| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Identifier | Return Reference | Explanation |
|---|---|---|
| PART I LINE 6A | PART I LINE 6A | TOTAL INCLUDED IN PART IV: (DETAILS BELOW) NET GAIN/(LOSS): $(227,119) TOTAL NOT INCLUDED IN PART IV: PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - UBI NET GAIN/(LOSS): $1 TOTAL PART I, LINE 6A: $(227,118) DETAILS OF ASSETS INCLUDED IN PART IV: PUBLICLY-TRAIDED SECURITIES GROSS SALES PRICE: $12,676,066 BOOK BASIS: $12,926,723 NET GAIN/(LOSS): $(250,657) PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - NON UBI NET GAIN/(LOSS): $23,538 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC - 3.200% - 11/21/20 | 69,226 | 70,196 |
| AERCAP IRELAND CAPITAL DAC NOT | 77,360 | 78,498 |
| AMGEN INC - 2.200% - 02/21/202 | 74,388 | 74,437 |
| ANHEUSER BUSCH - 4.750% - 01/2 | 76,033 | 76,232 |
| ARROW ELECTRS INC NT - 2.950% | 71,726 | 76,189 |
| AT&T INC - 1.650% - 02/01/2028 | 39,950 | 35,650 |
| AT&T INC - 4.350% - 03/01/2029 | 38,885 | 39,512 |
| BANCO SANTANDER S.A.NOTE - 2.7 | 73,594 | 79,066 |
| BANK AMER CORP - 4.450% - 03/0 | 38,851 | 39,575 |
| BANK MONTREAL MEDIUM SER H NOT | 64,338 | 66,261 |
| BANK OF AMERICA - 3.950% - 04/ | 36,567 | 34,420 |
| BARCLAYS BANK PLC SER A - 0.00 | 50,000 | 50,405 |
| BARCLAYS PLC NOTE - 7.385% - 1 | 65,941 | 69,522 |
| BOEING CO NT - 3.625% - 02/01/ | 65,319 | 69,774 |
| BP CAP MKTS - 2.721% - 01/12/2 | 68,552 | 69,835 |
| BROADCOM INC - 3.500% - 01/15/ | 72,770 | 76,764 |
| CATERPILLAR FINL SVCS S BE MTN | 14,724 | 13,902 |
| CITIGROUP INC NOTE - 6.270% - | 76,984 | 80,392 |
| COMCAST CORP NT - 3.150% - 02/ | 73,190 | 76,314 |
| COOPERATIEVE CENTRALE RAIFFEIS | 69,024 | 67,050 |
| CREDIT SUISSE NEW YORK BRANCH | 33,564 | 34,502 |
| CVS CAREMARK CORP NOTE - 4.300 | 72,617 | 73,815 |
| DEERE JOHN CAPITAL CORP SER H | 24,725 | 23,032 |
| DEUTSCHE BK AG NY NOTE - 2.552 | 73,476 | 78,083 |
| DISCOVERY COMMUNICATIONS LLC - | 72,792 | 76,137 |
| DISNEY WALT CO - 2.650% - 01/1 | 75,060 | 71,288 |
| DOWDUPONT INC - 4.725% - 11/15 | 74,867 | 76,150 |
| EBAY INC - 1.900% - 03/11/2025 | 25,305 | 24,029 |
| EBAY INC SR GLBL NT - 3.450% - | 49,048 | 49,336 |
| FISERV INC NOTE CALL MAKE WHOL | 74,746 | 75,333 |
| GENERAL MOTORS - 2.750% - 06/2 | 70,352 | 72,124 |
| GOLDMAN SACHS GROUP INC NOTE - | 73,554 | 77,369 |
| GS FIN CORP SER F - 0.000% - 1 | 25,020 | 37,759 |
| HSBC HLDGS PLC NOTE - 2.251% - | 68,792 | 68,871 |
| JPMORGAN CHASE &CO - 3.702% - | 73,841 | 75,286 |
| JPMORGAN CHASE FINL CO - 0.000 | 25,000 | 26,548 |
| KLA CORP NOTE - 4.100% - 03/15 | 71,214 | 74,703 |
| KROGER CO - 1.700% - 01/15/203 | 58,946 | 60,719 |
| LLOYDS BANK - 4.650% - 03/23/2 | 71,931 | 73,538 |
| MCCORMICK &CO INC NOTE CALL MA | 69,349 | 69,068 |
