| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 00206RMJ8 AT&T INC | ||
| 00287YAQ2 ABBVIE INC | ||
| 023135BR6 AMAZON.COM INC | 14,995 | 13,906 |
| 023135BZ8 AMAZON.COM INC | 117,114 | 102,491 |
| 023608AL6 AMEREN CORP | 19,999 | 18,799 |
| 025537AR2 AMER ELEC PWR | 34,919 | 33,922 |
| 025816CF4 AMERICAN EXPRESS CO | 9,973 | 9,796 |
| 025816CQ0 AMERICAN EXPRESS CO | 29,490 | 29,908 |
| 025816CV9 AMERICAN EXPRESS COM | ||
| 02665WDZ1 AMERICAN HONDA MTN | 78,799 | 80,345 |
| 031162CU2 AMGEN INC | 29,593 | 26,526 |
| 031162DM9 AMGEN INC | ||
| 031162DR8 AMGEN INC | 49,810 | 49,631 |
| 046353AV0 ASTRAZENECA PLC | 19,919 | 19,084 |
| 06051GJD2 BANK OF AMER MTN V-D | 59,210 | 59,020 |
| 06051GJF7 BANK OF AMER MTN V-Q | 57,027 | 50,479 |
| 06051GKJ7 BK OF AMER CORP V-D | 20,000 | 19,069 |
| 06368LWT9 BANK MONT MTN CONV | ||
| 06406RBT3 BANK OF NY MTN V-D | ||
| 06417XAD3 BK NOVA SCO MTN CONV | 65,523 | 66,158 |
| 06428CAC8 BANK OF AMERICA | 60,000 | 60,326 |
| 07330MAB3 BRANCH BKG & TR | 293,497 | 297,627 |
| 075887CL1 BECTON DICKINSON | 114,947 | 99,970 |
| 075887CQ0 BECTON DICKINSON | 49,991 | 49,754 |
| 097023CD5 BOEING CO | ||
| 125523AG5 CIGNA CORP | ||
| 125523CM0 CIGNA CORP | 58,632 | 50,807 |
| 126117AW0 CNA FINANCIAL CORP | 29,095 | 25,761 |
| 126650DM9 CVS HEALTH CORP | 116,334 | 108,732 |
| 13607GLZ5 CANADIAN IMPERIAL BK | 34,997 | 34,934 |
| 13607HR46 CAN IMPERIAL BK CONV | ||
| 13607HR53 CAN IMPERIAL BK CONV | 118,097 | 107,671 |
| 13607HYF3 CANADIAN IMP BK CONV | ||
| 14040HCA1 CAPITAL ONE FINL CO | ||
| 14448CAP9 CARRIER GLOBAL | ||
| 172967KU4 CITIGROUP INC | 32,195 | 29,167 |
| 172967ND9 CITIGROUP INC V-D | ||
| 17327CAN3 CITIGROUP INC V-D | 25,000 | 24,945 |
| 20268JAB9 COMMONSPIRIT HEALTH | 20,000 | 18,628 |
| 205887CF7 CONAGRA BRANDS | 19,812 | 18,157 |
| 22822VBA8 CROWN CASTLE INC | 19,982 | 19,982 |
| 23291KAH8 DH EUROPE FINANCE II | 40,564 | 36,177 |
| 233331BC0 DTE ENERGY CO | 79,417 | 79,510 |
| 24422EWJ4 JOHN DEERE CAPITAL | 19,990 | 19,933 |
| 24524282 AMERICAN BEACON SIM H | ||
| 25389JAU0 DIGITAL REALTY | 14,973 | 14,185 |
| 26441CBL8 DUKE ENERGY COR | 82,758 | 72,572 |
| 26442UAL8 DUKE ENERGY PROGRESS | 29,949 | 24,826 |
| 31428XCD6 FEDEX CORP | ||
| 316773DA5 FIFTH THIRD BANCORP | 61,109 | 61,721 |
| 341081GP6 FLORIDA POWER & | 29,961 | 29,723 |
| 361448AY9 GATX CORP | 59,249 | 58,402 |
| 37045XCV6 GEN MOTORS FIN | 19,987 | 19,928 |
| 37045XDG8 GEN MOTORS FIN | ||
