| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,600 | 4,300 | 4,300 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN EXPRESS COMPANY HYBRID 05/01/2026 USD | 44,702 | 45,012 |
| AMERICAN INTL GROUP 4.2% 04/01/2028 USD | 198,380 | 195,444 |
| AMERISOURCEBERGEN CORP 3.45% 12/15/2027 USD | 114,614 | 116,114 |
| AMGEN INC 5.15% 03/02/2028 USD | 79,109 | 77,554 |
| AT&T INC 1.65% 02/01/2028 | 67,878 | 67,287 |
| BANK OF AMERICA CORPORATION HYBRID MTN 10/24/2026 USD | 67,355 | 68,006 |
| BAT INTL FINANCE PLC 4.448% 03/16/2028 USD | 94,258 | 92,492 |
| BAXTER INTERNATIONAL INC. 1.915% 02/01/2027 USD | 52,415 | 52,781 |
| BECTON, DICKINSON AND COMPANY 4.693% 02/13/2028 USD | 98,371 | 96,529 |
| BROADCOM CORPORATION 3.5% 01/15/2028 USD | 47,475 | 47,174 |
| CIGNA CORPORATION 4.125% 11/15/2025 USD | 72,484 | 72,633 |
| CIGNA CORPORATION 3.4% 03/01/2027 USD | 49,295 | 49,588 |
| CITIGROUP INC HYBRID 01/10/2028 USD | 60,356 | 60,781 |
| CVS HEALTH CORPORATION 1.3% 08/21/2027 USD | 144,454 | 144,995 |
| DEUTSCHE BANK NY HYBRID 02/08/2028 USD | 192,791 | 192,014 |
| ENBRIDGE INC 1.6% 10/04/2026 USD | 75,765 | 76,654 |
| ENERGY TRANSFER PARTNERS 4.75% 01/15/2026 USD | 53,974 | 53,919 |
| GENERAL MOTORS FINANCIAL COMPA 4.35% 01/17/2027 USD | 104,504 | 104,774 |
| HP ENTERPRISE CO 1.75% 04/01/2026 USD SR LIEN | 50,385 | 50,081 |
| HUMANA INC 1.35% 02/03/2027 USD | 136,764 | 137,622 |
| JPMORGAN CHASE & CO HYBRID 02/04/2027 USD | 94,591 | 96,078 |
| MITSUBISHI UFJ FINANCIAL GROUP HYBRID 07/20/2027 USD | 201,459 | 201,620 |
| MIZUHO FINANCIAL GROUP INC HYBRID 07/09/2027 USD | 261,726 | 270,294 |
| MORGAN STANLEY HYBRID 12/10/2026 USD | 282,629 | 284,495 |
| NEXTERA ENERGY CAPITAL HOLDING 1.875% 01/15/2027 USD | 53,493 | 53,856 |
| NORTHWEST PIPELINE LLC 4.0% 04/01/2027 USD | 47,364 | 47,105 |
| NUTRIEN LTD 4.0% 12/15/2026 USD | 163,036 | 163,686 |
| PHILLIP MORRIS INTERNATIONAL IN 4.75% 02/12/2027 USD | 226,639 | 228,486 |
| SOUTHERN POWER CO 0.9% 01/15/2026 USD | 114,899 | 116,223 |
| SPECTRA ENERGY PARTNERS 3.375% 10/15/2026 USD | 75,629 | 76,148 |
| SYSTEM ENERGY RESOURCES 6.0% 04/15/2028 USD | 68,233 | 67,851 |
| TRANSCONTINENTAL GAS PIPE LINE 4.0% 03/15/2028 USD | 46,784 | 46,636 |
| UBS GROUP AG 4.55% 04/17/2026 USD SR LIEN | 274,764 | 275,017 |
| VALERO ENERGY PARTNERS LP 4.5% 03/15/2028 USD | 51,245 | 50,274 |
| ZOETIS INC 3.0% 09/12/2027 USD | 198,403 | 199,318 |
| BANK OF AMERICA CORPORATION MTN 4.0% 01/22/2025 USD | 115,068 | 114,943 |
| CANADIAN IMPERIAL BANK OF COMM 2.25% 01/28/2025 USD | 154,837 | 154,701 |
| CANADIAN IMPERIAL BANK OF COMM 5.237% 06/28/2027 | 114,396 | 115,210 |
| WP CAREY INC 4.0% 02/01/2025 USD | 142,010 | 141,817 |
| PRAXAIR, INC 2.65% 02/05/2025 USD | 168,781 | 168,621 |
| WELLS FARGO & COMPANY MTN 3.0% 02/19/2025 USD | 95,003 | 94,782 |
| AMPHENOL CORP 2.05% 03/01/2025 USD | 38,905 | 38,812 |
| NEXTERA ENERGY CAPITAL 6.051% 03/01/2025 SR LIEN S&P | 185,155 | 185,327 |
