| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 21,304 | 10,652 | 10,652 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC SR NTS 3.8% 03/15/2025 DTD | 334,395 | 334,395 |
| GEN DYNAMICS CORP 3.25% 04/01/2025 DTD | 239,265 | 239,265 |
| AUTOMATIC DATA PROCESSING SR NTS 3.375% 09/15/2025 DTD | 337,268 | 337,268 |
| TWDC ENTERPRISES 18 CORP MTN 3.15% 09/17/2025 DTD | 336,602 | 336,602 |
| ELEVANCE HEALTH INC SR NTS 4.9% 02/08/2026 DTD | 119,931 | 119,931 |
| UN PAC CORP SR NTS 4.75% 02/21/2026 DTD | 225,556 | 225,556 |
| PEPSICO INC SR NTS 2.85% 02/24/2026 DTD | 329,084 | 329,084 |
| CATERPILLAR FINL SVC SR NTS MTN 5.05% 02/27/2026 DTD | 231,597 | 231,597 |
| PUB SVC ELEC MTN 2.25% 09/15/2026 DTD | 322,312 | 322,312 |
| TOYOTA MTR CR CORP SR NTS MTN 5.4% 11/20/2026 DTD | 330,015 | 330,015 |
| JOHNDEERE CAP CORP SR NTS 4.5% 01/08/2027 DTD | 335,470 | 335,470 |
| ENTERPRISE PRODUCTS OPER 3.95% 02/15/2027 DTD | 236,646 | 236,646 |
| CIGNA GROUP/THE 3.4% 03/01/2027 DTD | 238,241 | 238,241 |
| GILEAD SCIENCES INC SR NTS 2.95% 03/01/2027 DTD | 338,216 | 338,216 |
| VERIZON COMMUNICATIONS SR NTS 4.125% 03/16/2027 DTD | 336,163 | 336,163 |
| CATERPILLAR FINL SVC SR NTS MTN 3.6% 08/12/2027 DTD | 146,815 | 146,815 |
| PHILLIPS 66 CO 4.95% 12/01/2027 DTD | 100,815 | 100,815 |
| AVALONBAY COMMUNITIES SR NTS MTN 3.2% 01/15/2028 DTD | 378,041 | 378,041 |
| ECOLAB INC SR NTS 5.25% 01/15/2028 DTD | 376,829 | 376,829 |
| COMCAST CORP 3.15% 02/15/2028 DTD | 266,766 | 266,766 |
| MCKESSON CORP SR NTS 3.95% 02/16/2028 DTD | 379,991 | 379,991 |
| ELEVANCE HEALTH INC SR NTS 4.101% 03/01/2028 DTD | 195,450 | 195,450 |
| CITIGROUP INC SR NTS VAR RT 10/27/2028 DTD | 380,159 | 380,159 |
| AON CORP 4.5% 12/15/2028 DTD | 374,415 | 374,415 |
| UNITEDHEALTH GROUP INC SR NTS 3.875% 12/15/2028 DTD | 352,967 | 352,967 |
| ANHEUSER-BUSCH INBEV WOR 4.75% 01/23/2029 DTD | 334,867 | 334,867 |
| BK OF NY MELLON CORP SR NTS VAR RT 02/01/2029 DTD | 238,183 | 238,183 |
| MIDAMERICAN ENERGY CO 3.65% 04/15/2029 DTD | 233,659 | 233,659 |
| WELLS FARGO & CO SR NTS MTN VAR RT 07/25/2029 DTD | 335,047 | 335,047 |
| APPLE INC SR NTS 3.25% 08/08/2029 DTD | 321,273 | 321,273 |
| DH EUROPE FIN II 2.6% 11/15/2029 DTD | 339,161 | 339,161 |
| PHILLIP MORRIS INTL INC SR NTS 5.625% 11/17/2029 DTD | 334,757 | 334,757 |
| WASTE CONNECTIONS INC SR NTS 2.6% 02/01/2030 DTD | 45,621 | 45,621 |
| BP CAP MARKETS AMER 3.633% 04/06/2030 DTD | 334,530 | 334,530 |
| VISA INC SR NTS 2.05% 04/15/2030 DTD | 380,402 | 380,402 |
| S&P GLOBAL INC 1.25% 08/15/2030 DTD | 347,468 | 347,468 |
| BLACKROCK INC SR NTS 1.9% 01/28/2031 DTD | 240,149 | 240,149 |
| PROLOGIS LP SR NTS 1.75% 02/01/2031 DTD | 240,323 | 240,323 |
| BK OF AMER CORP SR NTS MTN VAR RT 02/13/2031 DTD | 171,461 | 171,461 |
| CISCO SYS INC SR NTS 4.95% 02/26/2031 DTD | 376,345 | 376,345 |
| DUKE ENERGY CAROLINAS 2.55% 04/15/2031 DTD | 233,925 | 233,925 |
| PUB STORAGE OP CO 2.3% 05/01/2031 DTD | 337,376 | 337,376 |
| SALESFORCE INC SR NTS 1.95% 0715/2031 DTD | 239,195 | 239,195 |
| HONEYWELL INTL SRS NTS 1.75% 09/01/2031 DTD | 237,709 | 237,709 |
| HONEYWELL INTL SR NTS 4.95% 09/01/2031 DTD | 143,060 | 143,060 |
| WALMART INC SR NTS 1.8% 09/22/2031 DTD | 321,355 | 321,355 |
| KIMBERLY-CLARK CORP SR NTS 2.0% 11/02/2031 DTD | 236,179 | 236,179 |
| HOME DEPOT INC SR NTS 3.25% 04/15/2032 DTD | 374,698 | 374,698 |
| BK OF AMER CORP SR NTS VAR RT 04/22/2032 DTD | 386,816 | 386,816 |
| GA PWR CO SR NTS 4.7% 05/15/2032 DTD | 228,958 | 228,958 |
| MORGAN STANLEY SR NTS MTN VAR RT 07/21/2032 DTD | 136,623 | 136,623 |
