| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 921937603 VANGUARD TTL BD MKT | ||
| 92203J308 VANGUARD TTL INTL BN | ||
| 464287432 ISHARES 20+ YEAR TRE | 938,114 | 737,677 |
| 83002G108 SIX CIRCLES ULTR SHR | 371,391 | 371,136 |
| 92206C771 VANGUARD MORTGAGE-BA | ||
| 83002G884 SIX CIRCLES CREDIT O | 1,453,352 | 1,483,210 |
| 46429B267 ISHARES US TREASURY | ||
| 83002G702 SIX CIRCLES GLOBAL B | 386,626 | 370,802 |
| 4812C0100 JPM CORE BD FD - USD | 170,000 | 175,551 |
| 921937835 VANGUARD TOTAL BOND | 1,511,318 | 1,480,771 |
| 92203J407 VANGUARD TOTAL INTL | 342,556 | 349,285 |
| 92206C870 VANGUARD INT-TERM CO | 1,097,167 | 1,110,214 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 256677105 DOLLAR GENERAL CORP | ||
| 464287465 ISHARES MSCI EAFE ET | 190,818 | 193,032 |
| 681919106 OMNICOM GROUP | ||
| 693718108 PACCAR INC | ||
| 743315103 PROGRESSIVE CORP | 12,621 | 40,494 |
| 806857108 SCHLUMBERGER LTD | 11,437 | 12,154 |
| 904767704 UNILEVER PLC-SPONSOR | 28,719 | 38,726 |
| 922908629 VANGUARD MID-CAP ETF | 757,100 | 1,923,131 |
| 46625H100 JPMORGAN CHASE & CO | ||
| 78462F103 SPDR S&P 500 ETF TRU | 1,824,934 | 5,563,071 |
| 91324P102 UNITEDHEALTH GROUP I | 11,023 | 39,963 |
| 084670702 BERKSHIRE HATHAWAY I | 10,217 | 58,926 |
| 872540109 TJX COMPANIES INC | 4,718 | 16,793 |
| 256746108 DOLLAR TREE INC | 24,139 | 20,758 |
| 464287309 ISHARES S&P 500 GROW | ||
| 464287408 ISHARES S&P 500 VALU | ||
| 574599106 MASCO CORP | 20,094 | 44,993 |
| 83175M205 SMITH & NEPHEW PLC - | 27,201 | 18,509 |
| 09857L108 BOOKING HOLDINGS INC | 22,329 | 64,589 |
| 665859104 NORTHERN TRUST CORP | ||
| 808513105 SCHWAB (CHARLES) COR | 40,603 | 67,127 |
| 83002G306 SIX CIRCLES US UNCON | 2,807,411 | 4,122,692 |
| 83002G405 SIX CIRCLES INTL UNC | 1,308,517 | 1,373,474 |
| G29183103 EATON CORP PLC | ||
| 315911750 FIDELITY 500 INDEX F | ||
| 500472303 KONINKLIJKE PHILIPS | 33,183 | 29,321 |
| 595112103 MICRON TECHNOLOGY IN | 12,814 | 22,892 |
| 835699307 SONY GROUP CORP - SP | 26,055 | 41,685 |
| 02079K305 ALPHABET INC-CL A | 28,157 | 50,543 |
| 358029106 FRESENIUS MEDICAL CA | 36,543 | 27,100 |
| 46641Q191 JPMORGAN BETABUILDER | ||
| 46641Q217 JPMORGAN BETABUILDER | 796,283 | 906,893 |
| 46641Q225 JPMORGAN BETABUILDER | 471,607 | 544,178 |
| 46641Q233 JPMORGAN BETABUILDER | 489,153 | 445,185 |
| G0450A105 ARCH CAPITAL GROUP L | ||
| 053611109 AVERY DENNISON CORP | 44,814 | 47,344 |
| 09247X101 BLACKROCK INC | ||
| 12514G108 CDW CORP/DE | 25,958 | 24,540 |
| 142339100 CARLISLE COS INC | 12,733 | 20,655 |
| 143130102 CARMAX INC | 40,367 | 42,924 |
| 464286392 ISHARES MSCI WORLD E | 1,473,003 | 1,929,289 |
| 803054204 SAP SE-SPONSORED ADR | ||
| G3421J106 FERGUSON PLC | ||
| 14448C104 CARRIER GLOBAL CORP | 27,225 | 42,116 |
| 464287507 ISHARES CORE S&P MID | ||
| 871829107 SYSCO CORP | 34,809 | 37,160 |
| 03852U106 ARAMARK | 42,802 | 49,324 |
| 09290D101 BLACKROCK INC | 15,902 | 27,678 |
| 126408103 CSX CORP | 34,800 | 33,787 |
| 31488V107 FERGUSON ENTERPRISES | 35,397 | 50,335 |
| 595017104 MICROCHIP TECHNOLOGY | 24,710 | 22,997 |
| 67103H107 O'REILLY AUTOMOTIVE | 23,103 | 28,459 |
| 74834L100 QUEST DIAGNOSTICS IN | 33,258 | 37,564 |
| G0176J109 ALLEGION PLC | 22,828 | 22,346 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 425955911 RIVERSTONE GLOBAL EN | AT COST | 130,331 | 14,568 |
| 468213962 DFJ GROWTH 2013 PRIV | AT COST | 602,895 | |