| MORGAN STANLEY - 1.512% - 07/2 | 73,979 | 77,670 |
| NATWEST GROUP - 4.800% - 04/05 | 67,835 | 69,355 |
| NXP B V / NXP FDG LLC / NXP US | 73,623 | 77,804 |
| ORACLE CORP NOTE CALL MAKE WHO | 72,515 | 74,781 |
| PEPSICO - 1.625% - 05/01/2030 | 59,237 | 59,711 |
| PFIZER INVT - 4.650% - 05/19/2 | 37,723 | 40,331 |
| ROYAL BANK OF CANADA - 0.000% | 25,000 | 25,313 |
| ROYAL BANK OF CANADA - 4.650% | 75,437 | 74,390 |
| SUMITOMO MITSUI FIN GRP - 1.47 | 73,179 | 75,720 |
| T MOBILE USA - 3.750% - 04/15/ | 73,824 | 72,823 |
| TAKEDA PHARMACEUTICAL CO - 5.0 | 73,378 | 76,184 |
| TELEFONICA EMISIONESS - 4.103% | 71,069 | 73,501 |
| TOTAL SYSTEMS SERVICES - 4.800 | 73,308 | 74,364 |
| UBS GROUP - 3.750% - 03/26/202 | 31,914 | 29,395 |
| UNITEDHEALTH GROUP INC - 1.150 | 24,737 | 23,153 |
| VERIZON COMMUNICATIONS INC - 2 | 74,706 | 76,226 |
| WESTPAC BANKING CORP NOTE - 5. | 65,405 | 65,087 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADIDAS AG | 19,353 | 16,162 |
| AIA GROUP LTD ADR | 18,120 | 15,602 |
| AMADEUS IT HLDS SA | 14,637 | 16,578 |
| APPLIED FIN EXPLORER FUND INST | 38,060 | 38,612 |
| APPLIED FIN SELECT FUND INSTL | 100,030 | 105,460 |
| ARISTOTLE FLOATING RATE INCOME | 324,589 | 324,190 |
| ASM INTERNATIONAL NV | 8,133 | 15,057 |
| ASML HOLDING NV NY REG SHS | 16,677 | 36,332 |
| ATLAS COPCO AB B SHS ADR | 14,625 | 21,201 |
| BREITIS | 416,733 | 409,475 |
| CANADIAN NATL RAILWAY CO | 17,237 | 19,975 |
| CLP HOLDINGS LTD | 15,689 | 13,316 |
| COLOPLAST AS ADR | 23,310 | 17,295 |
| COMPASS GROUP PLC ADR | 16,260 | 24,751 |
| CSL LTD | 17,446 | 16,810 |
| DAIKIN INDS LTD ADR | 14,013 | 14,230 |
| DASSAULT SYS SA SPN ADR | 17,252 | 25,000 |
| DFA DIMENSIONAL INTERNATIONAL | 54,280 | 52,317 |
| DFA EMERGING MARKETS CORE EQ P | 266,581 | 236,094 |
| DIAGEO PLC ADS | 14,187 | 14,712 |
| DIMENSIONAL U S EQUITY ETF | 20,541 | 21,043 |
| EXPERIAN GROUP LTD S/ADR | 14,669 | 17,111 |
| FANUC LIMITED UNSPONSORED | 15,519 | 12,289 |
| FERRARI NV | 15,991 | 24,367 |
| FIDELITY TOTAL BOND | 15,000 | 15,222 |
| GQG PARTNERS EMERGING MARKETS | 193,581 | 213,087 |
| HANG LUNG PROPERTIES-SP ADR | 15,257 | 8,770 |
| HERMES INTL 10 ADR | 15,647 | 29,977 |
| HOTCHKIS & WILEY HIGH YLD-I | 109,321 | 106,384 |
| HOYA CORP SPONS ADR | 15,237 | 16,686 |
| INDUSTRIA DE DISENO | 16,167 | 25,392 |
| INTERNATIONAL HIGH REL PROFIT | 37,618 | 34,823 |
| ISHARES BARCLAYS 1-3 YEAR TREA | 349,289 | 352,772 |
| ISHARES CORE MSCI EAFE ETF | 333,804 | 363,358 |
| ISHARES MSCI EAFE SMALL CAP IN | 258,328 | 215,907 |
| ISHARES S&P 500 INDEX FD | 5,053,173 | 5,956,045 |
| ISHARES TR S & P MIDCAP 400 IN | 1,331,379 | 1,553,426 |
| JARDINE MATHESON UNS/ADR | 9,895 | 7,413 |
| KONE OYJ ADR B SHS | 21,698 | 16,475 |
| L'AIR LIQUIDE ADR OTC | 19,022 | 27,732 |