| 375558BF9 GILEAD SCIENCES INC | 60,973 | 59,281 |
| 37940XAA0 GLOBAL PAYMENTS INC | ||
| 38141GWQ3 GOLDMAN SACHS V-Q | ||
| 38141GYL2 GOLDMAN SACHS GP 5 | ||
| 38141GZH0 GOLDMAN SACHS V-D | ||
| 40414LAQ2 HCP INC | 24,987 | 24,436 |
| 42225UAJ3 HEALTHCARE TRUST | 24,997 | 24,876 |
| 42225UAK0 HEALTHCARE TRUST | 49,710 | 47,491 |
| 437076CS9 HOME DEPOT INC | 65,276 | 63,252 |
| 46625HJY7 JPMORGAN CHASE MTN | ||
| 46647PBH8 JPMORGAN CHASE V-Q | 25,048 | 24,856 |
| 478375AG3 JOHNSON CONTROLS | ||
| 49326EEL3 KEYCORP MTN V-D 5 | 25,000 | 25,022 |
| 502431AF6 L3HARRIS TECH INC | 9,973 | 9,048 |
| 548661DR5 LOWE'S COS INC | 25,841 | 23,806 |
| 55903VBG7 WARNERMEDIA HLDGS | ||
| 579780AQ0 MCCORMICK & CO | 15,029 | 13,252 |
| 579780AR8 MCCORMICK & CO INC | 24,934 | 23,946 |
| 592905749 METWEST UNCONSTRAINE | 254,733 | 221,700 |
| 609207AZ8 MONDELEZ INT INC | ||
| 6174468J1 MORGAN STNLY MTN V-Q | ||
| 6174468V4 MORGAN STANLEY V-Q | 116,895 | 115,721 |
| 6415960 BK NOVA SCOTIA CONV 0 | ||
| 665859AU8 NORTHERN TRUST CORP | 28,554 | 28,089 |
| 665859AV6 NORTHERN TRUST CORP | 53,221 | 51,807 |
| 68389XBT1 ORACLE CORP | ||
| 68389XCD5 ORACLE CORP | ||
| 693475AP0 PNC FINANCIAL | ||
| 693475AW5 PNC FINANCIAL SVCS | 4,992 | 4,731 |
| 693475BQ7 PNC FINANCIAL V-D | 50,000 | 50,209 |
| 701094AQ7 PARKER-HANNIFIN | ||
| 723787AQ0 PIONEER NAT RESOURCE | 9,921 | 8,520 |
| 74340XBS9 PROLOGIS LP | 24,852 | 20,413 |
| 744573AU0 PUBLIC SERVICE ENTER | 34,180 | 29,520 |
| 776743AD8 ROPER TECHNOLOGIES | 10,016 | 9,844 |
| 776743AJ5 ROPER TECH INC | 19,800 | 17,048 |
| 78015K7C2 ROYAL BK CANADA MTN | ||
| 78016EZT7 ROYAL BK CANADA MTN | 117,894 | 113,978 |
| 79466LAJ3 SALESFORCE.COM INC | 19,942 | 16,786 |
| 808513AQ8 CHARLES SCHWAB CORP | ||
| 808513CG8 SCHWAB CHARLES CORP | 19,983 | 20,341 |
| 822582BD3 SHELL INTERNATIONAL | 34,227 | 34,847 |
| 824348BQ8 SHERWIN WILLIAMS CO | ||
| 828807DM6 SIMON PROP GP INC | 24,915 | 21,264 |
| 842587DH7 SOUTHERN CO | 117,405 | 108,856 |
| 857477CB7 STATE STREET CRP V-D | 54,653 | 55,085 |
| 883203BU4 TEXTRON INC | ||
| 883203CB5 TEXTRON INC | 26,000 | 22,478 |
| 89114QCB2 TORONTO-DOM MTN CONV | ||
| 89114TZD7 TORONTO DOM BANK MTN | 58,976 | 57,136 |
| 89236TKN4 TOYOTA MTR CRED MTN | ||
| 906548CP5 UNION ELECTRIC CO | 4,996 | 4,747 |
| 907818FX1 UNION PACIFIC CORP | 19,919 | 17,346 |
| 91159HHW3 US BANCORP MTN | 69,810 | 68,726 |
| 91159HJC5 US BANCORP MTN V-D | 107,771 | 113,776 |
| 92277GAM9 VENTAS REALTY LP | 89,853 | 87,577 |
