| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 28,385 | 14,193 | 0 | 14,192 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JOHN DEERE CAPITAL CORP | 15,988 | 14,922 |
| ABBVIE INC | 21,693 | 19,649 |
| WELLS FARGO & CO FXD TO 102024 VAR THRAFTR | 14,943 | 14,610 |
| STATE STREET CORP FXD TO 112024 VAR THRAFTR | 15,026 | 14,625 |
| CISCO SYSTEMS INC | 16,661 | 14,533 |
| WELLTOWER OP LLC | 15,788 | 14,781 |
| NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORP | 19,521 | 18,361 |
| ORACLE CORP | 16,322 | 14,235 |
| MICROSOFT CORP | 6,116 | 5,732 |
| MARATHON PETROLEUM CORP | 21,783 | 20,235 |
| DISCOVER FINANCIAL SERVICES | 15,063 | 14,405 |
| CHEVRON CORP | 15,854 | 13,937 |
| FISERV INC | 20,530 | 18,533 |
| GOLDMAN SACHS GROUP INC/THE FX D TO 092026 VAR THRAFTR | 4,855 | 4,540 |
| ZOETIS INC | 14,661 | 14,246 |
| JPMORGAN CHASE & CO FXD TO 022027 VAR THRAFTR | 16,458 | 14,500 |
| DUKE ENERGY CORP | 19,543 | 19,740 |
| PHILLIPS 66 | 19,133 | 19,497 |
| VALERO ENERGY PARTNERS LP | 19,856 | 19,695 |
| PUBLIC STORAGE | 14,607 | 13,512 |
| GOLDMAN SACHS GROUP INC FXD TO 062027 VAR THRAFTR | 16,135 | 14,362 |
| WALMART INC | 12,037 | 10,730 |
| COMCAST CORP | 24,281 | 19,740 |
| BANK OF NEW YORK MELLON CORP FXD TO 102027 VAR THFTR | 12,383 | 12,457 |
| MERCK & CO INC | 11,976 | 10,801 |
| AMERICAN EXPRESS CO | 14,964 | 14,861 |
| INTERCONTINENTAL EXCHANGE INC | 14,737 | 14,953 |
| PAYPAL HOLDINGS INC | 14,915 | 13,736 |
| MASTERCARD INC | 13,026 | 11,448 |
| GENERAL MILLS INC | 21,994 | 18,092 |
| T-MOBILE USA INC | 18,319 | 18,976 |
| FIFTH THIRD BANCORP FXD TO 072029 VAR THRAFTR | 15,200 | 14,734 |
| DOW CHEMICAL CO/THE | 7,480 | 7,710 |
| ALLSTATE CORP/THE | 14,891 | 12,152 |
| AT&T INC | 15,102 | 13,141 |
| PNC FIN SERVICES GRP INC/THE FXD TO 042031 VAR THFTR | 12,444 | 12,548 |
| ENTERPRISE PRODUCTS OPERATING LLC | 15,403 | 15,728 |
| PFIZER INVESTMENT ENTERPRISES PTE LTD | 14,911 | 15,019 |
| BLACKROCK INC | 19,803 | 20,209 |
| CITIGROUP INC FXD TO 112032 VAR THRAFTR | 14,632 | 16,069 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABB LTD ADR (ABBNY) | 12,289 | 25,439 |
| AIA GROUP LTD SPON ADR (AAGIY) | 14,615 | 14,920 |
| AIR LIQUIDE ADR (AIQUY) | 15,440 | 20,116 |
| AKZO NOBEL NV ADR (AKZOY) | 7,830 | 8,788 |
| ALCON INC (ALC) | 16,370 | 17,811 |
| ALIBABA GROUP HLDG LTD (BABA) | 4,958 | 4,302 |
| ASSICURAZIONI GENERALI SPA (ARZGY) | 12,017 | 12,673 |
| ASTRAZENECA PLC ADR (AZN) | 17,182 | 21,821 |
| BNP PARIBAS SP ADR REPSTG (BNPQY) | 16,502 | 18,564 |
| CANADIAN PACIFIC KANSAS CITY (CP) | 11,819 | 26,959 |
| COSTCO WHOLESALE CORP NEW (COST) | 13,807 | 18,700 |
| DANONE SPONSORED ADR (DANOY) | 8,550 | 8,751 |
| DISCO CORP ADR (DSCSY) | 1,997 | 2,779 |
| E.ON SE (EONGY) | 17,041 | 19,704 |
| EDENRED S A ADR (EDNMY) | 3,999 | 4,186 |
| ENDESA SA UNSPON ADR (ELEZY) | 12,042 | 11,827 |