| L'OREAL ADR | 14,840 | 23,858 |
| LONZA GROUP AG UNSP/ADR | 18,393 | 11,785 |
| LORD ABBETT CREDIT OPPORTUNITI | 400,000 | 397,760 |
| LVMH MOET HENN UNSP | 16,095 | 29,241 |
| MERCK KGAA SPON ADR EACH REPR | 16,562 | 14,369 |
| MURATA MFG INC UNSP/ADR | 16,350 | 17,574 |
| NESTLE S.A | 18,643 | 18,732 |
| NOVARTIS AG ADR | 15,772 | 19,184 |
| NOVO NORDISK A S | 11,163 | 33,725 |
| PALMER SQUARE INCM PLUS FD I | 23,627 | 23,645 |
| PRUDENTIAL PLC SC | 18,315 | 13,021 |
| RATIONAL SPECIAL SITUATIONS IN | 49,158 | 44,064 |
| ROCHE HOLDING LTD ADR | 21,337 | 17,753 |
| SAP AKTIENGESELL ADS | 18,292 | 20,560 |
| SGS SA UNSP ADR | 17,327 | 14,915 |
| SHIN-ETSU CHEMICAL C | 16,889 | 29,783 |
| SMC CORPORATION | 20,337 | 20,559 |
| SPDR PORTFOLIO SHORT TERM CORP | 18,036 | 17,898 |
| STONE HARBOR EMERGING MARKETS | 177,753 | 133,142 |
| SYSMEX CORP UNSP ASDR | 20,152 | 16,101 |
| TAIWAN SEMICONDUCTOR MFG CO LT | 18,479 | 28,392 |
| TCW EMERGING MARKETS INCOME FU | 170,926 | 137,976 |
| TERUMO CORP | 14,435 | 14,027 |
| TOTALENERGIES SE | 11,474 | 18,866 |
| UNIVERSAL MUSIC GROUP | 11,301 | 12,004 |
| VANGUARD FTSE EMERGING MARKETS | 291,079 | 231,393 |
| VANGUARD SF REIT ETF | 147,323 | 161,345 |
| VANGUARD SM-CAP ETF | 854,650 | 950,385 |
| WOLTERS KLUWER S/ADR | 11,570 | 12,826 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ENERGY DYNAMICS FUND LTD, OFFS | 400,000 | 364,808 | |
| FUGIO FUND XI PE, LP | 286,804 | 393,651 | |
| FUGIO FUND XII PE, LP | 111,009 | 125,625 | |
| FUGIO FUND XII VC, LP | 108,111 | 111,568 | |
| FUGIO PRIVATE EQUITY FD XI VC, | 329,776 | 382,675 | |
| HAMILTON LANE PVT ASSETS FD | 100,000 | 127,005 | |
| HYPERION FUND LLC | 189,228 | 187,265 | |
| ICAPITAL CLEARLAKE CAPITAL PAR | 58,686 | 60,016 | |
| KING STREET CAPITAL LTD, OFFSH | 400,000 | 416,236 | |
| MILLENNIUM - INTERNATIONAL HED | 125,000 | 138,222 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 53,426 | 53,426 | ||
| Bank Charges | 914 | 914 | ||
| K-1 Exp FUGIO FUND XI PE, LP | 13,446 | 12,772 | ||
| K-1 Exp FUGIO FUND XII PE, LP | 12,021 | 11,776 | ||
| K-1 Exp FUGIO FUND XII VC, LP | 11,295 | 11,295 | ||
| K-1 Exp FUGIO PRIVATE EQUITY F | 13,992 | 13,992 | ||
| Postage/Delivery Service | 616 | 616 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss FUGIO FUND XI PE, LP | -2,616 | 2,494 | |
| K-1 Inc/Loss FUGIO FUND XII PE, LP | 412 | 1,686 | |
| K-1 Inc/Loss FUGIO FUND XII VC, LP | 528 | 528 | |
| K-1 Inc/Loss FUGIO PRIVATE EQUITY FD XI VC, LP | 580 | 449 | |
| K-1 Inc/Loss HYPERION FUND LLC | 4,970 | 4,970 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 83,632 | 83,632 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2023 | 4,000 | |||
| 990-PF Extension for 2022 | 5,000 | |||
| Foreign Tax Paid | 2,514 | 2,514 |