| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax return preparation | 3,700 | 0 | 3,700 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GS HIGH YIELD FUND CLASS P | 1,242,886 | 1,242,886 |
| DUKE ENERGY CORP 2.65% 09/01/2026 USD SR LIEN | 41,788 | 41,788 |
| FHLB 2.75% 12/13/2024 SR LIEN | 131,636 | 131,636 |
| NIKE, INC. 2.375% 11/01/2026 USD SR LIEN | 78,705 | 78,705 |
| JPMORGAN CHASE & CO. HYBRID 03/13/2026 USD SR LIEN CPN 03/13/20 2.005% | 30,546 | 30,546 |
| CHARLES SCHWAB CORPORATION (TH 0.9% 03/11/2026 USD SR LIEN | 29,355 | 29,355 |
| PAYPAL HOLDINGS, INC. 2.4% 10/01/2024 USD SR LIEN | 26,030 | 26,030 |
| EQUINOR ASA 1.75% 01/22/2026 USD SR LIEN | 45,643 | 45,643 |
| JPMORGAN CHASE & CO. HYBRID 04/01/2023 USD SR LIEN CPN 03/22/19 3.207% | 25,350 | 25,350 |
| THE BANK OF NOVA SCOTIA 4.5% 12/16/2025 USD SUB LIEN | 16,513 | 16,513 |
| CAPITAL ONE FINANCIAL CO 3.9% 01/29/2024 USD SR LIEN | 37,413 | 37,413 |
| ALLY FINANCIAL INC 3.875% 05/21/2024 USD SR LIEN | 15,875 | 15,875 |
| BANK OF AMERICA CORPORATION MTN 3.3% 01/11/2023 USD SER L SR LIEN | 46,936 | 46,936 |
| GOLDMAN SACHS BANK USA DEPOSIT (BDA) | 23,482 | 23,482 |
| SYNCHRONY FINANCIAL 4.5% 07/23/2025 USD SR LIEN | 16,510 | 16,510 |
| VODAFONE GROUP PUBLIC LIMITED 4.375% 05/30/2028 USD SR LIEN | 37,280 | 37,280 |
| CSX CORPORATION 3.25% 06/01/2027 USD SR LIEN | 21,514 | 21,514 |
| BOSTON SCIENTIFIC CORP 1.9% 06/01/2025 USD SR LIEN | 30,396 | 30,396 |
| APPLE INC. 0.55% 08/20/2025 USD SR LIEN | 39,007 | 39,007 |
| LEUCADIA NATIONAL CORPORATION 5.5% 10/18/2023 USD SR LIEN | 26,374 | 26,374 |
| XILINX INC 2.95% 06/01/2024 USD SR LIEN | 51,872 | 51,872 |
| ABBVIE INC 3.8% 03/15/2025 USD SER WI SR LIEN | 10,761 | 10,761 |
| GILEAD SCIENCES INC 0.75% 09/29/2023 USD SR LIEN | 10,976 | 10,976 |
| AT&T INC 4.25% 03/01/2027 USD SR LIEN | 28,101 | 28,101 |
| VERIZON COMMUNICATIONS, INC. 0.75% 03/22/2024 USD SR LIEN | 9,981 | 9,981 |
| BAXALTA INCORPORATED 4.0% 06/23/2025 USD SER WI SR LIEN | 21,590 | 21,590 |
| CONNECTICUT LIGHT & PWR 0.75% 12/01/2025 USD SER A SR LIEN | 34,055 | 34,055 |
| CARDINAL HEALTH, INC. 3.2% 03/15/2023 USD SR LIEN | 10,363 | 10,363 |
| ROYAL BK SCOTLND GRP PLC 6.0% 12/19/2023 USD SUB LIEN | 21,778 | 21,778 |
| REGIONS FINANCIAL CORP 1.8% 08/12/2028 USD SR LIEN | 11,832 | 11,832 |
| SUMITOMO MITSUI FINANCIAL GROU 3.446% 01/11/2027 USD SR LIEN | 27,200 | 27,200 |