| ENEL SOCIETA PER AZIONI ADR (ENLAY) | 18,808 | 18,920 |
| FIDELITY NATL INFORMATION SE (FIS) | 8,620 | 8,290 |
| GALAXY ENTMT GROUP LTD ADR (GXYYY) | 10,878 | 10,841 |
| HDFC BANK LTD ADR (HDB) | 3,948 | 4,467 |
| HITACHI 10 COM NEW ADR (HTHIY) | 17,840 | 22,507 |
| HONG KONG EXCHANGES & CLEARING (HKXCY) | 24,667 | 20,490 |
| IBERDROLA SA SPON ADR (IBDRY) | 10,378 | 20,717 |
| ING GROEP NV ADR (ING) | 13,463 | 15,170 |
| L OREAL CO ADR (LRLCY) | 16,063 | 20,112 |
| LINDE PLC (LIN) | 12,098 | 27,319 |
| LVMH MOET HENNESSY LOUIS VUITT (LVMUY) | 5,649 | 10,211 |
| MEITUAN ADR (MPNGY) | 22,794 | 13,866 |
| MITSUBISHI UFJ FINCL GRP ADS (MUFG) | 7,891 | 8,180 |
| NESTLE SPON ADR REP REG SHR (NSRGY) | 16,318 | 15,872 |
| NEXON CO LTD ADR (NEXOY) | 6,629 | 6,106 |
| NINTENDO CO LTD ADR NEW (NTDOY) | 2,498 | 4,521 |
| NN GROUP NV ADR (NNGRY) | 28,604 | 27,822 |
| NVIDIA CORPORATION (NVDA) | 3,483 | 13,051 |
| ORANGE NEW (ORAN) | 14,983 | 16,253 |
| RECRUIT HOLDINGS CO. LTD. ADR (RCRUY) | 7,980 | 13,120 |
| RHEINMETALL AG UNSPON ADR (RNMBY) | 11,233 | 12,681 |
| ROCHE HOLDINGS ADR (RHHBY) | 29,785 | 26,593 |
| SAFRAN SA (SAFRY) | 17,625 | 23,163 |
| SAP AG (SAP) | 14,945 | 17,159 |
| SCHNEIDER ELEC SA UNSP ADR (SBGSY) | 12,556 | 24,579 |
| SEVEN & I HLDGS CO LTD ADR (SVNDY) | 20,745 | 18,256 |
| SHELL PLC ADR (SHEL) | 8,691 | 11,318 |
| SONY GROUP CORPORATION ADR (SONY) | 18,449 | 21,305 |
| TAIWAN SMCNDCTR MFG CO LTD ADR (TSM) | 20,736 | 24,752 |
| TENCENT HLDGS LTD UNSPON ADR (TCEHY) | 21,796 | 23,997 |
| TOTALENERGIES SE SPONSORED ADS (TTE) | 19,306 | 33,690 |
| VODAFONE GROUP PLC (VOD) | 15,106 | 12,319 |
| A G C O CORP (AGCO) | 5,992 | 6,358 |
| ALPHABET INC CL A (GOOGL) | 6,485 | 21,093 |
| AMAZON COM INC (AMZN) | 13,732 | 36,010 |
| AMERICAN EXPRESS CO (AXP) | 1,128 | 4,652 |
| APPLIED MATERIALS INC (AMAT) | 13,285 | 45,055 |
| BANK OF NEW YORK MELLON CORP (BK) | 13,449 | 23,058 |
| BERKSHIRE HATHAWAY CL-B NEW (BRK'B) | 11,321 | 43,156 |
| CAPITAL ONE FINANCIAL CORP (COF) | 22,892 | 41,041 |
| CHUBB LTD (CB) | 5,700 | 10,170 |
| DARLING INGREDIENTS INC (DAR) | 6,382 | 4,862 |
| IAC INC NEW (IAC) | 8,068 | 5,552 |
| INTEL CORP (INTC) | 14,181 | 15,628 |
| JPMORGAN CHASE & CO (JPM) | 9,543 | 25,515 |
| LOEWS CORPORATION (L) | 759 | 1,879 |
| MARKEL GROUP INC (MKL) | 10,276 | 12,426 |
| META PLATFORMS INC CL A (META) | 9,601 | 35,750 |
| MGM RESORTS INTERNATIONAL (MGM) | 15,766 | 15,459 |
| MICROSOFT CORP (MSFT) | 485 | 9,401 |
| OWENS CORNING INC (OC) | 8,804 | 14,971 |
| QUEST DIAGNOSTICS INC (DGX) | 7,589 | 9,714 |
| TECK RESOURCES LTD (TECK) | 10,242 | 15,513 |
| TEXAS INSTRUMENTS (TXN) | 6,177 | 19,262 |
| THE CIGNA GROUP (CI) | 12,304 | 17,368 |
| U S BANCORP COM NEW (USB) | 17,903 | 19,303 |
| VIATRIS INC (VTRS) | 26,846 | 22,884 |
| WELLS FARGO & CO NEW (WFC) | 16,160 | 34,848 |
