TRIGGER PL | 600,000 | 777,600 |
| MS JUMP SPX | 1,000,000 | 1,205,500 |
| NEW MOUNTAIN FINANCE | 1,423,268 | 1,357,606 |
| OAKTREE SPECIALTY LENDING CORP | 727,937 | 703,122 |
| PHILIP MORRIS INTL | 911,593 | 884,352 |
| SPDR S&P 500 ETF TRUST | 5,638,311 | 5,988,905 |
| TPG SPECIALTY LENDING INC | 338,208 | 341,280 |
| UBS 12.500% CONT AUTO AXP 04/0 | 1,000,000 | 1,016,000 |
| VANGUARD FTSE EUROPEAN ETF | 3,393,041 | 3,546,400 |
| VANGUARD TOTAL STOCK MARKET ET | 1,123,166 | 1,530,069 |
| WALT DISNEY HOLDINGS CO | 489,740 | 483,052 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKSTONE PRIVATE CREDIT FUND | 1,827,522 | 1,912,246 | |
| BLACKSTONE PRIVATE EQUITY STRA | 2,000,000 | 2,000,000 | |
| BLACKSTONE REAL ESTATE INCOME | 2,799,970 | 3,371,797 | |
| EUGENE THE MARINE LLC | 100,000 | 100,000 | |
| EXPA CAPITAL III, L.P | 993,972 | 893,537 | |
| EXPA EC3 - A1, LLC | 361,550 | 325,017 | |
| ICARUS FILMS, LLC | 400,000 | 400,000 | |
| K-INFRA - FOUNDERS CLASS U | 2,991,803 | 3,088,678 | |
| PE PREMIER ELLIOT CO-INV OFFSH | 61,334 | 290,111 | |
| PE PREMIER GA MAP OFFSHORE FEE | 397,340 | 450,640 | |
| PETERSHILL IV OFFSHORE SCSP | 113,462 | 159,744 | |
| VINTAGE SECONDARY STRATEGIES I | 448,066 | 687,610 | |
| VINTAGE SECONDARY STRATEGIES O | 83,445 | 111,313 | |
| WTI FUND X, LLC | 1,857,652 | 1,837,210 | |
| EXPA-MC | 1,275 | 1,146 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General Consultations | 8,720 | 8,720 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 95,182 | 95,182 | ||
| K-1 Exp EXPA CAPITAL III, L.P | 52,738 | 52,738 | ||
| K-1 Exp EXPA EC3 - A1, LLC | 96 | 96 | ||
| K-1 Exp PETERSHILL IV OFFSHORE | 13,150 | 7,824 | ||
| K-1 Exp WTI FUND X, LLC | 15,070 | 15,070 | ||
| State or Local Filing Fees | 25 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss EXPA CAPITAL III, L.P | 37 | 37 | |
| K-1 Inc/Loss EXPA EC3 - A1, LLC | 218 | 218 | |
| K-1 Inc/Loss PETERSHILL IV OFFSHORE SCSP | 8,500 | 4,723 | |
| K-1 Inc/Loss WTI FUND X, LLC | 170,995 | 170,995 | |
| Foreign Tax Refund | 286,134 | 286,134 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 430,930 | 430,930 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2023 | 128,300 | |||
| 990-PF Extension for 2022 | 2,800 |