| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 22,187 | 11,094 | 11,093 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CANADIAN IMPERIAL BANK OF COMM | 500,000 | 597,986 |
| ROYAL BANK OF CANADA | 300,000 | 349,470 |
| THE BANK OF NOVA SCOTIA | 445,000 | 517,971 |
| THE BANK OF NOVA SCOTIA | 390,000 | 423,665 |
| JP MORGAN CHASE & CO | 390,000 | 425,217 |
| THE BANK OF NOVA SCOTIA | 350,000 | 335,909 |
| CANADIAN IMPERIAL BANK OF COMM | 350,000 | 337,566 |
| JP MORGAN CHASE & CO | 100,000 | 121,550 |
| JP MORGAN CHASE & CO | 500,000 | 593,350 |
| JP MORGAN CHASE & CO | 340,000 | 414,290 |
| ROYAL BANK OF CANADA | 300,000 | 287,790 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 13 SHS ADOBE INC | 5,110 | 5,781 |
| 39 SHS ADVANCED MICRO DEVICES INC | 2,676 | 4,711 |
| 58 SHS AIRBNB INC | 7,930 | 7,622 |
| 72 SHS ALPHABET INC | 2,780 | 13,630 |
| 72 SHS ALPHABET INC | 8,129 | 13,712 |
| 303 SHS AMAZON.COM INC | 35,767 | 66,475 |
| 21 SHS ANALOG DEVICES INC | 4,273 | 4,462 |
| 210 SHS APPLE INC | 34,129 | 52,588 |
| 9 SHS APPLOVIN CORPORATION | 2,884 | 2,914 |
| 59 SHS BOEING COMPANY | 11,259 | 10,443 |
| 181 SHS BROADCOM INC | 10,261 | 41,963 |
| 44 SHS CADENCE DESGIN SYSTEMS INC | 9,149 | 13,220 |
| 18 SHS COSTCO WHOLESALE CORPORATION | 9,143 | 16,493 |
| 27 SHS CROWDSTRIKE HOLDINGS INC | 4,596 | 9,238 |
| 50 SHS DATADOG INC | 5,867 | 7,145 |
| 54 SHS DEXCOM INC | 3,754 | 4,200 |
| 55 SHS EDWARDS LIFESCIENCES CORPORATION | 4,109 | 4,072 |
| 26 SHS ELI LILLY & CO | 7,629 | 20,072 |
| 45 SHS GE AEROSPACE | 7,375 | 7,506 |
| 25 SHS HILTON WORLDWIDE HOLDINGS INC | 5,289 | 6,179 |
| 16 SHS INTUITIVE SURGICAL INC | 3,615 | 8,351 |
| 39 SHS KEYSIGHT TECHNOLOGIES INC | 5,966 | 6,265 |
| 15 SHS MARRIOTT INTERNATIONAL INC | 2,673 | 4,184 |
| 39 SHS MASTERCARD INCORPORATED | 13,211 | 20,536 |
| 87 SHS META PLATFORMS INC | 20,421 | 50,939 |
| 126 SHS MICROSOFT CORPORATION | 34,402 | 53,109 |
| 16 SHS MOODYS CORPORATION | 5,219 | 7,574 |
| 37 SHS NETFLIX INC | 11,993 | 32,979 |
| 627 SHS NVIDIA CORPORATION | 11,101 | 84,200 |
| 8 SHS OREILLY AUTOMOTIVE INC | 7,531 | 9,486 |
| 30 SHS PALO ALTO NETWORKS INC | 4,489 | 5,459 |
| 29 SHS SALESFORCE INC | 7,308 | 9,696 |
| 13 SHS SERVICENOW INC | 5,975 | 13,781 |
| 44 SHS SNOWFLAKE INC | 7,658 | 6,794 |
| 63 SHS TESLA INC | 18,034 | 25,442 |
| 17 SHS THE PROGRESSIVE CORPORATION | 3,566 | 4,073 |
