| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 00206RMJ8 AT&T INC | 29,545 | 29,669 |
| 00287YAQ2 ABBVIE INC | 60,177 | 58,913 |
| 023135BR6 AMAZON.COM INC | 14,995 | 13,530 |
| 023135BZ8 AMAZON.COM INC | 117,114 | 103,477 |
| 023608AL6 AMEREN CORP | 19,999 | 18,317 |
| 025537AR2 AMER ELEC PWR | 34,919 | 32,484 |
| 025816CF4 AMERICAN EXPRESS CO | 9,973 | 9,646 |
| 025816CQ0 AMERICAN EXPRESS CO | 29,490 | 29,024 |
| 025816CV9 AMERICAN EXPRESS COM | 24,998 | 24,808 |
| 02665WDZ1 AMERICAN HONDA MTN | 78,799 | 78,095 |
| 031162CU2 AMGEN INC | 29,756 | 26,604 |
| 031162DM9 AMGEN INC | 24,984 | 25,051 |
| 031162DR8 AMGEN INC | 49,810 | 51,262 |
| 046353AV0 ASTRAZENECA PLC | 19,919 | 18,412 |
| 06051GJD2 BANK OF AMER MTN V-D | 59,339 | 56,468 |
| 06051GJF7 BANK OF AMER MTN V-Q | 57,027 | 49,084 |
| 06051GKJ7 BK OF AMER CORP V-D | 20,000 | 18,527 |
| 06368LWT9 BANK MONT MTN CONV | 90,000 | 91,408 |
| 06406RBT3 BANK OF NY MTN V-D | 60,000 | 63,731 |
| 06417XAD3 BK NOVA SCO MTN CONV | 65,523 | 64,463 |
| 06428CAC8 BANK OF AMERICA | 60,000 | 60,737 |
| 07330MAB3 BRANCH BKG & TR | 293,497 | 289,944 |
| 075887CL1 BECTON DICKINSON | 114,947 | 100,001 |
| 075887CQ0 BECTON DICKINSON | 49,991 | 50,213 |
| 097023CD5 BOEING CO | 10,240 | 9,352 |
| 125523AG5 CIGNA CORP | 26,091 | 24,684 |
| 125523CM0 CIGNA CORP | 58,643 | 51,282 |
| 126117AW0 CNA FINANCIAL CORP | 29,095 | 24,944 |
| 126650DM9 CVS HEALTH CORP | 116,334 | 106,578 |
| 13607GLZ5 CANADIAN IMPERIAL BK | 34,997 | 33,900 |
| 13607HR46 CAN IMPERIAL BK CONV | 39,683 | 39,071 |
| 13607HR53 CAN IMPERIAL BK CONV | 118,097 | 109,416 |
| 13607HYF3 CANADIAN IMP BK CONV | 59,387 | 57,997 |
| 14040HCA1 CAPITAL ONE FINL CO | ||
| 14448CAP9 CARRIER GLOBAL | 10,162 | 9,403 |
| 172967KU4 CITIGROUP INC | 32,783 | 28,808 |
| 172967ND9 CITIGROUP INC V-D | 10,000 | 9,621 |
| 17327CAN3 CITIGROUP INC V-D | 25,000 | 24,023 |
| 20268JAB9 COMMONSPIRIT HEALTH | 20,000 | 18,261 |
| 205887CF7 CONAGRA BRANDS | 19,812 | 17,552 |
| 22822VBA8 CROWN CASTLE INC | 19,982 | 19,922 |
| 23291KAH8 DH EUROPE FINANCE II | 40,673 | 36,204 |
| 233331BC0 DTE ENERGY CO | 24,671 | 23,366 |
| 24422EWJ4 JOHN DEERE CAPITAL | 19,990 | 19,812 |
| 24524282 AMERICAN BEACON SIM H | 1,400,000 | 1,428,507 |
| 25389JAU0 DIGITAL REALTY | 14,973 | 14,066 |
| 26441CBL8 DUKE ENERGY COR | 82,758 | 72,525 |
| 26442UAL8 DUKE ENERGY PROGRESS | 29,949 | 24,756 |
| 31428XCD6 FEDEX CORP | 14,951 | 12,911 |
| 316773DA5 FIFTH THIRD BANCORP | 61,109 | 59,955 |
| 341081GP6 FLORIDA POWER & | 29,961 | 30,195 |
| 361448AY9 GATX CORP | 59,416 | 57,226 |
| 37045XCV6 GEN MOTORS FIN | 19,990 | 19,404 |
| 37045XDG8 GEN MOTORS FIN | 29,553 | 29,730 |
| 375558BF9 GILEAD SCIENCES INC | 62,281 | 58,783 |
