| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 131,725 | 65,863 | 65,862 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HOME DEPOT INC 3.9% 12/6/28 | 1,038,250 | 1,003,670 |
| MARIN CA CMNTY CLG DIST 3.41% 8/1/28 | 1,000,000 | 994,900 |
| PHIZER INC 3.6% 9/15/28 | 1,009,450 | 998,370 |
| TOTAL CAPITAL SA 3.883% 10/11/28 | 1,037,730 | 1,001,310 |
| US BANCORP 4/27/26 3.1% | 734,197 | 748,087 |
| TOYOTA MOTOR CREDIT CORP 3.65% 1/8/29 | 1,019,580 | 990,440 |
| CHARLES SCHWAB CORP 4% 2/1/29 | 1,026,300 | 1,003,990 |
| 3 M COMPANY 3.375% 3/1/29 | 999,650 | 979,970 |
| UNION PACIFIC CORP 3.7% 3/1/29 | 996,920 | 991,980 |
| JOHN DEERE CAPITAL CORP 3.45% 3/7/29 | 498,450 | 492,915 |
| JPMORGAN CHASE & CO FLTG RATE 4/23/29 | 504,260 | 499,520 |
| STANFORD UNIVERSITY 3.089% 5/1/29 | 1,000,000 | 969,910 |
| CALIFORNIA ST HLTH FACS FING A 2.584% 6/1/29 | 200,000 | 192,224 |
| GLAXOSMITHKLINE CAPITAL 3.375% 6/1/29 | 989,470 | 981,140 |
| PORTLAND OR CMNTY CLG DIST 4.16% 6/1/29 | 1,042,080 | 1,009,630 |
| FISERV INC 3.5% 7/1/29 | 999,160 | 969,750 |
| UNIVERSITY OF CALIFORNIA 3.349% 7/1/29 | 1,000,000 | 986,420 |
| DENVER CO CITY & CNTY DEDICATE 3.746% 8/1/29 | 773,880 | 746,048 |
| LEAVENWORTH CNTY KS UNIF SCH D 2.274% 9/1/29 | 350,000 | 327,310 |
| FAIRFAX CNTY VA 3.3% 10/1/29 | 992,870 | 985,090 |
| BANK OF AMERICA CORP FLTG RATE 2/7/30 | 1,002,680 | 994,370 |
| COSTCO WHOLESALE CORP 1.6% 4/20/30 | 1,024,850 | 905,790 |
| SAN FRANCISCO CALIF CITY &CNTY 2.393% 5/1/30 | 215,000 | 201,965 |
| GEORGIA ST 3.65% 7/1/30 | 1,091,540 | 991,480 |
| MADISON CNTY NY CAPITAL RESOUR 2.894% 7/1/30 | 500,000 | 477,700 |
| ALPHABET INC 1.1% 8/15/30 | 745,178 | 661,065 |
| APPLE INC 1.25% 8/20/30 | 1,001,675 | 887,250 |
| NEW YORK CITY NY TRANSITIONAL 3.35% 11/1/30 | 1,000,000 | 967,890 |
| OREGON ST DEPT OF TRANSPRTN HI 2.621% 11/15/30 | 500,000 | 470,925 |
| ANHEUSER-BUSCH INBEV WOR 4.9% 1/23/31 | 1,568,020 | 1,554,165 |
| AMGEN INC 2.3% 2/25/31 | 1,014,910 | 906,730 |
| COCA-COLA CO/THE 1.375% 3/15/31 | 1,001,255 | 877,540 |
| UNIVERSITY OF WASHINGTON 1.574% 4/1/31 | 678,239 | 600,716 |
| PROCTER & GAMBLE CO/THE 1.95% 4/23/31 | 997,390 | 903,520 |
| STATE OF OREGON DEPARTMENT OF ADMIN 3.736% 5/1/31 | 1,000,000 | 984,390 |
| OREGON ST 3.602% 5/1/31 | 690,000 | 678,084 |
| AMAZON.COM INC 2.1% 5/12/31 | 497,230 | 451,710 |
| UNITEDHEALTH GROUP INC 2.3% 5/15/31 | 1,000,440 | 901,810 |
| ASTRAZENECA FINANCE LLC 2.25% 5/28/31 | 1,005,080 | 909,350 |
| ARIZONA BRD OF RGTS-A 2.135% 7/1/31 | 500,000 | 453,565 |
| NEW YORK CITY NY TRANSITIONAL 3.88% 8/1/31 | 1,005,990 | 983,430 |
| CITIGROUP INC FLTG RATE 5/1/32 | 1,005,960 | 907,530 |
| SANTA CLARA VALLEY WATER DISTRICT 3.524% 6/1/32 | 500,000 | 479,665 |
| CITY & COUNTY OF SAN FRANCISCO CA 3.602% 6/15/32 | 1,000,000 | 960,470 |
| STATE OF CONNECTICUT BRADLEY 3.811% 7/1/32 | 1,000,000 | 971,700 |
| K L A CORP 4.65% 7/15/32 | 1,008,880 | 1,014,570 |
| FULTON CNTY GA DEV AUTH REVENU 2.655% 10/1/32 | 500,000 | 450,040 |
| NEW YORK NY 4% 12/1/32 | 1,011,300 | 975,450 |
| COMCAST CORP 4.25% 1/15/33 | 1,000,125 | 977,830 |