| 42 SHS TJX COMPANIES INC | 2,539 | 5,074 |
| 74 SHS TRADE DESK INC | 4,968 | 8,697 |
| 157 SHS UBER TECHNOLOGIES INC | 4,151 | 9,470 |
| 28 SHS VERTEX PHARMACEUTICALS INCORP | 7,980 | 11,276 |
| 52 SHS VERTIV HOLDINGS LLC | 5,603 | 5,908 |
| 55 SHS VISA INC | 8,694 | 17,382 |
| 146 SHS WALMART INC | 11,604 | 13,191 |
| 117 SHS WALT DISNEY COMPANY | 13,334 | 13,028 |
| 21 SHS THE HOME DEPOT INC | 6,150 | 8,169 |
| 32 SHS ADIDAS AG ADR | 4,267 | 3,923 |
| 114 SHS ASTRAZENECA PLC | 7,790 | 7,469 |
| 21 SHS EATON CORP PLC | 6,636 | 6,970 |
| 9 SHS FLUTTER ENTERTAINMENT PUBLIC L | 2,412 | 2,326 |
| 120 SHS INDUSTRIA DE DISENO TEXTIL, S ADR | 3,567 | 3,084 |
| 8 SHS MERCADOLIBRE INC | 7,718 | 13,603 |
| 117 SHS NOVO-NORDISK AS | 6,336 | 10,064 |
| 14 SHS SPOTIFY TECHNOLOGY S.A. | 6,459 | 6,263 |
| 251 SHS ALPHABET INC | 14,053 | 47,514 |
| 280 SHS AMAZON.COM INC | 31,031 | 61,429 |
| 74 SHS BECTON DICKINSON AND COMPANY | 17,515 | 16,788 |
| 20 SHS BERKSHIRE HATHAWAY INC | 8,352 | 9,066 |
| 7 SHS COCA-COLA CONSOLIDATED INC | 7,812 | 8,820 |
| 65 SHS COMFORT SYSTEMS USA INC | 19,908 | 27,564 |
| 503 SHS CORTEVA INC | 28,707 | 28,651 |
| 106 SHS DANAHER CORPORATION | 23,305 | 24,332 |
| 172 SHS DOORDASH INC | 19,130 | 28,853 |
| 234 SHS EXPAND ENGERGY CORP | 22,966 | 23,295 |
| 258 SHS INTERCONTINENTAL EXCHANGE INC | 19,460 | 38,445 |
| 43 SHS INTUIT INC | 26,100 | 27,026 |
| 142 SHS JPMORGAN CHASE & CO | 20,604 | 34,039 |
| 3,146 SHS KOSMOS ENERGY LTD | 21,959 | 10,759 |
| 54 SHS META PLATFORMS INC | 31,589 | 31,618 |
| 148 SHS MICROSOFT CORPORATION | 39,702 | 62,382 |
| 59 SHS MONOLITHIC POWER SYSTEMS INC | 29,339 | 34,910 |
| 493 SHS NVIDIA CORPORATION | 5,839 | 66,205 |
| 25 SHS OREILLY AUTOMOTIVE INC | 23,321 | 29,645 |
| 275 SHS ON SEMICONDUCTOR CORPORATION | 20,609 | 17,339 |
| 71 SHS SAIA INC | 16,491 | 32,357 |
| 35 SHS SERVICENOW INC | 26,535 | 37,104 |
| 49 SHS SHERWIN-WILLIAMS CO | 10,070 | 16,656 |
| 52 SHS TOPBUILD CORP | 21,143 | 16,190 |
| 368 SHS WALT DISNEY COMPANY | 34,361 | 40,977 |
| 209 SHS ZOETIS INC | 37,868 | 34,052 |
| 1,322 SHS AGNC INVESTMENT CORP | 12,983 | 12,176 |
| 80 SHS EATON CORP PLC | 26,403 | 26,549 |
| 233 SHS TAIWAN SEMICONDUCTOR MFG ADS LTD | 45,770 | 46,015 |
| 238 SHS ABBOTT LABORATORIES | 26,169 | 26,920 |
| 42 SHS ABBVIE INC | 6,383 | 7,463 |