| ABBVIE INC 3.8% 03/15/2025 USD | 70,007 | 69,874 |
| SPECTRA ENERGY PARTNERS, L.P. 3.5% 03/15/2025 USD | 57,918 | 57,808 |
| BANCO SANTANDER SA 3.496% 03/24/2025 USD | 199,828 | 199,532 |
| MOODY'S CORPORATION 3.75% 03/24/2025 SR LIEN | 216,572 | 216,453 |
| CITIGROUP INC 3.875% 03/26/2025 USD | 125,024 | 124,666 |
| ORACLE CORPORATION 2.5% 04/01/2025 USD | 141,381 | 141,184 |
| OTIS WORLDWIDE CORPORATION 2.056% 04/05/2025 USD | 64,711 | 64,499 |
| FOX CORP 3.05% 04/07/2025 SR LIEN | 191,926 | 192,076 |
| BANK OF NOVA SCOTIA (THE) 3.45% 04/11/2025 USD | 99,914 | 99,599 |
| ROYAL BANK OF CANADA MTN 3.375% 04/14/2025 USD | 62,945 | 62,790 |
| ROSS STORES INC 4.6% 04/15/2025 USD | 194,157 | 193,759 |
| MARATHON PETROLEUM CORP 4.7% 05/01/2025 USD | 80,129 | 79,910 |
| ALTRIA GROUP, INC 2.35% 05/06/2025 USD | 54,702 | 54,522 |
| ERP OPERATING LIMITED PTN 3.375% 06/01/2025 USD | 242,425 | 241,632 |
| EXELON CORPORATION 3.95% 06/15/2025 SER WI SR LIEN | 49,772 | 49,782 |
| BAXALTA INCORPORATED 4.0% 06/23/2025 USD | 90,407 | 90,692 |
| SHERWIN-WILLIAMS COMPANY (THE) 4.25% 08/08/2025 | 183,252 | 182,599 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADYEN N.V. ADR CMN (ADYEY) | 23,691 | 27,721 |
| ALPHABET INC. CMN CLASS A | 643,805 | 2,104,827 |
| ALPHABET INC. CMN CLASS C | 18,220 | 102,838 |
| AMAZON.COM INC CMN | 647,549 | 1,746,344 |
| AMERICAN EXPRESS CO HYBRID 10/30/2026 SR LIEN CPN | 117,985 | 117,436 |
| AON PUBLIC LIMITED COMPANY CMN (AON) | 11,324 | 19,754 |
| APPLE INC. CMN (AAPL) | 743,673 | 4,201,547 |
| ARCH CAPITAL GROUP LTD. CMN | 21,915 | 30,845 |
| ASML HOLDINGS NV ADR CMN | 7,049 | 28,416 |
| ATLASSIAN CORPORATION PLC CMN CLASS A (TEAM) | 16,312 | 28,475 |
| BAE SYSTEM PLC SPONSORED ADR CMN | 24,375 | 26,811 |
| BAXTER INTERNATIONAL INC. 2.6% 08/15/2026 USD SR LIEN | 224,459 | 228,122 |
| CANADIAN NATURAL RESOURCES CMN | 20,615 | 20,251 |
| CANADIAN PACIFIC KANSAS CITY L CMN | 13,845 | 32,494 |
| CIGNA CORP 1.25% 03/15/2026 USD SR LIEN | 141,204 | 141,920 |
| COMPASS GROUP PLC SPONSORED ADR CMN | 22,065 | 26,371 |
| COUPANG LLC CMN (CPNG) | 25,126 | 29,036 |
| EBAY INC. 1.4% 05/10/2026 USD SR LIEN | 277,623 | 281,487 |
| EVELANCE HEALTH, INC. 4.9% 02/08/2026 USD SR LIEN | 42,994 | 42,975 |
| EVERSOURCE ENERGY 4.75% 05/15/2026 USD SR LIEN | 54,321 | 54,951 |
| EXPERIAN PLC SPONSORED ADR CMN | 8,431 | 19,415 |
| FERRARI N.V. CMN (RACE) | 16,799 | 46,308 |
| GE CAPITAL INTERNATIONAL FUND 3.373% 11/15/2025 USD | 214,646 | 215,763 |
| ICON PUBLIC LIMITED COMPANY CMN | 29,302 | 36,490 |
| ING GROEP N.V. HYBRID 03/28/2026 USD SR LIEN | 229,808 | 237,355 |
| INVESCO QQQ TRUST ETF, SERIES ETF (QQQ) | 1,848,034 | 3,276,984 |
| ISHARES RUSSELL 1000 VALUE ETF (IWD) | 3,089,511 | 3,993,254 |
| LINDE PLC CMN | 22,597 | 28,888 |
| MCCORMICK & CO 0.9% 02/15/2026 USD SR | 129,951 | 130,257 |
| MEITUAN DIANPING ADR CMN (MPNGY) | 49,208 | 38,433 |
| MERCADOLIBRE, INC. CMN | 15,752 | 20,405 |
