| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 44,600 | 22,300 | 22,300 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PERSHING, LLC#1047-PIMCO TOTAL RETURN FUND INSTITUTIONAL-272149.8380 SHS | 2,599,256 | 2,354,096 |
| PERSHING, LLC #1047 - ISHARES TR MSCI ACWI EX US ETF - 29640.0000 SHS | 1,501,562 | 1,512,826 |
| PERSHING, LLC#1047-VANGUARD TREASURY MONEY MARKET FUND-1381278.83000 SHS | 1,381,279 | 1,381,279 |
| PERSHING, LLC #1047 - BLACKSTONE MTG TR INC COM CL A - 22835.4085 SHS | 643,142 | 485,709 |
| PERSHING, LLC #1047-BLACKSTONE REAL EST INCOME TRUST-CLAS I-27167.8510SHS | 402,669 | 389,261 |
| PERSHING 1032 - SCHWAB CHARLES CORP NEW COM - 3000 SHS | 207,024 | 206,400 |
| PERSHING 1032 - DICKS SPORTING GOODS INC -1200 SHS | 122,869 | 176,340 |
| PERSHING 1032 - PEPSICO INC COM -975 SHS | 161,637 | 165,594 |
| PERSHING 1032 - PAYPAL HLDGS INC COM -2650 SHS | 171,058 | 162,737 |
| PERSHING 1032 - COCA COLA CO COM -2725 SHS | 155,750 | 160,584 |
| PERSHING 1032 - YUM BRANDS INC -1150 SHS | 139,098 | 150,259 |
| PERSHING 1032 - BLACKROCK INC COM -185 SHS | 125,728 | 150,183 |
| PERSHING 1032 - MONDELEZ INTL INC CL A -2,025 SHS | 130,084 | 146,671 |
| PERSHING 1032 - ALPHABET INC CAP STK CL C -945 SHS | 109,061 | 133,179 |
| PERSHING 2923 - TEMPUR SEALY INTL INC COM - 148 SHS | 103,798 | 131,961 |
| PERSHING 1032 - BEST BUY INC COM -1625 SHS | 109,520 | 127,205 |
| PERSHING 1032 - DIAGEO PLC SPONSORED ADR -860 SHS | 135,190 | 125,267 |
| PERSHING 2923 - MORNINGSTAR INC COM - 413 SHS | 89,524 | 118,217 |
| PERSHING 2923 - MARTIN MARIETTA MATLS INC COM - 233 SHS | 44,946 | 116,246 |
| PERSHING 2923 - CDW CORP COM -506 SHS | 48,063 | 115,024 |
| PERSHING 1032 - PROCTER & GAMBLE CO COM -775 SHS | 109,660 | 113,569 |
| PERSHING 1032 - STARBUCKS CORP -1175 SHS | 111,841 | 112,812 |
| PERSHING 2923 - LIVE NATION ENTMT INC COM - 1188 SHS | 96,808 | 111,197 |
| PERSHING 1032 - MICROSOFT CORP COM -295 SHS | 85,881 | 110,932 |
| PERSHING 2923 - BROWN & BROWN INC COM -1518 SHS | 49,211 | 107,945 |
| PERSHING 1032 - MATTEL INC COM -5500 SHS | 114,096 | 103,840 |
| PERSHING 2923 - CERIDIAN HCM HLDG INC COM -1520 SHS | 88,612 | 102,022 |
| PERSHING 1032 - NIKE INC CL B -900 SHS | 95,980 | 97,713 |
| PERSHING 1032 - NESTLE SA SPONSORED ADR -900 SHS | 88,985 | 92,504 |
| PERSHING 2923 - WABTEC COM - 637 SHS | 58,100 | 80,835 |
| PERSHING 2923 - ENTEGRIS INC COM - 667 SHS | 48,314 | 79,920 |
| PERSHING 2923 - MIDDLEBY CORP COM - 539 SHS | 73,916 | 79,325 |
| PERSHING 1032 - RALPH LAUREN CORP CL A - 550 SHS | 57,469 | 79,310 |
| PERSHING 1032 - MCDONALDS CORP COM -260 SHS | 69,155 | 77,093 |
| PERSHING 2923 - SIGNET JEWELERS LTD -707 SHS | 55,232 | 75,833 |
| PERSHING 1032 - WILLIAMS SONOMA INC COM -375 SHS | 45,851 | 75,668 |
| PERSHING 1032 - HEINEKEN N V SPONS ADR -1475 SHS | 71,632 | 75,196 |