| CALIFORNIA ST 4.5% 4/1/33 | 1,046,600 | 1,007,296 |
| VIRGINIA ELEC & POWER CO 5% 4/1/33 | 1,015,990 | 1,024,020 |
| SAINT PAUL MN SALES TAX REVENUE 3.787% 11/1/33 | 1,000,000 | 958,480 |
| CISCO SYSTEMS INC 5.05% 2/26/34 | 1,013,285 | 1,029,050 |
| H S B C HOLDINGS PLC 6.254% 3/9/34 | 1,024,990 | 1,087,530 |
| MITSUBISHI UFJ FIN GRP FLTG RATE 4/19/34 | 1,004,440 | 1,045,110 |
| WELLS FARGO & CO VAR RT 7/25/34 | 1,015,950 | 1,048,410 |
| LLOYDS BANKING GROUP PLC FLTG RATE 1/5/35 | 1,030,050 | 1,052,800 |
| INTEL CORP 4.8% 10/1/41 | 1,006,345 | 886,920 |
| BRISTOL-MYERS SQUIBB CO 3.55% 3/15/42 | 1,238,825 | 1,003,925 |
| UNIV OF COLORADO CO ENTERPRISE | 55,000 | 51,434 |
| AMAZON.COM INC 3.300 04/13/27 | 494,395 | 497,880 |
| AMERICAN EXPRESS CO 07/27/29 | 515,060 | 514,970 |
| AMERICAN INTL GROUP | 975,360 | 933,760 |
| AMGEN INC 3.350 02/22/32 | 474,735 | 470,855 |
| ANHEUSER BUSCH INBEV WOR 4.375 04/15/38 | 1,011,812 | 951,150 |
| AT&T INC 4.350 03/01/29 | 1,007,261 | 1,005,210 |
| BANK OF AMERICA CORP 04/24/38 | 1,013,678 | 932,610 |
| BP CAP MARKETS AMERICA 4.893 09/11/33 | 393,428 | 406,928 |
| BROADCOM INC 4.600 07/15/30 | 511,600 | 508,015 |
| COMCAST CORP 4.250 10/15/30 | 752,314 | 750,293 |
| CONOCOPHILLIPS COMPANY | 130,951 | 122,434 |
| D.R. HORTON INC | 456,630 | 489,790 |
| DUKE ENERGY CORP 4.850 01/05/29 | 400,880 | 407,836 |
| EXXON MOBIL CORP 3.294 03/19/27 | 442,498 | 448,060 |
| FIDELITY NATL INFO SERV 1.650 03/01/28 | 449,585 | 474,630 |
| GENERAL MOTORS FINL CO 1.500 06/10/26 | 444,210 | 494,345 |
| GLOBAL PAYMENTS 2.150 01/15/27 | 470,940 | 489,485 |
| GOLDMAN SACHS GROUP INC 3.800 03/15/30 | 389,852 | 393,684 |
| JOHN DEERE CAPITAL CORP 4.700 06/10/30 | 513,490 | 512,165 |
| JPMORGAN CHASE & CO 07/25/28 | 403,216 | 405,144 |
| LOWE'S COS INC 3.350 01/01/27 | 486,715 | 496,395 |
| MONSANTO CO 4.200 07/15/34 | 256,351 | 223,482 |
| MORGAN STANLEY 10/18/30 | 503,685 | 506,050 |
| NEXTER ENERGY CAPITAL 4.900 02/28/28 | 379,924 | 381,926 |
| T-MOBILE USA INC 3.875 04/15/30 | 369,278 | 368,768 |
| TEXAS INSTRUMENTS INC 4.600 02/15/28 | 352,667 | 355,478 |
| US BANCORP 05/15/31 | 413,152 | 412,316 |
| WILLIAMS COMPANIES INC 5.300 08/15/28 | 408,820 | 411,780 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OAKTREE SENIOR LOAN FUND, LP | AT COST | 2,191,682 | 2,183,397 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 34,872 | 0 | 34,872 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PORTFOLIO EXPENSES | 13,916 | 13,916 | 0 | |
| REGISTRATION RENEWAL FEE | 225 | 0 | 225 | |
| INSURANCE EXPENSE | 3,399 | 0 | 3,399 | |
| MISCELLANEOUS EXPENSE | 671 | 0 | 671 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH K-1 INCOME - BOOK | 2,018 | 2,018 | 2,018 |
| IRS REFUND | 13,921 | 13,921 |
| Description | Amount |
|---|---|
| ACCRETION OF DISCOUNT | 32,950 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ASSET MANAGEMENT FEES | 93,613 | 93,613 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2024 EXCISE TAX - EXTENSION | 26,750 | 0 | 0 | |
| 2025 EXCISE TAX - ESTIMATE | 66,107 | 0 | 0 |