| MITSUBISHI HEAVY INDUSTRIES L ADR CMN (MHVIY) | 30,655 | 35,674 |
| MONDAY.COM LTD CMN (MNDY) | 22,129 | 24,486 |
| NU HOLDINGS LTD. CMN (NU) | 21,706 | 20,212 |
| ROLLS-ROYCE HOLDINGS PLC SPONSORED ADR CMN (RYCEY) | 38,032 | 36,787 |
| SABINE PASS LIQUEFACTION, LLC 5.875% 06/30/2026 USD SER WI SR LIEN | 148,054 | 149,394 |
| SAFRAN SA SPONSORED ADR CMN | 40,601 | 47,604 |
| SAP SE (SPON ADR) (SAP) | 47,003 | 46,041 |
| SEA LIMITED SPONSORED ADR CMN (SE) | 33,099 | 48,276 |
| SHIRE ACQUISITIONS INVESTMENTS 3.2% 09/23/2026 USD SR LIEN | 4,662 | 4,887 |
| SIEMENS ENERGY AG ADR CMN (SMNEY) | 31,374 | 31,927 |
| SPOTIFY TECHNOLOGY S.A. CMN (SPOT) | 28,310 | 43,843 |
| STERIS PLC CMN | 15,880 | 28,162 |
| SUNTRUST BANK 4.05% 11/03/2025 USD SER BKNT SR LIEN | 108,064 | 109,504 |
| TAIWAN SEMICONDUCTOR MFG ADS LTD ADS 1ADS EQUALS 5ORDS (TSM) | 45,458 | 63,197 |
| TESLA, INC. CMN | 99,945 | 183,747 |
| UBS GROUP AG CMN | 23,433 | 23,801 |
| US BANCORP MTN 3.1% 04/17/2026 USD SUB LIEN | 50,388 | 50,882 |
| MICROSOFT CORPORATION CMN (MSFT) | 150,730 | 1,639,214 |
| NVIDIA CORPORATION CMN (NVDA) | 34,595 | 1,647,738 |
| FERGUSON PLC CMN (FERG) | 16,623 | 21,176 |
| ASM INTERNATIONAL N.V. ADR CMN SERIES REG SHARES (ASMIY) | 13,172 | 22,567 |
| ASTRAZENECA PLC SPONS ADR SPONSORED ADR CMN (AZN) | 38,640 | 36,822 |
| ICICI BANK LIMITED SPONS ADR (IBN) | 20,681 | 27,740 |
| NOVO-NORDISK A/S ADR ADR CMN (NVO) | 31,499 | 50,752 |
| SCHNEIDER ELECTRIC SE UNSPONSORED ADR (FRANCE) | 17,929 | 28,886 |
| WASTE CONNECTIONS, INC. CMN (WCN) | 15,397 | 19,045 |
| 3I GROUP PLC UNSPONSORED ADR CMN (TGOPY) | 32,622 | 38,566 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ARTISAN DYNAMIC EQUITY | AT COST | 595,000 | 1,226,276 |
| PRIVATE EQUITY MANAGERS 2016 | AT COST | 406,915 | 1,826,115 |
| PRIVATE EQUITY MANAGERS 2017 | AT COST | 510,850 | 2,103,521 |
| PRIVATE EQUITY MANAGERS 2018 | AT COST | 1,107,337 | 1,927,169 |
| PRIVATE EQUITY MANAGERS 2019 | AT COST | 1,185,883 | 2,071,471 |
| PRIVATE EQUITY MANAGERS 2020 | AT COST | 1,250,581 | 1,423,807 |
| PRIVATE EQUITY MANAGERS 2021 | AT COST | 1,040,350 | 1,135,525 |
| PRIVATE EQUITY MANAGERS 2022 | AT COST | 412,582 | 394,482 |
| PRIVATE EQUITY MANAGERS 2023 | AT COST | 142,429 | 140,058 |
| PRIVATE EQUITY MANAGERS 2024 | AT COST | 7,500 | 4,773 |
| GEMINI TRUST | AT COST | 2,000,000 | 2,000,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 40,000 | 20,000 | 20,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PRIVATE EQUITY MANAGERS 2015 | -276,528 | 1,366,387 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE ON CONTRIBUTED STOCK | 967,163 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NONDIVIDEND DISTRIBUTIONS | 584 | 0 | 584 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 72,905 | 72,905 | 0 | |
| ADR FEES | 325 | 325 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 1,004 | 1,004 | 0 | |
| TAX RECLAIM (FOREIGN TAX) | 885 | 885 | 0 |