| 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 (990-PF) | PART I LINE 6A (990-PF) | RECONCILIATION OF NET GAIN/(LOSS) FROM SALES OF ASSETS NOT INCLUDED IN PART IV TOTAL INCLUDED IN PART IV: (DETAILS BELOW) NET GAIN/(LOSS): $658,204 TOTAL NOT INCLUDED IN PART IV: PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - UBI NET GAIN/(LOSS): $59 TOTAL PART I, LINE 6A: $658,263 DETAILS OF ASSETS INCLUDED IN PART IV: PUBLICLY-TRAIDED SECURITIES GROSS SALES PRICE: $4,650,828 BOOK BASIS: $4,036,307 NET GAIN/(LOSS): $614,521 PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - NON UBI NET GAIN/(LOSS): $43,683 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC - 3.200% - 11/21/20 | 69,226 | 69,595 |
| AERCAP IRELAND CAPITAL DAC NOT | 77,360 | 79,813 |
| AMGEN INC - 2.200% - 02/21/202 | 74,388 | 75,861 |
| ANHEUSER BUSCH - 4.750% - 01/2 | 76,033 | 74,950 |
| ARROW ELECTRS INC NT - 2.950% | 71,726 | 76,625 |
| AT&T INC - 1.650% - 02/01/2028 | 39,950 | 36,371 |
| AT&T INC - 4.350% - 03/01/2029 | 38,885 | 39,154 |
| BANCO SANTANDER S.A.NOTE - 2.7 | 73,594 | 80,440 |
| BANK AMERICA CORP - 5.468% - 0 | 74,842 | 75,101 |
| BANK MONTREAL MEDIUM - 5.717% | 66,970 | 66,646 |
| BARCLAYS PLC NOTE - 7.385% - 1 | 71,289 | 74,205 |
| BOEING CO NT - 3.625% - 02/01/ | 65,319 | 68,086 |
| BP CAP MKTS - 2.721% - 01/12/2 | 68,552 | 68,459 |
| BROADCOM INC - 3.500% - 01/15/ | 72,770 | 77,019 |
| CISCO SYS INC - 4.850% - 02/26 | 61,033 | 60,378 |
| CITIGROUP INC NOTE - 6.270% - | 76,985 | 78,613 |
| COMCAST CORP NT - 3.150% - 02/ | 73,190 | 76,213 |
| COOPERATIEVE CENTRALE RAIFFEIS | 69,024 | 68,586 |
| CVS HEALTH CORP NOTE - 5.125% | 74,273 | 73,430 |
| DEERE JOHN CAPITAL CORP SER H | 24,725 | 23,803 |
| DEUTSCHE BK AG NY NOTE - 2.552 | 73,476 | 80,859 |
| DISCOVERY COMMUNICATIONS LLC - | 72,792 | 75,752 |
| DISNEY WALT CO - 2.650% - 01/1 | 75,060 | 70,833 |
| DOWDUPONT INC - 4.725% - 11/15 | 74,867 | 74,629 |
| FISERV INC NOTE CALL MAKE WHOL | 74,746 | 75,053 |
| GENERAL MTRS FINL - 5.750% - 0 | 74,319 | 75,991 |
| GOLDMAN SACHS GROUP INC NOTE - | 73,554 | 77,586 |
| GS FIN CORP SER F - 0.000% - 1 | 25,020 | 51,130 |
| HSBC HOLDINGS PLC - 6.254% - 0 | 72,717 | 72,674 |
| INTEL CORP - 5.150% - 02/12/20 | 44,355 | 43,184 |
| JPMORGAN CHASE &CO - 3.702% - | 73,841 | 75,748 |
| JPMORGAN CHASE FINL CO - 0.000 | 25,000 | 33,685 |
| KLA CORP NOTE - 4.100% - 03/15 | 71,214 | 73,195 |
| KROGER CO - 1.700% - 01/15/203 | 67,055 | 70,042 |
| LLOYDS BANK - 4.650% - 03/23/2 | 71,931 | 74,558 |
| MCCORMICK &CO INC NOTE CALL MA | 27,031 | 28,733 |
| MORGAN STANLEY MTN - 5.173% - | 81,203 | 80,132 |
| MOTOROLA SOLUTIONS INC NOTE - | 73,328 | 73,760 |
| NXP B V / NXP FDG LLC / NXP US | 73,623 | 77,671 |
| ORACLE CORP NOTE CALL MAKE WHO | 72,537 | 73,597 |
| PEPSICO - 1.625% - 05/01/2030 | 59,237 | 59,721 |