| 37940XAA0 GLOBAL PAYMENTS INC | 49,528 | 48,450 |
| 38141GWQ3 GOLDMAN SACHS V-Q | 20,001 | 19,662 |
| 38141GYL2 GOLDMAN SACHS GP 5 | 20,000 | 19,975 |
| 38141GZH0 GOLDMAN SACHS V-D | 20,000 | 19,930 |
| 40414LAQ2 HCP INC | 24,987 | 24,036 |
| 42225UAJ3 HEALTHCARE TRUST | 25,012 | 24,253 |
| 42225UAK0 HEALTHCARE TRUST | 49,710 | 46,082 |
| 437076CS9 HOME DEPOT INC | 65,321 | 66,313 |
| 46625HJY7 JPMORGAN CHASE MTN | 60,171 | 59,332 |
| 46647PBH8 JPMORGAN CHASE V-Q | 25,287 | 24,019 |
| 478375AG3 JOHNSON CONTROLS | 14,002 | 13,849 |
| 49326EEL3 KEYCORP MTN V-D | 25,000 | 24,441 |
| 502431AF6 L3HARRIS TECH INC | 9,973 | 9,037 |
| 548661DR5 LOWE'S COS INC | 26,035 | 24,096 |
| 55903VBG7 WARNERMEDIA HLDGS | 65,000 | 65,044 |
| 579780AQ0 MCCORMICK & CO | 15,033 | 13,104 |
| 579780AR8 MCCORMICK & CO INC | 24,934 | 23,015 |
| 592905749 METWEST UNCONSTRAINE | 254,733 | 223,427 |
| 609207AZ8 MONDELEZ INT INC | 19,952 | 19,842 |
| 6174468J1 MORGAN STNLY MTN V-Q | 33,809 | 34,422 |
| 6174468V4 MORGAN STANLEY V-Q | 116,895 | 110,402 |
| 6415960 BK NOVA SCOTIA CONV 0 | 24,978 | 24,303 |
| 665859AU8 NORTHERN TRUST CORP | 28,554 | 28,248 |
| 665859AV6 NORTHERN TRUST CORP | 53,221 | 51,558 |
| 68389XBT1 ORACLE CORP | 30,014 | 29,001 |
| 68389XCD5 ORACLE CORP | 24,936 | 22,779 |
| 693475AP0 PNC FINANCIAL | 59,924 | 59,651 |
| 693475AW5 PNC FINANCIAL SVCS | 4,992 | 4,734 |
| 693475BQ7 PNC FINANCIAL V-D | 50,000 | 50,300 |
| 701094AQ7 PARKER-HANNIFIN | 29,832 | 29,713 |
| 723787AQ0 PIONEER NAT RESOURCE | 9,921 | 8,490 |
| 74340XBS9 PROLOGIS LP | 24,852 | 20,201 |
| 744573AU0 PUBLIC SERVICE ENTER | 34,180 | 29,439 |
| 776743AD8 ROPER TECHNOLOGIES | 10,025 | 9,779 |
| 776743AJ5 ROPER TECH INC | 19,800 | 16,978 |
| 78015K7C2 ROYAL BK CANADA MTN | 24,974 | 24,370 |
| 78016EZT7 ROYAL BK CANADA MTN | 117,894 | 109,776 |
| 79466LAJ3 SALESFORCE.COM INC | 19,942 | 17,082 |
| 808513AQ8 CHARLES SCHWAB CORP | 95,419 | 95,159 |
| 808513CG8 SCHWAB CHARLES CORP | 19,983 | 20,513 |
| 822582BD3 SHELL INTERNATIONAL | 34,239 | 34,311 |
| 824348BQ8 SHERWIN WILLIAMS CO | 24,990 | 24,775 |
| 828807DM6 SIMON PROP GP INC | 24,915 | 20,965 |
| 842587DH7 SOUTHERN CO | 117,414 | 106,699 |
| 857477CB7 STATE STREET CRP V-D | 19,854 | 20,021 |
| 883203BU4 TEXTRON INC | 25,016 | 24,925 |
| 883203CB5 TEXTRON INC | 26,180 | 22,383 |
| 89114QCB2 TORONTO-DOM MTN CONV | 24,968 | 24,889 |
| 89114TZD7 TORONTO DOM BANK MTN | 58,991 | 55,084 |
| 89236TKN4 TOYOTA MTR CRED MTN | 35,009 | 35,008 |
| 906548CP5 UNION ELECTRIC CO | 4,996 | 4,733 |
| 907818FX1 UNION PACIFIC CORP | 19,919 | 17,743 |
| 91159HHW3 US BANCORP MTN | 69,810 | 67,876 |
| 91159HJC5 US BANCORP MTN V-D | 107,771 | 110,275 |