| CITIGROUP INC. HYBRID 01/10/2028 USD SR LIEN CPN 01/10/17-04/09/27 3.887% | 43,028 | 43,028 |
| AIR LEASE CORPORATION 3.25% 03/01/2025 USD SR LIEN | 15,732 | 15,732 |
| REYNOLDS AMERICAN INC 4.45% 06/12/2025 USD SR LIEN | 27,052 | 27,052 |
| ARCH CAPITAL FINANCE LLC 4.011% 12/15/2026 USD SR LIEN | 38,487 | 38,487 |
| BOEING CO 4.508% 05/01/2023 USD SR LIEN | 26,301 | 26,301 |
| COSTCO WHOLESALE CORP 2.75% 05/18/2024 USD SR LIEN | 52,115 | 52,115 |
| U S DOLLAR | 1,013 | 1,013 |
| KLA-TENCOR CORPORATION 4.65% 11/01/2024 USD SR LIEN | 54,605 | 54,605 |
| AIR LEASE CORPORATION 2.625% 07/01/2022 SR LIEN | 15,317 | 15,317 |
| T-MOBILE USA, INC. 3.75% 04/15/2027 USD SER WI SR LIEN | 16,372 | 16,372 |
| WELLS FARGO & COMPANY MTN 4.1% 06/03/2026 USD SER M SUB LIEN | 49,215 | 49,215 |
| ENERGY TRANSFER PARTNERS 4.75% 01/15/2026 USD SR LIEN | 27,880 | 27,880 |
| FHLB 3.125% 09/12/2025 | 27,042 | 27,042 |
| SPDR BLOOMBERG HIGH YIELD BOND ETF | 1,737 | 1,737 |
| ISHARES CORE U.S. AGGREGATE BOND ETF | 4,449 | 4,449 |
| ISHARES CORE U.S. AGGREGATE BOND ETF | 5,134 | 5,134 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHAMPLAIN SMALL COMPANY FUND INSTITUTIONAL | 402,252 | 402,252 |
| ISHARES RUSSELL 2000 SMALL-CAP INDEX FUND K SHARES | 384,814 | 384,814 |
| JOHCM INTERNATIONAL SELECT FUND INSTITUTIONAL | 666,998 | 666,998 |
| SPDR DJ WILSHIRE GLOBAL REAL ESTATE ETF EXCHANGE TRADED FUND | 452,240 | 452,240 |
| GS GQG PARTNERS INTERNATIONAL OPPORTUNITIES FU CLASS P | 640,068 | 640,068 |
| STATE STREET HEDGED INTERNATIONAL DEVELOPED EQUITY INDEX FUND CLASS K | 1,524,579 | 1,524,579 |
| SPDR S&P 500 ETF TRUST | 3,124,566 | 3,124,566 |
| NVIDIA CORPORATION CMN | 67,057 | 67,057 |
| APPLIED MATERIALS INC CMN | 127,934 | 127,934 |
| MASTERCARD INCORPORATED CMN CLASS A | 172,474 | 172,474 |
| LAM RESEARCH CORPORATION CMN | 118,187 | 118,187 |
| APPLOVIN CORPORATION CMN CLASS A | 150,816 | 150,816 |
| META PLATFORMS INC CMN CLASS A | 128,486 | 128,486 |
| ALPHABET INC. CMN CLASS C | 109,956 | 109,956 |
| CARLYLE GROUP INC/THE CMN | 130,388 | 130,388 |
| COSTAR GROUP, INC. CMN | 96,812 | 96,812 |
| SKYWORKS SOLUTIONS, INC. CMN | 111,546 | 111,546 |
| HEICO CORP CL-A CMN CLASS A | 84,952 | 84,952 |
| UPSTART HOLDINGS, INC. CMN | 101,371 | 101,371 |
| QORVO, INC. CMN | 112,601 | 112,601 |
| KKR & CO. INC. CMN | 108,919 | 108,919 |
| GOLDMAN SACHS BANK USA DEPOSIT (BDA) | 34,267 | 34,267 |
| SPLUNK INC CMN | 87,716 | 87,716 |
| MICROSOFT CORPORATION CMN | 99,551 | 99,551 |