| 92277GAT4 VENTAS REALTY LP | ||
| 92343VGF5 VERIZON COMM INC | ||
| 92343VGH1 VERIZON COMM INC | 30,026 | 27,587 |
| 92939UAE6 WEC ENERGY GROUP INC | 8,972 | 7,522 |
| 92939UAM8 WEC ENERGY GROUP INC | 12,998 | 13,168 |
| 95000U2K8 WELLS FARGO MTN V-Q | 20,000 | 19,939 |
| 95000U2V4 WELLS FARGO MTN V-D | 20,000 | 19,399 |
| 95000U3E1 WELLS FARGO CO V-D | 45,000 | 45,689 |
| 95040QAG9 WELLTOWER INC | ||
| 969457CH1 WILLIAMS COS INC | 50,040 | 50,337 |
| 98956PAU6 ZIMMER BIOMET HOLD | ||
| 0641596E1 BK NOVA SCOTIA CONV | ||
| 024524282 AMERICAN BEACON SIM | 1,393,483 | 1,466,516 |
| 46647PEA0 JPMORGAN CHASE V-D | 75,000 | 75,278 |
| 693475BY0 PNC FINANCIAL V-D | 25,000 | 25,121 |
| 98389BAW0 XCEL ENERGY INC | 40,844 | 40,193 |
| 025816DT3 AMERICAN EXPRESS | 59,999 | 60,643 |
| 89788MAR3 TRUIST FIN MTN V-D | 75,000 | 75,662 |
| 09290DAB7 BLACKROCK FUNDING | 49,922 | 49,377 |
| 87264ABW4 T MOBILE USA INC | 65,947 | 63,460 |
| 30161NBN0 EXELON CORP | 49,936 | 49,884 |
| 88339WAB2 WILLIAMS COS INC | 99,839 | 99,260 |
| 200340AW7 COMERICA INC V-D | 51,116 | 50,561 |
| 91324PFF4 UNITEDHEALTH GRP INC | 29,950 | 30,075 |
| 06418GAN7 BK NOVA MTN CONV V-D | 100,055 | 96,748 |
| 03027XCL2 AMERICAN TOWER CORP | 24,906 | 24,856 |
| 68389XCS2 ORACLE CORP | 44,956 | 43,469 |
| 42824CBR9 HEWLETT PACKARD ENTE | 29,999 | 29,848 |
| 110122EF1 BRISTOL-MYERS | 69,853 | 70,340 |
| 49326EEG4 KEYCORP MTN | 48,281 | 48,380 |
| 857477CL5 STATE STR CORP | 35,000 | 35,291 |
| 446150BE3 HUNTINGTON BANC V-D | 50,210 | 50,040 |
| 00206RML3 AT&T INC | 60,873 | 62,661 |
| 13607L8C0 CANADIAN IMP BK CONV | 95,103 | 96,017 |
| 502431AS8 L3HARRIS TECH INC | 29,933 | 29,993 |
| 14040HCH6 CAPITAL ONE FINL V-D | 72,928 | 75,594 |
| 29273VAZ3 ENERGY TRANSFER LP | 49,777 | 50,238 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 00762U200 ADVANTEST CORP SPONS | ||
| 00783V104 ADYEN NV UNSPONS ADR | 40,616 | 51,031 |
| 05523R107 BAE SYSTEMS PLC ADR | 44,395 | 48,929 |
| 09250J734 BLACKROCK EVENT DRIV | 1,290,985 | 1,324,177 |
| 136385101 CANADIAN NATURAL RES | 39,276 | 36,303 |
| 13646K108 CANADIAN PACIFIC KAN | 36,681 | 59,416 |
| 20449X401 COMPASS GROUP PLC SP | 40,757 | 48,538 |
| 22544R305 CREDIT SUISSE COMDTY | ||
| 29414B104 EPAM SYSTEMS INC | ||
| 3.0050999999 EVOLUTION AB UNSP | ||
| 30215C101 EXPERIAN GROUP LTD-S | 21,336 | 31,364 |
| 367829777 GATEWAY FUND CLASS N | 1,840,000 | 2,472,323 |
| 45104G104 ICICI BANK LIMITED S | 35,540 | 48,164 |