| 92277GAM9 VENTAS REALTY LP | 90,025 | 85,988 |
| 92277GAT4 VENTAS REALTY LP | 25,353 | 24,239 |
| 92343VGF5 VERIZON COMM INC | 59,126 | 59,356 |
| 92343VGH1 VERIZON COMM INC | 30,035 | 27,138 |
| 92939UAE6 WEC ENERGY GROUP INC | 24,923 | 20,383 |
| 92939UAM8 WEC ENERGY GROUP INC | 29,995 | 30,533 |
| 95000U2K8 WELLS FARGO MTN V-Q | 20,000 | 19,248 |
| 95000U2V4 WELLS FARGO MTN V-D | 20,000 | 19,080 |
| 95000U3E1 WELLS FARGO CO | 45,000 | 45,948 |
| 95040QAG9 WELLTOWER INC | 49,702 | 49,760 |
| 969457CH1 WILLIAMS COS INC | 50,075 | 50,500 |
| 98956PAU6 ZIMMER BIOMET HOLD | 15,000 | 14,463 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 00762U200 ADVANTEST CORP SPONS | 46,659 | 41,985 |
| 00783V104 ADYEN NV UNSPONS ADR | 88,037 | 77,332 |
| 05523R107 BAE SYSTEMS PLC ADR | 56,486 | 63,137 |
| 09250J734 BLACKROCK EVENT DRIV | 1,284,474 | 1,316,322 |
| 136385101 CANADIAN NATURAL RES | 39,276 | 38,526 |
| 13646K108 CANADIAN PACIFIC KAN | 65,127 | 104,043 |
| 20449X401 COMPASS GROUP PLC SP | 40,757 | 40,185 |
| 22544R305 CREDIT SUISSE COMDTY | 716,000 | 729,150 |
| 29414B104 EPAM SYSTEMS INC | 60,126 | 41,628 |
| 3.0050999999 EVOLUTION AB UNSP | 73,007 | 50,988 |
| 30215C101 EXPERIAN GROUP LTD-S | 36,509 | 51,169 |
| 367829777 GATEWAY FUND CLASS N | 1,840,000 | 2,158,139 |
| 45104G104 ICICI BANK LIMITED S | 50,170 | 53,783 |
| 46353108 ASTRAZENECA GROUP PLC | 59,894 | 59,942 |
| 464287598 ISHARES RUSSELL 1000 | 1,430,434 | 2,236,824 |
| 464287622 ISHARES RUSSELL 1000 | 1,004,545 | 2,282,187 |
| 464287655 ISHARES RUSSELL 2000 | 1,408,761 | 1,971,574 |
| 464288877 ISHARES MSCI EAFE VA | 1,844,666 | 1,963,180 |
| 46432F339 ISHARES MSCI USA QUA | 994,792 | 1,279,235 |
| 46432F388 ISHARES MSCI USA VAL | 608,783 | 816,159 |
| 46432F842 ISHARES CORE MSCI EA | 680,111 | 760,765 |
| 46434G103 ISHARES CORE MSCI EM | 1,441,121 | 1,752,496 |
| 46434V647 ISHARES GLOBAL REIT | 683,031 | 800,527 |
| 49255706 ATLAS COPCO AB SPONSO | 20,273 | 44,608 |
| 49468101 ATLASSIAN CORPORATION | 85,165 | 86,105 |
| 502117203 L'OREAL SA UNSPONS A | 48,824 | 52,687 |
| 502441306 LVMH MOET HENNESSY - | 26,362 | 54,421 |
| 58733R102 MERCADOLIBRE INC | 76,645 | 83,292 |
| 641069406 NESTLE SA SPONSORED | 49,005 | 58,856 |
| 670100205 NOVO-NORDISK A/S SPO | 55,302 | 105,519 |
| 786584102 SAFRAN SA UNSPONSORE | 57,880 | 58,340 |
| 80687P106 SCHNEIDER ELECTRIC S | 31,924 | 42,684 |
| 81369Y860 REAL ESTATE SELECT S | 158,099 | 187,641 |
| 884903808 THOMSON REUTERS CORP | 36,688 | 44,012 |
| 92204A108 VANGUARD CONSUMER DI | 318,905 | 785,434 |
| 92204A207 VANGUARD CONSUMER ST | 312,753 | 406,172 |
| 92204A306 VANGUARD ENERGY ETF | 203,350 | 279,478 |
| 92204A405 VANGUARD FINANCIALS | 584,386 | 957,198 |
