| 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 | 175,883 | 267,785 |
| LAKE SHORE III CORPORATION | 16,129 | 38,226 |
| HPS MEZZ INVESTORS III | 188,965 | 557,821 |
| GOLUB CAPITAL PARTNERS INT II | 589,028 | 675,005 |
| GOLUB CAPITAL PARTNERS INT 12 | 552,325 | 694,374 |
| FIDELITY INVESTMENTS | 12,841,483 | 12,422,749 |
| RIVERS INVESTMENTS | 4,876,645 | 6,511,171 |
| 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 | 45,600 |
| GO(FKA FRANK INNOVATIONS,INC.) | 250,000 | 90,461 |
| GROVARA INC | 250,000 | 125,000 |
| TZERO GROUP, INC. | 500,000 | 500,000 |
| MORGAN STANLEY (ACI SHARES) | 8,397,745 | 158,259,925 |
| MERRILL LYNCH INVESTMENTS | 2,609,302 | 2,559,684 |
| RVP INVESTMENTS (FIDELITY) | 4,452,200 | 4,809,317 |
| M SQUARE FUND LTD | 21,731,716 | 23,593,535 |
| V3 REALTY PARTNERS OFFSHORE LT | 0 | 0 |
| GIRAFFE BIOENERGY LTD (CONV N) | 56,411 | 56,411 |
| KALAKAU AVENUE (INT BROKERS) | 1,066,997 | 1,183,375 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 2050 GF INNOVA HOLDINGS, LLC | FMV | 253,225 | 250,000 |
| CERBERUS SUPPLY CHAIN FUND, LP | FMV | 217,002 | 466,521 |
| PATENT CAPITAL LLC | FMV | 29,661 | 28,928 |
| PET CARE INNOVATIONS LLC | FMV | 200,000 | 200,000 |
| PETRUS LAND INVESTORS I, LP | FMV | 0 | 0 |
| PETRUS LAND INVESTORS II, LP | FMV | 72,686 | 70,950 |
| ROUNDTABLE HEALTHCARE III | FMV | 477,614 | 439,142 |
| DEERPATH CAP ADVANTAGE IV | FMV | 986,458 | 969,370 |
| VALOR EQUITY PARTNERS II LP | FMV | 0 | 0 |
| COMMUNITY FINANCIAL | FMV | 612,224 | 700,870 |
| INTEGRATED FUNDING LLC | FMV | 437,240 | 407,240 |
| CRESCENT COVE CAPITAL II LP | FMV | 104,810 | 239,943 |
| UPPER90 OCTANE LLC | FMV | 2,558 | 49,038 |
| SILVER POINT SPECIALTY CREDIT | FMV | 4,175,880 | 4,022,132 |
| HYDE PARK VENTURE PARTNERS FUN | FMV | 546,289 | 504,744 |
| CRESENT COVE CAPITAL FUND B | FMV | 3,182,655 | 3,665,833 |
| RE-SOURCING SPV | FMV | 74,872 | 104,630 |
| CRH WHISHA, LLC | FMV | 642,857 | 642,857 |
| FH GP FUND I (FKA MBM) | FMV | 429,957 | 553,389 |
| CIBC INVESTMENTS (SCHWAB) | FMV | 1,109,790 | 1,762,258 |
| FM CIVAN INVESTMENT II LP | FMV | 248,447 | 296,221 |
| FORTRESS CREDIT OPPORTUNTIES F | FMV | 2,028,605 | 2,065,127 |
| UPPER90 FUND II LP | FMV | 1,231,082 | 1,227,709 |
| ABS KLAFF EQUITY LLC | FMV | 0 | 0 |
| ABS OPPORTUNITIES LLC | FMV | 31,451,617 | 5,191,652 |
| A-S KLAFF OPPORTUNITIES LLC | FMV | 32,078,728 | 5,489,504 |
| BRYANSTON OPPORTUNITES LLC | FMV | 9,014,546 | 1,431,120 |
| K-SATURN OPPORTUNITIES LLC | FMV | 31,343,880 | 5,673,466 |
| OAKTREE OPPORTUNITIES FUND XI | FMV | 2,244,143 | 4,471,740 |
| SILVER POINT CAPITAL OFFSHORE | FMV | 3,601,475 | 5,264,894 |
| BOREALIS STRATEGIC CAP PARTNER | FMV | 209,722 | 551,836 |
| HPS CORE SR LENDING OFFSHORE F | FMV | 1,141,515 | 1,139,433 |
| HERON ROCK ACCESS J3 LP | FMV | 200,000 | 377,600 |
| INTRINSIC EDGE CAPTURE OFFSHOR | FMV | 3,241,898 | 4,176,243 |
| HOMETEAM VENTURES FUND I, LP | FMV | 109,648 | 115,227 |
| GOLUB GEMS FUND 5 INTERNATIONA | FMV | 2,732,751 | 3,175,000 |
| SYNTERRA SPECIAL OPPORTUNITIES | FMV | 510,228 | 504,241 |
| Y-BRUSH (AKA FASTEESH) | FMV | 261,612 | 258,804 |
| UNIVERSAL PARTNERS LTD | FMV | 223,927 | 213,003 |
| OCTOBER HEALTH LTD (FKA PANDA) | FMV | 243,610 | 316,612 |
| UPL (GLENROCK LUX) LP - GRPE1 | FMV | 1,342,302 | 1,079,940 |
| PARAFI DIGITAL OPPORTUNITIES I | FMV | 1,415,764 | 964,803 |
| STORELIFT | FMV | 0 | 0 |