| 27 SHS ALLSTATE CORPORATION | 2,775 | 5,205 |
| 68 SHS AMAZON.COM INC | 8,394 | 14,919 |
| 462 SHS AMERICAN INTL GROUP INC | 27,563 | 33,634 |
| 598 SHS BANK OF AMERICA CORP | 21,692 | 26,282 |
| 67 SHS BECTON DICKINSON AND COMPANY | 16,304 | 15,200 |
| 59 SHS BERKSHIRE HATHAWAY INC | 22,846 | 26,743 |
| 63 SHS BUILDERS FIRSTSOURCE INC | 9,837 | 9,005 |
| 222 SHS CARMAX INC | 13,631 | 18,151 |
| 37 SHS CATERPILLAR INC | 7,943 | 13,422 |
| 152 SHS COLGATE-PALMOLIVE CO | 14,149 | 13,818 |
| 284 SHS CONOCOPHILLIPS | 30,153 | 28,164 |
| 31 SHS DEERE & COMPANY | 11,791 | 13,135 |
| 101 SHS DIAMONDBACK ENERGY INC | 15,727 | 16,547 |
| 167 SHS DOMINION ENERGY INC | 8,155 | 8,995 |
| 67 SHS FERGUSON ENTERPRISES INC | 9,506 | 11,629 |
| 261 SHS FREEPORT-MCMORAN INC | 10,169 | 9,939 |
| 422 SHS GENERAL MOTORS COMPANY | 15,443 | 22,480 |
| 97 SHS HARTFORD FINANCIAL SRVCS GROUP | 6,945 | 10,612 |
| 46 SHS HCA HEALTHCARE INC | 8,065 | 13,807 |
| 153 SHS INTERNATIONAL PAPER CO | 5,965 | 8,234 |
| 708 SHS KEYCORP | 9,952 | 12,135 |
| 50 SHS L3HARRIS TECHNOLOGIES INC | 12,118 | 10,514 |
| 64 SHS LABCORP HOLDINGS INC | 13,433 | 14,676 |
| 33 SHS LULULEMON ATHLETICA INC | 8,880 | 12,620 |
| 18 SHS MARTIN MARIETTA MATERIALS INC | 5,597 | 9,297 |
| 1 SHS NVR INC | 4,445 | 8,179 |
| 168 SHS NASDAQ INC | 8,584 | 12,988 |
| 11 SHS PARKER-HANNIFIN CORP | 2,970 | 6,996 |
| 643 SHS PFIZER INC | 20,542 | 17,059 |
| 75 SHS REGAL REXNORD CORP | 8,954 | 11,635 |
| 206 SHS SS&C TECHNOLOGIES HOLDINGS INC | 12,464 | 15,611 |
| 119 SHS STARBUCKS CORP | 9,631 | 10,859 |
| 256 SHS SYSCO CORPORATION | 20,173 | 19,574 |
| 98 TARGET CORPORATION | 12,401 | 13,248 |
| 125 SHS TEXAS INSTRUMENTS INC | 19,905 | 23,439 |
| 70 SHS UNION PACIFIC CORP | 15,210 | 15,963 |
| 38 SHS VISA INC | 6,007 | 12,010 |
| 75 SHS WASTE MANAGEMENT INC | 6,887 | 15,134 |
| 125 SHS WELLS FARGO & CO | 4,890 | 8,780 |
| 22 SHS THE HOME DEPOT INC | 6,481 | 8,558 |
| 77 SHS EXTRA SPACE STORAGE INC | 9,944 | 11,519 |
| 63 SHS SBA COMMUNICATIONS CORPORATION | 12,979 | 12,839 |
| 21 SHS ACCENTURE PLC | 7,091 | 7,388 |
| 47 SHS AON PUBLIC LIMITED COMPANY | 16,221 | 16,880 |
| 153 SHS MEDTRONIC PUBLIC LIMITED COMPANY | 11,767 | 12,221 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| REDBIRD SERIES 2019 ACCESS OFFSHORE LP | AT COST | 708,821 | 963,530 |
| DST OPPORTUNITIES ACCESS OFFSHORE LP | AT COST | 110,107 | 275,987 |