| 46353108 ASTRAZENECA GROUP PLC | ||
| 464287598 ISHARES RUSSELL 1000 | 1,140,564 | 1,998,108 |
| 464287622 ISHARES RUSSELL 1000 | 1,004,545 | 2,803,436 |
| 464287655 ISHARES RUSSELL 2000 | 1,191,194 | 1,743,374 |
| 464288877 ISHARES MSCI EAFE VA | 1,844,666 | 1,977,122 |
| 46432F339 ISHARES MSCI USA QUA | 994,792 | 1,548,228 |
| 46432F388 ISHARES MSCI USA VAL | 608,783 | 852,061 |
| 46432F842 ISHARES CORE MSCI EA | 560,955 | 626,546 |
| 46434G103 ISHARES CORE MSCI EM | 1,441,121 | 1,809,319 |
| 46434V647 ISHARES GLOBAL REIT | 493,700 | 573,602 |
| 49255706 ATLAS COPCO AB SPONSO | ||
| 49468101 ATLASSIAN CORPORATION | ||
| 502117203 L'OREAL SA UNSPONS A | ||
| 502441306 LVMH MOET HENNESSY - | ||
| 58733R102 MERCADOLIBRE INC | 31,673 | 39,110 |
| 641069406 NESTLE SA SPONSORED | ||
| 670100205 NOVO-NORDISK A/S SPO | 55,302 | 87,740 |
| 786584102 SAFRAN SA UNSPONSORE | 57,880 | 72,049 |
| 80687P106 SCHNEIDER ELECTRIC S | 31,924 | 52,668 |
| 81369Y860 REAL ESTATE SELECT S | 158,099 | 190,498 |
| 884903808 THOMSON REUTERS CORP | ||
| 92204A108 VANGUARD CONSUMER DI | 286,260 | 869,005 |
| 92204A207 VANGUARD CONSUMER ST | 312,753 | 449,605 |
| 92204A306 VANGUARD ENERGY ETF | 186,689 | 265,548 |
| 92204A405 VANGUARD FINANCIALS | 509,400 | 1,043,739 |
| 92204A504 VANGUARD HEALTH CARE | 452,516 | 850,369 |
| 92204A603 VANGUARD INDUSTRIALS | 326,076 | 721,706 |
| 92204A702 VANGUARD INFORMATION | 397,646 | 2,249,051 |
| 92204A801 VANGUARD MATERIALS E | 85,708 | 170,183 |
| 92204A876 VANGUARD UTILITIES E | 134,240 | 180,743 |
| 92204A884 VANGUARD COMMUNICATI | 375,996 | 680,274 |
| 94106B101 WASTE CONNECTIONS IN | 37,312 | 47,699 |
| G0403H108 AON PLC | 22,081 | 38,789 |
| G0450A105 ARCH CAPITAL GROUP L | 46,258 | 61,228 |
| G1151C101 ACCENTURE PLC- CL A | ||
| G3421J106 FERGUSON PLC | ||
| G4705A100 ICON PLC | 61,756 | 66,268 |
| G54950103 LINDE PLC | 41,926 | 52,334 |
| G8473T100 STERIS PLC | 29,736 | 46,868 |
| H42097107 UBS GROUP AG | 45,068 | 44,267 |
| N07045102 ASM INTERNATIONAL NV | 17,410 | 30,734 |
| N07059210 ASML HOLDING N.V. AD | 13,793 | 51,288 |
| N3167Y103 FERRARI NV | 26,162 | 73,922 |
| 049468101 ATLASSIAN CORPORATIO | 32,464 | 49,893 |
| 046353108 ASTRAZENECA GROUP PL | 75,398 | 71,744 |
| 30051E104 EVOLUTION AB UNSPONS | ||
| 049255706 ATLAS COPCO AB SPONS | ||
| 82621A104 SIEMENS ENERGY AG UN | 42,235 | 48,587 |
| 22266T109 COUPANG LLC | 51,376 | 50,906 |
| 58533E103 MEITUAN UNSPONS ADR | 71,156 | 58,021 |