| META PLATFORMS INC SR NTS 3.85% 08/15/2032 DTD | 101,298 | 101,298 |
| ATMOS ENERGY CORP SR NTS 5.45% 10/15/2032 DTD | 256,017 | 256,017 |
| GOLDMAN SACHS GROUP INC SR NTS VAR RT 02/24/2033 DTD | 331,820 | 331,820 |
| KENVUE INC 4.9% 03/22/2033 DTD | 226,229 | 226,229 |
| WALMART INC SR NTS 4.1% 04/15/2033 DTD | 204,851 | 204,851 |
| COMCAST CORP 4.8% 05/15/2033 DTD | 112,688 | 112,688 |
| META PLATFORMS INC SR NTS 4.95% 05/15/2033 DTD | 230,323 | 230,323 |
| AMERN EXPRESS CO SR NTS VAR RT 08/03/2033 DTD | 379,658 | 379,658 |
| INTUIT INC SR NTS 5.2% 09/15/2033 DTD | 375,745 | 375,745 |
| MORGAN STANLEY SR NTS VAR RT 10/18/2033 DTD | 206,272 | 206,272 |
| CSX CORP SR NTS 5.2% 11/15/2033 DTD | 225,370 | 225,370 |
| BRISTOL-MYERS SQUIBB CO SR NTS 5.2% 02/22/2034 DTD | 254,681 | 254,681 |
| AMPHENOL CORP SR NTS 5.25% 04/05/2034 DTD | 346,026 | 346,026 |
| MORGAN STANLEY SR NTS MTN VAR RT 07/21/2034 DTD | 218,465 | 218,465 |
| NETFLIX INC SR NTS 4.9% 08/15/2034 DTD | 347,653 | 347,653 |
| CADENCE DESIGN SYS INC SR NTS 4.7% 09/10/2034 DTD | 335,556 | 335,556 |
| PNC FINL SERVICES SR NTS VAR RT 10/20/2034 DTD | 207,397 | 207,397 |
| TORONTO-DOMINION BK SR NTS MTN 3.766% 06/06/2025 DTD | 338,732 | 338,732 |
| WASTE CONNECTIONS INC SR NTS 3.2% 06/01/2032 DTD | 332,585 | 332,585 |
| FIDELITY 500 INDEX FUND | 9,534,724 | 9,534,724 |
| FINANCIAL SELECT SECTOR SPDR | 1,535,782 | 1,535,782 |
| INDUSTRIAL SELECT SECT SPDR | 194,610 | 194,610 |
| SIX CIRCLE MGD EQ US UNCON | 18,435,355 | 18,435,355 |
| ISHARES CORE S&P MIDCAP ETF | 792,832 | 792,832 |
| FIDELITY INTL INDX-INST PRM | 603,694 | 603,694 |
| JPMORGAN BETABUILDERS CANADA | 994,472 | 994,472 |
| SIX CIRCLE MGD EQ INTL UNCON | 5,995,468 | 5,995,468 |
| JPMORGAN BETABUILDERS EUROPE ETF | 412,934 | 412,934 |
| JPMORGAN BETABUILDERS JAPAN ETF | 1,649,499 | 1,649,499 |
| JPMORGAN BATABUILDERS DEVELO | 619,515 | 619,515 |
| BNP AC MARKET PLUS SPX 3/6/26 85.0% BARRIER 9.0% UNCAPPED | 1,054,700 | 1,054,700 |
| BNP AC MARKET PLUS RTY 4/17/26 85.0% BARRIER 10.0% UNCAPPED | 1,052,800 | 1,052,800 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN FOUR RIVER VENTURES LP | FMV | 5,504,827 | 5,504,827 |
| INVESTMENT IN CREWLINE TOPCO | FMV | 56,556,169 | 56,556,169 |
| COATUE OPPORTUNITY OFFSHORE FUND II LP SERIES B INTERESTS 07-17-24 - TEMPORA | FMV | 14,262 | 14,262 |
| COATUE OPPORTUNITY OFFSHORE FUND II LP SERIES B INTERESTS 07-17-24 - PUBLIC | FMV | 1,156,674 | 1,156,674 |
| VINTAGE 2024 PRIVATE INVESTMENTS OFFSHORE SICAV-RAIF S.C.SP. | FMV | 160,255 | 160,255 |
| HPS CORP LENDING FUND | FMV | 2,504,889 | 2,504,889 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 127,192 | 108,113 | 19,079 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ARTWORK | 4,554,801 | 4,554,801 | 4,554,801 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 642 | 0 | 642 | |
| CONTRACT SERVICES | 1,553 | 0 | 1,553 | |
| MISC | 226 | 0 | 226 | |
| BUSINESS EXPENSES | 2,523 | 0 | 2,523 | |
| PASSTHROUGH EXPENSES | 204,370 | 204,370 | 0 | |
| INSURANCE | 147 | 0 | 147 | |
| OPERATIONS | 17,396 | 0 | 17,396 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS ON INVESTMENT | 4,964,669 |
| PRIOR PERIOD ADJUSTMENTS | 1,375,428 |
| DEFERRED EXCISE TAX | 510,728 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX | 2,292,666 | 1,781,938 |
| NOTES PAYABLE - PARK WEST GALLERY | 592,168 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT SERVICES | 681,464 | 130,099 | 551,366 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 766,800 | 0 | 0 |