| TRANSDIGM GROUP INCORPORATED CMN | 153,343 | 153,343 |
| VISA INC. CMN CLASS A | 100,987 | 100,987 |
| AMAZON.COM INC CMN | 160,048 | 160,048 |
| SALESFORCE.COM, INC CMN | 98,602 | 98,602 |
| WAYFAIR INC. CMN | 116,262 | 116,262 |
| ISHARES MSCI EAFE ETF | 1,735 | 1,735 |
| SPDR DJ WILSHIRE GLOBAL REAL ESTATE ETF EXCHANGE TRADED FUND | 961 | 961 |
| ISHARES TRUST-ISHARES CURRENCY HEDGED MSCI EAFE ETF | 1,767 | 1,767 |
| ISHARES RUSSELL 2000 ETF | 890 | 890 |
| SPDR S&P 500 ETF TRUST | 6,197 | 6,197 |
| SPDR S&P 500 ETF TRUST | 16,204 | 16,204 |
| MASTERCARD INCORPORATED CMN CLASS A | 54,257 | 54,257 |
| INTUITIVE SURGICAL, INC. CMN | 24,792 | 24,792 |
| ALPHABET INC. CMN CLASS A | 31,867 | 31,867 |
| GOLDMAN SACHS BANK USA DEPOSIT (BDA) | 12,446 | 12,446 |
| ACCENTURE PLC CMN CLASS A | 48,917 | 48,917 |
| PAYPAL HOLDINGS, INC. CMN | 23,950 | 23,950 |
| NIKE CLASS-B CMN CLASS B | 24,167 | 24,167 |
| MSCI INC. CMN | 17,768 | 17,768 |
| DOCUSIGN, INC. CMN | 6,549 | 6,549 |
| VISA INC. CMN CLASS A | 42,475 | 42,475 |
| AIRBNB, INC. CMN CLASS A | 31,300 | 31,300 |
| ALPHABET INC. CMN CLASS C | 86,808 | 86,808 |
| NETFLIX, INC. CMN | 30,724 | 30,724 |
| ALIGN TECHNOLOGY, INC CMN | 19,715 | 19,715 |
| GARTNER, INC. CMN | 32,763 | 32,763 |
| MICROSOFT CORPORATION CMN | 61,883 | 61,883 |
| STARBUCKS CORP. CMN | 27,956 | 27,956 |
| ADOBE INC CMN | 60,675 | 60,675 |
| SALESFORCE.COM, INC CMN | 50,826 | 50,826 |
| ILLUMINA, INC CMN | 19,783 | 19,783 |
| AUTODESK, INC. CMN | 36,555 | 36,555 |
| ABBOTT LABORATORIES CMN | 59,674 | 59,674 |
| AMAZON.COM INC CMN | 93,362 | 93,362 |
| SERVICENOW INC CMN | 40,245 | 40,245 |
| UNITEDHEALTH GROUP INCORPORATE CMN | 37,661 | 37,661 |
| ZOETIS INC. CMN CLASS A | 47,830 | 47,830 |
| META PLATFORMS INC CMN CLASS A | 66,597 | 66,597 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GS STRATEGIC FACTOR ALLOCATION FUND CLASS P | FMV | 385,835 | 385,835 |
| KKR PRINCIPAL OPPORTUNITIES II | FMV | 162,651 | 162,651 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General governance and counsel | 18,826 | 0 | 18,826 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other expenses | 20,585 | 0 | 20,585 |
| Description | Amount |
|---|---|
| Unrealized gains | 148,503 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 65,218 | 65,218 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign taxes | 4,008 | 4,008 | 0 | |
| Excise taxes | 11,996 | 0 | 0 |