| PFIZER INVT - 4.650% - 05/19/2 | 62,521 | 64,306 |
| ROYAL BANK OF CANADA - 0.000% | 25,000 | 25,658 |
| ROYAL BANK OF CANADA - 4.650% | 75,437 | 74,897 |
| ROYAL BANK OF SCOTLAND - 4.800 | 67,835 | 69,977 |
| SUMITOMO MITSUI FINL GRP - 5.5 | 75,827 | 76,184 |
| T MOBILE - 3.875% - 04/15/2030 | 71,047 | 70,564 |
| TAKEDA PHARMACEUTICAL CO - 5.0 | 73,378 | 75,172 |
| TELEFONICA EMISIONESS - 4.103% | 66,331 | 68,897 |
| TOTAL SYSTEMS SERVICES - 4.800 | 73,308 | 74,821 |
| VERIZON COMMUNICATIONS - 4.500 | 72,548 | 70,697 |
| WELLS FARGO & CO - 4.478% - 04 | 64,991 | 62,940 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADIDAS AG | 12,889 | 12,908 |
| AIA GROUP LTD ADR | 27,366 | 21,903 |
| AMADEUS IT HLDS SA | 16,503 | 18,340 |
| APPLIED FIN EXPLORER FUND INST | 38,060 | 41,389 |
| APPLIED FIN SELECT FUND INSTL | 100,030 | 108,696 |
| ARES STRATEGIC INCOME FUND CL | 500,000 | 500,000 |
| ARISTOTLE FLOATING RATE INCOME | 355,881 | 354,018 |
| ASM INTERNATIONAL NV | 9,828 | 18,213 |
| ASML HOLDING NV NY REG SHS | 13,952 | 27,030 |
| ATLAS COPCO AB B SHS ADR | 14,625 | 18,971 |
| CANADIAN NATL RAILWAY CO | 17,237 | 16,140 |
| CLP HOLDINGS LTD | 10,315 | 8,942 |
| COLOPLAST AS ADR | 23,310 | 16,290 |
| COMPASS GROUP PLC ADR | 16,260 | 29,895 |
| CSL LTD | 21,017 | 18,650 |
| DAIKIN INDS LTD ADR | 20,505 | 16,499 |
| DASSAULT SYS SA SPN ADR | 19,424 | 19,631 |
| DFA DIMENSIONAL INTERNATIONAL | 54,280 | 53,340 |
| DFA EMERGING MARKETS CORE EQ P | 251,635 | 232,189 |
| DIAGEO PLC ADS | 17,472 | 15,637 |
| DIMENSIONAL U S EQUITY ETF | 20,541 | 25,883 |
| DOUBLELINE CORE FIXED INCOME I | 247,949 | 247,721 |
| EXPERIAN GROUP LTD S/ADR | 14,669 | 17,947 |
| FANUC LIMITED UNSPONSORED | 12,093 | 8,346 |
| FERRARI NV | 14,436 | 27,615 |
| GQG PARTNERS EMERGING MARKETS | 177,824 | 204,392 |
| HERMES INTL 10 ADR | 13,871 | 29,879 |
| HOTCHKIS & WILEY HIGH YLD-I | 116,801 | 114,606 |
| HOYA CORP SPONS ADR | 15,237 | 16,616 |
| INDUSTRIA DE DISENO | 16,167 | 29,592 |
| INFINEON TECH ADS | 19,948 | 17,837 |
| INTERNATIONAL HIGH REL PROFIT | 37,618 | 34,058 |
| ISHARES BARCLAYS 1-3 YEAR TREA | 30,299 | 30,579 |
| ISHARES CORE MSCI EAFE ETF | 343,901 | 362,996 |
| ISHARES MSCI EAFE SMALL CAP IN | 258,328 | 211,896 |
| ISHARES S&P 500 INDEX FD | 5,113,283 | 7,132,446 |
| ISHARES TR S & P MIDCAP 400 IN | 876,184 | 1,123,386 |
| JARDINE MATHESON UNS/ADR | 9,895 | 7,374 |
| KONE OYJ ADR B SHS | 21,698 | 16,064 |
| KUENE & NAGEL INTL AG ADR | 8,583 | 6,882 |
| L'AIR LIQUIDE ADR OTC | 19,017 | 25,252 |
| L'OREAL ADR | 13,757 | 15,490 |
| LONZA GROUP AG UNSP/ADR | 18,393 | 16,458 |
| LORD ABBETT CREDIT OPPORTUNITI | 400,000 | 400,000 |
| LVMH MOET HENN UNSP | 16,095 | 23,524 |
| MERCK KGAA SPON ADR EACH REPR | 18,737 | 14,888 |
| MURATA MFG INC UNSP/ADR | 10,058 | 8,030 |
| NOVARTIS AG ADR | 15,772 | 18,489 |
| NOVO NORDISK A S | 9,802 | 24,344 |