| 482924925 KKR NORTH AMERICA XI | AT COST | 188,705 | |
| 484981964 GSO PRIVATE INVESTOR | AT COST | 29,600 | 34,103 |
| 510000920 LC ASIA PRIVATE INVE | AT COST | 34,979 | |
| 811711969 STARWOOD SOF IX PRIV | AT COST | 43,261 | |
| 827994922 SILVER LAKE PARTNERS | AT COST | 709,688 | |
| 986903920 SCULPTOR OF II PRIVA | AT COST | 125,159 | 278,690 |
| 8V1304918 STARWOOD SOF XI PRIV | AT COST | 312,429 | 450,867 |
| 179172911 CRP VIII (CARLYLE) P | AT COST | 15,861 | 130,630 |
| 4RF012923 CD&R FUND X PRIVATE | AT COST | 275,438 | |
| 551252919 ARES PCS PRIVATE INV | AT COST | 19,800 | 103,093 |
| 464287564 ISHARES COHEN & STEE | AT COST | 298,129 | 364,814 |
| 98672C914 BREP ASIA II PRIVATE | AT COST | 150,783 | 215,439 |
| HFVARANA5 VARDE CREDIT PARTNER | |||
| 325628915 BSREP III (BROOKFIEL | AT COST | 270,264 | 409,210 |
| 426315917 BREP IX PRIVATE INVE | AT COST | 260,027 | 437,086 |
| 612312918 WP GROWTH PRIVATE IN | AT COST | 345,677 | 653,724 |
| 632569919 AP X PRIVATE INVESTO | AT COST | 382,746 | 515,868 |
| 456297944 LAKEWOOD CAPITAL OFF | AT COST | 272,822 | 459,137 |
| 5M4217912 MARINER ATLANTIC MUL | AT COST | 300,000 | 462,781 |
| PEASFAAC6 ASF VIII PRIVATE INV | AT COST | 282,681 | 435,443 |
| 884290925 THIRD POINT OFFSHORE | |||
| HEBHDAC87 BREVAN HOWARD FUND L | AT COST | 168,300 | 224,203 |
| HECSMAD32 DOLLAR SENIOR LOAN O | AT COST | 450,000 | 442,304 |
| PEEQTAAB3 EQT INFRASTRUCTURE V | AT COST | 375,450 | 463,453 |
| PESVPAAA3 SVSS V PRIVATE INVES | AT COST | 387,500 | 513,059 |
| 024525669 AMERICAN BEACON AHL | AT COST | 325,000 | 267,992 |
| HEARSAA09 ARISTEIA INTERNATION | AT COST | 300,000 | 340,125 |
| HENWMACB4 EMERGING MARKET CURR | AT COST | 325,000 | 435,155 |
| PEASFAAF9 ASF VIII INFRASTRUCT | AT COST | 141,981 | 166,329 |
| PESCGAA23 SOF XII PRIVATE INVE | AT COST | 280,000 | 317,364 |
| HEARSAGC7 ARISTEIA INTERNATION | AT COST | 114,000 | 122,298 |
| HEBHDALK0 BREVAN HOWARD PT FUN | AT COST | 86,700 | 115,294 |
| HECTUA0P6 COATUE OFFSHORE FUND | |||
| HEMRNAJR3 MARINER ATLANTIC MUL | AT COST | 307,200 | 303,968 |
| HENYAAH28 NAYA FUND CLASS A - | AT COST | 415,000 | 482,896 |
| HETPPAGY6 THIRD POINT OFFSHORE | |||
| PEASFAAQ5 ASF IX PRIVATE INVES | AT COST | 58,901 | 80,616 |
| HECTUA8L7 COATUE OFFSHORE FUND | AT COST | 415,000 | 522,673 |
| HETPPAJS6 THIRD POINT OFFSHORE | AT COST | 282,208 | 445,414 |
| HETPPAKH8 THIRD POINT OFFSHORE | AT COST | 7,592 | 7,642 |
| HETPPALN4 THIRD POINT OFFSHORE | AT COST | 20,584 | 23,804 |
| HETPPALR5 THIRD POINT OFFSHORE | AT COST | 469 | 431 |
| PENMCAAA2 NEW MOUNTAIN PARTNER | AT COST | 56,879 | 56,879 |
| Description | Amount |
|---|---|
| 2024 TRANSACTIONS POSTED IN 2025 | 18,657 |
| MUTUAL FUND ADJUSTMENT | 5 |
| RETURN OF CAPITAL ADJUSTMENT | 10,049 |
| ROUNDING | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 111 | 111 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME - MARINER ATLANTIC MU | 19,338 | 19,338 |
| Description | Amount |
|---|---|
| 2023 TRANSACTIONS POSTED IN 2024 | 19,356 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 5,452 | 5,452 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 265 | 265 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 23,441 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 7,529 | 7,529 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,614 | 1,614 | 0 |