| FT NORTH AMERICAN ENERGY INFRA (EMLP) | 372,716 | 440,936 |
| INVESCO FTSE RAFI US 1000 ETF (PRF) | 399,883 | 764,368 |
| ISHARES CORE S&P 500 ETF (IVV) | 235,471 | 1,138,192 |
| ISHARES MSCI EAFE ETF (EFA) | 380,168 | 618,247 |
| ISHARES RUSSELL 1000 GRW ETF (IWF) | 44,672 | 280,735 |
| ISHARES RUSSELL 1000 VALUE ETF (IWD) | 137,147 | 337,441 |
| ISHARES RUSSELL 2000 ETF (IWM) | 164,839 | 473,073 |
| ISHARES S&P MIDCAP 400 INDEX (IJH) | 188,396 | 639,939 |
| WISDOMTREE TRUST JAPN HEDGE EQ (DXJ) | 194,106 | 333,268 |
| ARTISAN DEVELOPING WORLD ADV (APDYX) | 460,000 | 467,532 |
| BARON REAL ESTATE INST (BREIX) | 335,209 | 455,677 |
| BLACKROCK EQUITY DIVIDEND I (MADVX) | 644,115 | 640,215 |
| BLACKROCK GLOBAL ALLOCATION I (MALOX) | 451,194 | 468,820 |
| BRANDYWINEGLOBAL GB UNCN BD I (LROIX) | 94,564 | 89,383 |
| DIAMOND HILL LONG-SHORT I (DHLSX) | 591,259 | 859,312 |
| FIRST EAGLE GLOBAL I (SGIIX) | 1,388,902 | 1,660,997 |
| GATEWAY FUND Y (GTEYX) | 571,312 | 856,401 |
| GOLDMAN SACHS SM MD CAP GW I (GSMYX) | 75,091 | 97,383 |
| HARDING LOEVNER INTL EQTY INST (HLMIX) | 198,365 | 189,211 |
| INVESCO DEVELOPING MKTS Y (ODVYX) | 535,978 | 629,904 |
| MATTHEWS JAPAN INSTL (MIJFX) | 428,046 | 401,534 |
| MFS GROWTH I (MFEIX) | 474,918 | 1,005,474 |
| NEUBERGER BERMAN LG SH INST (NLSIX) | 389,656 | 548,304 |
| NUVEEN DIVIDEND GROWTH I (NSBRX) | 171,740 | 311,947 |
| PIMCO DYNAMIC BD I2 (PUCPX) | 214,869 | 199,182 |
| UBER TECHNOLOGIES INC (UBER) | 298,145 | 376,377 |
| AMERICAN EUROPACIFIC GRW A (AEPGX) | 923,473 | 1,267,390 |
| AMERICAN FUNDAMENTAL INV A (ANCFX) | 337,187 | 613,265 |
| AMERICAN GR FD OF AMERICA A (AGTHX) | 408,161 | 914,222 |
| ROYCE PENNSYLVANIA CONSULT (RYPCX) | 304,972 | 291,640 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NORTH HAVEN PRIVATE EQUITY CO-INVESTMENT (PECO III) | AT COST | 2,486 | 3,000 |
| CARLYLE ENRG CR OPP | AT COST | 48,178 | 59,631 |
| RIVERVIEW SOF II | AT COST | 14,905 | 202,978 |
| SHERPAVENTURES FUND II LP | AT COST | 382,270 | 390,060 |
| PIMCO BRAVO III | AT COST | 290,231 | 327,259 |
| JLL INCOME PROP TRUST | AT COST | 700,000 | 829,762 |
| PRIVATE EQUITY CO-INVESTMENT OPPORTUNITIES | AT COST | 518,859 | 724,332 |
| STARWOOD REAL ESTATE | AT COST | 300,000 | 292,641 |
| PE PREMIER OAKTREE OPPORTUNITIES FUND XII | AT COST | 5,363 | 5,363 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INCOME TAXED NOT YET RECEIVED | 6,030 | 7,980 | 7,980 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEDUCTIONS FROM PASSTHROUGHS | 26,620 | 26,460 | 0 | 43 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME/ (LOSS) FROM PASSTHROUGH | 876 | 0 | 0 |
| INCOME/ (LOSS) FROM PASSTHROUGH | 882 | 882 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 73,693 | 73,693 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT | 4,798 | 0 | 0 | 0 |
| FOREIGN TAXES | 12,008 | 12,008 | 0 | 0 |