| 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 Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC - 5.050% - 03/15/20 | 41,472 | 40,489 |
| AIR LEASE CORP - 5.300% - 02/0 | 51,840 | 52,437 |
| AMAZON INC - 2.100% - 05/12/20 | 41,105 | 41,848 |
| AMERIAN HONDA FIN CORP - 5.250 | 60,927 | 61,472 |
| AT&T, INC - 2.550% - 12/01/203 | 41,115 | 41,914 |
| BANK AMER CORP MTN - 2.884% - | 40,238 | 42,444 |
| BANK NEW YORK - 4.947% - 04/26 | 25,000 | 25,108 |
| BANK NOVA SCOTIA B C - 5.400% | 52,179 | 52,826 |
| BHP BILLTON FIN - 5.250% - 09/ | 52,120 | 52,538 |
| BK OF AMERICA CORP SER N MTN - | 60,265 | 60,993 |
| BRISTOL-MYERS SQUIBBO NOTE - 4 | 51,917 | 52,435 |
| CAPITAL ONE FINL CORP NOTE - 2 | 58,153 | 61,738 |
| CITIGROUP INC - 3.887% - 01/10 | 52,078 | 52,938 |
| CITIGROUP INC NOTE - 3.668% - | 40,848 | 42,620 |
| COMCAST CORP NOTE - 4.150% - 1 | 40,858 | 40,967 |
| CVS CAREMARK CORP NOTE - 4.300 | 40,846 | 40,687 |
| ENBRIDAGE INC - 5.900% - 11/15 | 31,365 | 31,603 |
| ENERGY TRANSFER LP - 6.050% - | 52,674 | 53,113 |
| ENTERPRISE PRODUCTS OPERTATING | 41,724 | 39,644 |
| GENERAL MOT FIN CO INC NOTE M/ | 59,023 | 60,808 |
| GOLDMAN SACHS - 3.800% - 03/15 | 40,166 | 41,293 |
| GOLDMAN SACHS - 5.798% - 08/10 | 40,078 | 40,221 |
| INTEL CORP - 4.875% - 02/10/20 | 18,062 | 18,003 |
| JP MORGAN CHASE - 10.000% - 04 | 274,999 | 273,929 |
| JP MORGAN CHASE BANK - 4.203% | 53,689 | 55,484 |
| JPMORGAN CHASE & CO NOTE - 4.0 | 57,663 | 58,847 |
| LOCKHEED MARTIN CORP NOTE - 4. | 60,745 | 60,129 |
| NEXTERA ENERGY CAP HLDGS INC B | 60,722 | 60,901 |
| PFIZER INVESTMENT ENTERPRISES | 60,964 | 60,915 |
| SHELL INT'L FINANCE - 2.875% - | 40,986 | 42,039 |
| SOUTHERN CO SER 2022A NOTE - 5 | 48,408 | 48,163 |
| STATE STREET - 5.751% - 11/04/ | 48,085 | 47,376 |
| TD BANK - 5.532% - 07/17/2026 | 28,000 | 28,319 |
| TRUIST FINANCIAL CORP - 4.260% | 47,340 | 47,811 |
| UNIFORM MBS POOL - 3.000% - 06 | 12,839 | 12,803 |
| UNITED HEALTH GROUP INC - 5.15 | 39,539 | 37,485 |
| US BANCORP MTN - 5.727% - 10/2 | 48,161 | 47,315 |
| VERIZON COMMUNICATIONS - 4.125 | 41,223 | 41,522 |
| WELLS FARGO & CO SER U MTN - 3 | 69,789 | 71,779 |
| WELLS FARGO - 3.584% - 05/22/2 | 39,994 | 41,673 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FINANCIAL SELECT SECTOR SPDR F | 241 | 242 |
| HSBC TRIGGER PLUS LOOKBACK ENT | 700,000 | 837,900 |
| INVESCO S&P 500 EQUAL WEIGHT E | 695,251 | 769,610 |
| INVESCO S&P 500 QUALITY ETF | 285,021 | 378,988 |
| ISHARES MSCI ACWI INDEX | 1,877,890 | 2,263,873 |
| ISHARES MSCI EMERGING MARKETS | 226,459 | 248,471 |
| ISHARES MSCI-JAPAN | 156,582 | 168,555 |
| LORD ABBETT INVESTMENT TRUST S | 286,006 | 287,194 |
| SELECT SECTOR SPDR ENERGY FUND | 347,276 | 330,305 |
| SELECT SECTOR SPDR INDUSTRIAL | 102,397 | 95,921 |
| WESTERN ASSET SMASH SERIES C F | 271,543 | 260,652 |
| WESTERN ASSET SMASH SERIES EC | 825,015 | 750,481 |
| WESTERN ASSET SMASH SERIES M F | 375,312 | 349,554 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLUE OWL CREDIT INC CORP - 434 | 750,001 | 759,524 | |
| FORTRESS LENDING FUND IIIA | 396,317 | 392,791 | |
| HPS CORP LENDING FUND - S | 600,000 | 610,740 | |
| ICAPITAL INFRASTRUCTURE INVEST | 730,880 | 799,254 | |
| NHTV FUND II FEEDER C LP | 119,303 | 130,491 | |
| NORTH HAVEN TACTICAL VALUE FUN | 114,431 | 123,188 | |
| PE PRE OAKTREE SSF ILL OFF | 331,203 | 417,839 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 58,081 | 58,081 | ||
| K-1 Exp FORTRESS LENDING FUND | 50 | 50 | ||
| K-1 Exp NHTV FUND II FEEDER C | 1,449 | 1,449 | ||
| K-1 Exp NORTH HAVEN TACTICAL V | 8,626 | 8,626 | ||
| Payroll Processing Fees | 685 | 685 | ||
| Postage/Delivery Service | 104 | 104 | ||
| Registered Agent Fee | 125 | 125 | ||
| State or Local Filing Fees | 51 | 51 | ||
| Website Hosting/Support | 748 | 748 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss FORTRESS LENDING FUND IIIA | 41,070 | 41,070 | |
| K-1 Inc/Loss NHTV FUND II FEEDER C LP | 7,511 | 7,511 | |
| K-1 INC/LOSS NORTH HAVEN TACTICAL VALUE | 11,023 | 11,023 | |
| INTEREST INCOME-NORTH HAVEN TACTICAL VAL | 129 | 129 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 47,800 | 47,800 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 7,900 | |||
| 990-PF Excise Tax for 2023 | 336 | |||
| 990-PF Extension for 2023 | 1,300 |