| VINTAGE VIII OFFSHORE SCSP | AT COST | 861,838 | 1,601,797 |
| VINTAGE IX B OFFSHORE SCSP | AT COST | 352,671 | 529,764 |
| PRIVATE EQUITY MANAGERS (2020) OFFSHORE LP | AT COST | 1,113,871 | 1,423,807 |
| MOUNT KELLETT CAPITAL PARTNERS ACCESS | AT COST | 0 | 3,089 |
| WEST STREET CAPITAL PARTNERS VIII - PARALLEL LP | AT COST | 699,820 | 833,029 |
| REDBIRD CAPITAL PARTNERS IV AC | AT COST | 647,073 | 715,825 |
| AEA INVESTORS III ACCESS OFFS | AT COST | 161,463 | 139,710 |
| VINTAGE REAL ESTATE PARTERS III OFFSHORE | AT COST | 50,581 | 57,146 |
| 63,504 SHS GS SHORT TERM CONSERVATIVE INCOME FD | AT COST | 634,568 | 640,756 |
| 3,771 SHS DYNAMIC EQUITY MANAGERS PORTFOLIO 2 OFFSHORE LP | AT COST | 1,820,226 | 2,373,998 |
| 4,011 SHS WELLINGTON: NON-US EQUITY OFFSHORE | AT COST | 856,038 | 935,856 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,155 | 0 | 1,155 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXPENSES | 71,421 | 71,279 | 0 | |
| OTHER FEES | 469 | 469 | 0 | |
| PAYROLL FEES | 1,975 | 494 | 1,481 | |
| POSTAGE | 348 | 0 | 348 | |
| WORKERS COMP INSURANCE | 403 | 101 | 302 | |
| PENALTIES | 3,759 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NONTAXABLE DISTRIBUTIONS | 288 | 288 | |
| DTS OPPORTUNITIES ACCESS OFFSHORE LP - UBTI | 74,434 | 74,434 | |
| REDBIRD CAPITAL PARTNERS IV | -267 | -267 | |
| PRIVATE EQUITY MANAGERS 2020 OFFSHORE | 15,729 | 15,729 | |
| VINTAGE VIII OFFSHORE | 68,671 | 68,671 | |
| WEST STREET CAPITAL PARTNERS - NON UBTI | 1,424 | 1,424 | 1,424 |
| PRIVATE EQUITY MANAGERS - SECTION 988 CURRENCY LOSS | -1,943 | -1,943 | -1,943 |
| WEST STREET CAPITAL PARTNERS - SECTION 988 CURRENCY GAIN | 22,758 | 22,758 | 22,758 |
| VINTAGE IX B OFFSHORE - SECTION 988 CURRENCY GAIN | 1,129 | 1,129 | 1,129 |
| GS CAPITAL GROUP - OTHER INVESTMENT INCOME | 142 | 142 | 142 |
| REDBIRD SERIES 2019 ACCESS OFFSHORE LP | 4,106 | 4,106 | |
| VINTAGE REAL ESTATE PARTNERS III | -6,237 | -6,237 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 217,080 | 217,080 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 2,017 | 2,017 | 0 | |
| TN FRANCHISE TAX | 258 | 258 | 0 | |
| PY WI TAX EXTENSION ON UBTI | 18,925 | 18,925 | 0 | |
| PY 990-PF EXCISE TAX EXTENSION | 19,594 | 0 | 0 | |
| CY FEDERAL ESTIMATED TAX ON UBTI | 5,438 | 0 | 0 | |
| CY WI ESTIMATED TAX ON UBTI | 7,749 | 7,749 | 0 |