| 921939708 VANGUARD COMMODITY S | 512,426 | 534,495 |
| G6683N103 NU HLDGS LTD CL A | 40,794 | 36,954 |
| 775781206 ROLLS-ROYCE HOLDINGS | 69,495 | 68,077 |
| 31488V107 FERGUSON PLC | 31,504 | 37,318 |
| 606793404 MITSUBISHI HEAVY IND | 48,275 | 58,310 |
| 88579N105 3I GROUP PLC UNSPONS | 59,878 | 65,382 |
| 81141R100 SEA LTD SPONS ADR | 54,290 | 84,668 |
| 874039100 TAIWAN SEMICONDUCTOR | 76,713 | 109,014 |
| L8681T102 SPOTIFY TECHNOLOGY S | 52,313 | 80,081 |
| 803054204 SAP SE SPONS ADR | 85,062 | 84,450 |
| M7S64H106 MONDAY.COM LTD | 43,271 | 45,911 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 99A724170 COMMONFUND CVP IX | 218,956 | 97,187 | 512,548 |
| 99G792HD1 COMMONFUND CAPITAL V | 271,532 | 183,636 | 843,605 |
| 99J791FM2 COMMONFUND CAPITAL I | 141,984 | 112,188 | 143,586 |
| 99U791920 COMMONFUND CAPITAL P | 44,793 | 215,573 | |
| 99Y800EV5 KKR SPECIAL SITUATIO | 361,911 | 324,587 | 270,709 |
| 99Y800EX1 KKR LENDING PARTNERS | 419,026 | 272,557 | 196,633 |
| 99Y801FD2 BLACKROCK PRIVATE OP | 214,892 | 0 | 539,403 |
| 99Y809KC1 LLR EQUITY PARTNERS | 1,034,463 | 931,129 | 2,181,294 |
| 99Y810MO1 CERBERUS GLOBAL NPL | 642,120 | 642,120 | 1,161,571 |
| 99Y815KH7 ONE ROCK CAPITAL PAR | 1,181,690 | 782,989 | 1,961,969 |
| 99Y815MS1 MONARCH CAPITAL PART | 1,206,485 | 849,771 | 1,408,137 |
| 99Y817DA6 LLR EQUITY PARTNERS | 564,778 | 429,807 | 655,703 |
| 99Y822IW3 TCG 3.0-B LP | 687,232 | 718,088 | 684,228 |
| 99Y824XI3 FORESITE CAPITAL FUN | 259,627 | 648,776 | 763,812 |
| 99Y827DE7 MONARCH CAPITAL PTRS | 712,076 | 822,765 |
| Description | Amount |
|---|---|
| 2024 TRANSACTION POSTED IN 2025 | 16,214 |
| ADJUSTMENT TO INCOME | 93 |
| PARTNERSHIP K-1 INCOME ADJUSTMENT | 562,911 |
| BASIS ADJUSTMENT | 142 |
| PARTNERSHIP COST BASIS ADJUSTMENT | 44,257 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 575 | 575 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 562,911 | 562,911 |
| Description | Amount |
|---|---|
| 2023 TRANSACTION POSTED IN 2024 | 14,778 |
| PARTNERSHIP K1 COST BASIS ADJUSTMENT | 3,339 |
| PRIOR YEAR RETURN OF CAPITAL COST ADJ | 6,609 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 10,024 | 10,024 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 3,026 | 3,026 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 24,000 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 10,194 | 10,194 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 3,014 | 3,014 | 0 |