| PERSHING 2923 - VAIL RESORTS INC COM - 326 SHS | 74,007 | 69,591 |
| PERSHING 2923 - REVVITY INC COM - 612 SHS | 57,803 | 67,663 |
| PERSHING 2923 - AMPHENOL CORP NEW CL A -670 SHS | 24,990 | 66,417 |
| PERSHING 2923 - TELEDYNE TECHNOLOGIES INC COM - 148 SHS | 62,602 | 66,051 |
| PERSHING 2923 - CLEAN HBRS INC COM - 357 SHS | 57,819 | 62,300 |
| PERSHING 1032 - LVMH MOET HENNESSY LOUIS VUITTON ADR -375 SHS | 54,512 | 60,919 |
| PERSHING 1032 - MARRIOTT INTL -260 SHS | 42,384 | 58,633 |
| PERSHING 2923 - TORO CO COM - 571 SHS | 40,703 | 54,810 |
| PERSHING 1032 - VISA INC -210 SHS | 44,479 | 54,674 |
| PERSHING 2923 - CORE & MAIN INC COM CL A - 1273 SHS | 34,011 | 51,442 |
| PERSHING 2923 - PAYCHEX INC COM - 388 SHS | 35,456 | 46,215 |
| PERSHING 2923 - ITT INC COM - 384 SHS | 39,336 | 45,819 |
| PERSHING 2923 - JACOBS SOLUTIONS INC COM - 69 SHS | 30,356 | 45,819 |
| PERSHING 2923 - TRIMBLE INC COM - 797 SHS | 51,124 | 42,400 |
| PERSHING 2923 - BIO-TECHNE CORP COM -540 SHS | 44,379 | 41,666 |
| PERSHING 2923 - SERVICE CORP INTL COM - 592 SHS | 32,544 | 40,522 |
| PERSHING 2923 - ROLLINS INC COM - 891 SHS | 29,486 | 38,910 |
| PERSHING 2923 - IDEXX LABS INC COM - 69 SHS | 24,251 | 38,298 |
| PERSHING 2923 - TRACTOR SUPPLY CO COM - 167 SHS | 20,673 | 35,910 |
| PERSHING 2923 - POOL CORP COM - 69 SHS | 21,568 | 27,511 |
| PERSHING 2923 - STERIS PLC REGISTERED -101 SHS | 14,195 | 22,205 |
| PERSHING 2923 - PTC INC COM - 114 SHS | 16,397 | 19,945 |
| PERSHING 2923 - MSA SAFETY INC COM - 1188 SHS | 17,410 | 19,415 |
| PERSHING 2923 - DUCKHORN PORTFOLIO INC COM - 1436 SHS | 20,112 | 14,145 |
| PERSHING 2923 - QUANTA SVCS INC COM - 50 SHS | 10,733 | 10,790 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EP ABSOLUTE RETURN STRATEGIES TWO LTD. | AT COST | 3,237,965 | 4,819,730 |
| INSTITUTIONAL DISTRESSED OPPORTUNITIES FUND | AT COST | 741,936 | 1,050,311 |
| EP LIFE SCIENCES LTD | AT COST | 570,154 | 916,325 |
| EP PRIVATE CREDIT STRATEGIES TWO LTD. | AT COST | 557,486 | 592,936 |
| INSTITUTIONAL DIRECT LENDING FUND III LTD. | AT COST | 135,599 | 447,463 |
| EP HEDGED EQUITY STRATEGIES LTD. - OFFSHORE (LIQUIDATING) | AT COST | 172,712 | 220,219 |
| BIOTECHONOLOGY FUND | AT COST | 125,829 | 523 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BIOTECHNOLOGY -REDEMPTIONS RECEIVABLE | 1,819 | 1,819 | 1,819 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CUSTODY FEE | 1,338 | 1,338 | 0 | |
| NYS FILING FEES | 750 | 0 | 750 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT INCOME | 88 | 88 | 88 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE FROM/TO BROKER | 13,774 | 30,704 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 38,277 | 38,277 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,673 | 1,673 | 0 | |
| FEDERAL EXCISE TAX | 22,000 | 0 | 0 |