| 92204A504 VANGUARD HEALTH CARE | 476,953 | 886,726 |
| 92204A603 VANGUARD INDUSTRIALS | 348,381 | 674,295 |
| 92204A702 VANGUARD INFORMATION | 439,092 | 1,933,096 |
| 92204A801 VANGUARD MATERIALS E | 85,708 | 172,086 |
| 92204A876 VANGUARD UTILITIES E | 134,240 | 151,599 |
| 92204A884 VANGUARD COMMUNICATI | 436,869 | 600,041 |
| 94106B101 WASTE CONNECTIONS IN | 41,998 | 46,423 |
| G0403H108 AON PLC | 49,286 | 63,151 |
| G0450A105 ARCH CAPITAL GROUP L | 46,258 | 49,241 |
| G1151C101 ACCENTURE PLC- CL A | 41,905 | 64,217 |
| G3421J106 FERGUSON PLC | 49,394 | 64,099 |
| G4705A100 ICON PLC | 61,756 | 89,450 |
| G54950103 LINDE PLC | 41,926 | 51,339 |
| G8473T100 STERIS PLC | 29,828 | 50,126 |
| H42097107 UBS GROUP AG | 45,579 | 45,114 |
| N07045102 ASM INTERNATIONAL NV | 27,727 | 44,651 |
| N07059210 ASML HOLDING N.V. AD | 19,757 | 80,234 |
| N3167Y103 FERRARI NV | 33,559 | 74,455 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 99A724170 COMMONFUND CAPITAL V | 218,956 | 582,863 | |
| 99G792HD1 COMMONFUND CAPITAL V | 271,532 | 875,941 | |
| 99J791FM2 COMMONFUND CAPITAL I | 141,984 | 187,549 | |
| 99U791920 COMMONFUND CAPITAL P | 0 | 256,806 | |
| 99Y800EV5 KKR SPECIAL SITUATIO | 361,911 | 379,919 | |
| 99Y800EX1 KKR LENDING PARTNERS | 419,026 | 286,964 | |
| 99Y801FD2 BLACKROCK PRIVATE OP | 214,892 | 1,297,303 | |
| 99Y809KC1 LLR EQUITY PARTNERS | 1,034,463 | 2,027,821 | |
| 99Y810MO1 CERBERUS GLOBAL NPL | 642,120 | 1,192,841 | |
| 99Y815KH7 ONE ROCK CAPITAL PAR | 1,181,690 | 1,783,600 | |
| 99Y815MS1 MONARCH CAPITAL PART | 1,206,485 | 1,515,370 | |
| 99Y817DA6 LLR EQUITY PARTNERS | 564,778 | 619,758 | |
| 99Y822IW3 TCG 3.0-B LP | 687,232 | 583,344 | |
| 99Y824XI3 FORESITE CAPITAL FUN | 259,627 | 244,924 |
| Description | Amount |
|---|---|
| 2023 TRANSACTION POSTED IN 2024 | 14,778 |
| AI EFFECTIVE AFTER TAX YEAR | 1,514 |
| ADJUSTMENT TO INCOME | 50 |
| PARTNERSHIP K-1 INCOME ADJUSTMENT | 342,120 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 612 | 612 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 342,120 | 342,120 |
| Description | Amount |
|---|---|
| 2022 TRANSACTION POSTED IN 2023 | 6,333 |
| AI POSTING DATE BEFORE TAX YEAR | 3,678 |
| PARTNERSHIP COST BASIS ADJUSTMENT | 445,456 |
| 2022 SALES POSTED IN 2023 | 15,619 |
| 2023 SALES POSTED IN 2024 | 142 |
| BASIS ADJUSTMENT | 30,827 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 10,020 | 10,020 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,373 | 1,373 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 13,881 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 11,534 | 11,534 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 8,361 | 8,361 | 0 |