| SB INVESTMENT GROUP LLC | FMV | 250,499 | 37,811 |
| UPL (GLENROCK LUX) LP - GRPE2 | FMV | 1,286,337 | 1,075,463 |
| GIRAFFE BIOENERGY LTD | FMV | 50,000 | 50,000 |
| PAXIS KEY FOCUS FUND LLC | FMV | 548,674 | 704,764 |
| JSA NEWCO LTD (CO-INVESTMENT) | FMV | 1,437,467 | 1,745,333 |
| K-SATURN LLC | FMV | 0 | 0 |
| A-S KLAFF EQUITY LLC | FMV | 0 | 0 |
| SPIRAL SUN FUND II LP | FMV | 101,343 | 153,427 |
| SLOPE FUND I, LP | FMV | 130,390 | 134,350 |
| LATITUDE X, LP - MONZO I | FMV | 293,052 | 342,072 |
| 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 |
| CAPEVIN (FKA DISTELL GROUP) | FMV | 76,328 | 250,000 |
| BREEDR LTD (CONV NOTE) | FMV | 119,806 | 176,511 |
| NLCP HOLDINGS LP | FMV | 16,260 | 3,157 |
| BREEDR LTD (LOAN) | FMV | 0 | 0 |
| SENTINEL I JUNIOR CAPITAL II | FMV | 798,029 | 775,281 |
| MARBLE I SAS | FMV | 93,827 | 113,877 |
| RAIL-SPLITTER MICRO-CAP REBOUN | FMV | 925,668 | 1,092,884 |
| FS TACTICAL OPPORTUNITIES A | FMV | 955,927 | 1,083,194 |
| VALOR EQUITY PARTNERS VI-B | FMV | 1,119,811 | 1,665,243 |
| ELSTON CREDIT FUND LLC | FMV | 2,500,187 | 2,500,000 |
| OAKTREE FUND XI AIV CAYMAN | FMV | 1,990,857 | 0 |
| OAKTREE FUND XI AIV DELAWARE | FMV | 8,427 | 0 |
| INTRINSIC EDGE PLUS OFFSHORE | FMV | 0 | 0 |
| ARENA SPECIAL OPPS CAYMAN | FMV | 2,152,571 | 2,145,611 |
| TCI REAL ESTATE PARTNERS IV | FMV | 1,322,604 | 1,322,900 |
| JAPANESE YEN | AT COST | 0 | 0 |
| GLENROCK INTERNATIONAL 2 SARL | FMV | 1,112,250 | 1,112,250 |
| KLAFF FOUNDATION INVS PTY LTD | 263,978 | 263,978 | |
| DAISY INC. | FMV | 250,000 | 250,000 |
| HYDE PARK VENTURE PARTNERS IV | FMV | 216,647 | 211,782 |
| TORCH CAPITAL III LP | FMV | 14,431 | 42,041 |
| JU-1214 FUND VI | FMV | 46,961 | 14,431 |
| LUBERT-ADLER GH FUND | FMV | 742,424 | 685,599 |
| LUBERT-ADLER ENHANCED PRIV | FMV | 1,049,458 | 1,015,987 |
| MGG STRUCTURED SOLUTIONS II | FMV | 169,959 | 174,936 |
| LB III LP | FMV | 88,701 | 87,703 |
| V3 FINAL SPV LP AIV | FMV | 48,946 | 57,232 |
| AWARDSPRING EQUITY | FMV | 100,000 | 100,000 |
| NEW VINGTAGE PARTNERS FUND I | FMV | 474,386 | 492,374 |
| BREEDR IMPACT #2 | FMV | 375,930 | 377,644 |
| ATLAS SPACE OPERATIONS LOAN | FMV | 1,147,500 | 1,147,500 |
| ODEN TECHNOLOGIES - WARRANTS | FMV | 0 | 49,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DISTRIBUTION RECEIVABLE | 30,558 | 110,910 | 110,910 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENTS | 34,148 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 10 | 10 | ||
| POSTAGE | 26 | 26 | ||
| MISCELLANEOUS | 4,429 | 2,190 | ||
| FOREIGN TAX PAID | 2,237 | 2,237 | ||
| OTHER PORTFOLIO DEDUCTIONS | 66,089 | 66,089 | ||
| OTHER PORTFOLIO DEDUCTIONS 2% | 655,241 | 655,241 | ||
| BANK FEES | 1,805 | 1,805 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Ordinary Business Income | 3,939,722 | 3,939,722 | |
| Royalties | 937 | 937 | |
| Section 1231 Gain/Loss | 18,380 | 18,380 | |
| Other Income | 160,810 | 160,810 | |
| Section 1256 Gain/Loss | 23,426 | 23,426 | |
| Rental Real Estate Income/Loss | -70,539 | -70,539 | |
| Section 988 Gain/Loss | 49,011 | 49,011 | |
| UBTI taxed on 990-T | 0 | -331,712 |
| Description | Amount |
|---|---|
| TAX EXEMPT INTEREST INCOME | 296 |
| UNREALIZED GAIN/LOSS | 4,007,640 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MS LOC (LINE OF CREDIT - DONATIONS) | 0 | 4,879,664 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAX | 190,000 | |||
| STATE INCOME TAX | 5,708 | 5,708 |