| PALMER SQUARE INCM PLUS FD I | 23,627 | 23,907 |
| RATIONAL SPECIAL SITUATIONS IN | 49,158 | 44,909 |
| ROCHE HOLDING LTD ADR | 21,337 | 17,091 |
| SAGE GROUP PLC UNS/ADR | 18,097 | 20,995 |
| SAP AKTIENGESELL ADS | 13,180 | 22,405 |
| SGS SA UNSP ADR | 19,741 | 19,939 |
| SHIN-ETSU CHEMICAL C | 12,630 | 17,263 |
| SMC CORPORATION | 20,337 | 14,923 |
| SPDR PORTFOLIO SHORT TERM CORP | 15,005 | 14,930 |
| STONE HARBOR EMERGING MARKETS | 177,753 | 135,539 |
| SYSMEX CORP UNSP ASDR | 24,883 | 20,414 |
| TAIWAN SEMICONDUCTOR MFG CO LT | 14,377 | 38,708 |
| TCW EMERGING MARKETS INCOME FU | 170,926 | 138,834 |
| TERUMO CORP | 14,435 | 16,770 |
| TOTALENERGIES SE | 11,474 | 15,260 |
| UNIVERSAL MUSIC GROUP | 19,342 | 17,992 |
| VANGUARD FTSE EMERGING MARKETS | 250,908 | 214,034 |
| VANGUARD SF REIT ETF | 147,323 | 162,660 |
| VANGUARD SM-CAP ETF | 362,877 | 439,232 |
| WASATCH CORE GROWTH FUND CL IN | 15,000 | 15,355 |
| WOLTERS KLUWER S/ADR | 16,536 | 20,635 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKSTONE REIT INC CL I | 435,683 | 408,851 | |
| ENERGY DYNAMICS FUND LTD, OFFS | 400,000 | 433,549 | |
| FUGIO FUND XI PE, LP | 334,401 | 500,144 | |
| FUGIO FUND XII PE, LP | 192,763 | 235,960 | |
| FUGIO FUND XII VC, LP | 195,684 | 239,561 | |
| FUGIO FUND XIII PE, LP | 45,536 | 50,902 | |
| FUGIO FUND XIII VC, LP | 44,946 | 49,622 | |
| FUGIO PRIVATE EQUITY FD XI VC, | 400,380 | 474,862 | |
| HAMILTON LANE PVT ASSETS FD - | 100,000 | 140,821 | |
| HYPERION FUND LLC | 210,489 | 206,274 | |
| ICAPITAL CLEARLAKE CAPITAL PAR | 68,686 | 75,263 | |
| KING STREET CAPITAL LTD, OFFSH | 400,000 | 460,422 | |
| MILLENNIUM - INTERNATIONAL HED | 188,750 | 220,049 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 54,454 | 54,454 | ||
| Bank Charges | 3,023 | 3,023 | ||
| K-1 Exp FUGIO FUND XI PE, LP | 14,681 | 14,147 | ||
| K-1 Exp FUGIO FUND XII PE, LP | 18,263 | 17,417 | ||
| K-1 Exp FUGIO FUND XII VC, LP | 14,940 | 14,939 | ||
| K-1 Exp FUGIO FUND XIII PE, LP | 4,496 | 4,081 | ||
| K-1 Exp FUGIO FUND XIII VC, LP | 5,072 | 5,072 | ||
| K-1 Exp FUGIO PRIVATE EQUITY F | 15,711 | 15,709 | ||
| K-1 Exp HYPERION FUND LLC | 12 | 12 | ||
| Postage/Delivery Service | 722 | 722 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss FUGIO FUND XI PE, LP | 2,399 | 3,816 | |
| K-1 Inc/Loss FUGIO FUND XII PE, LP | 333 | 2,594 | |
| K-1 Inc/Loss FUGIO FUND XII VC, LP | 1,212 | 1,212 | |
| K-1 Inc/Loss FUGIO FUND XIII PE, LP | 32 | 32 | |
| K-1 Inc/Loss FUGIO FUND XIII VC, LP | 18 | 18 | |
| K-1 Inc/Loss FUGIO PRIVATE EQUITY FD XI VC, LP | 1,855 | 1,105 | |
| K-1 Inc/Loss HYPERION FUND LLC | 5,400 | 5,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 79,978 | 79,978 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 9,600 | |||
| 990-PF Extension for 2023 | 300 | |||
| Foreign Tax Paid | 2,762 | 2,762 |