| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 28,535 | 28,535 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FEDERAL HOME LOAN BANKS | 153,515 | 153,515 |
| FED HOME LOAN MTG CORP REMIC | 129,467 | 129,467 |
| FEDERAL HOME LOAN MTG CORP | 153,468 | 153,468 |
| MS B OF A ML TRUST 2013-C7 | 108,217 | 108,217 |
| ISHARES TR MBS ETF | 282,483 | 282,483 |
| PAX WORLD HI YLD BD INST | 3,438,739 | 3,438,739 |
| AFLAC INC 3.625% | 83,566 | 83,566 |
| AT&T INC SR GLBL NT 4.8% | 124,875 | 124,875 |
| AMERICAN EXPRESS CO SR NT 2.65% | 104,384 | 104,384 |
| AMERIPRISE FINANCIAL INC SR GLBL NT 2.875% | 138,186 | 138,186 |
| AMGEN INC SR GLBL NT 3.2% | 112,273 | 112,273 |
| BANK OF AMERICA CORP FR 4.875 | 69,247 | 69,247 |
| BANK OF NEW YORK MTN BK ENT 3.25% | 54,913 | 54,913 |
| BANK NOVA SCOTIA HALIFAX 4.375% | 100,092 | 100,092 |
| CAPITAL ONE FINANCIAL CORP 3.2% | 136,394 | 136,394 |
| CATERPILLAR FINL SVCS BE FR 2.55% | 104,188 | 104,188 |
| DISCOVER BANK SR NT 3.2% | 101,474 | 101,474 |
| EATON CORP PLC SR NT 2.75% | 104,345 | 104,345 |
| ECOLAB INC SR GLBL NT 3.25% | 105,241 | 105,241 |
| ENTERPRISE PRODS OPER LLC SR NT 4.85% | 62,027 | 62,027 |
| EXPRESS SCRIPTS HLDG CO SR GLBL NT 3.5% | 135,449 | 135,449 |
| GOLDMAN SACHS GROUP INC 3.85% | 57,060 | 57,060 |
| HASBRO INC SR NT 5.1% | 57,195 | 57,195 |
| HOME DEPOT INC SR GLBL NT 3.9% | 150,400 | 150,400 |
| INTERNATIONAL BUSINESS MACHINES SR GLBL NT 3.45% | 56,739 | 56,739 |
| JP MORGAN CHASE & CO SR GLBL NT 4.85% | 71,960 | 71,960 |
| LABORATORY CORP AMER HLDGS SR NOTE 3.75% | 156,915 | 156,915 |
| MARSH & MCLENNAN COS INC SR GLBL NT 3.3% | 105,871 | 105,871 |
| MERCK & CO INC 3.4% | 232,674 | 232,674 |
| METLIFE INC SR NT 3.6% | 109,908 | 109,908 |
| MORGAN STANLEY .864% | 201,644 | 201,644 |
| NORTHERN TR CORP 3.15% | 226,484 | 226,484 |
| O'REILLY AUTOMOTIVE INC SR NT 3.85% | 160,698 | 160,698 |
| ORACLE CORP SR NT 3.4% | 54,728 | 54,728 |
| PNC BANK NA 2.45% | 206,550 | 206,550 |
| PROGRESSIVE CORP OHIO SR NT 4.35% | 65,775 | 65,775 |
| PRUDENTIAL FINL INC MTNS BOOK FR 3.878% | 146,978 | 146,978 |
| ROCKWELL AUTOMATION INC SR GLBL NT 2.875% | 135,526 | 135,526 |
| ROSS STORES INC SR GLBL NT 3.375% | 160,681 | 160,681 |
| SCHWAB CHARLES CORP 3.25% | 68,888 | 68,888 |
| SOUTHWEST AIRLINES CO SR GLBL NT 3.45% | 108,254 | 108,254 |
| STATE STREET CORP 3.3% | 55,479 | 55,479 |
| TD AMERITRADE HLDG CORP SR GLBL NT 3.625% | 83,418 | 83,418 |
| TJX COS INC NEW SR NT 2.5% | 104,603 | 104,603 |
| TARGET CORP SR GLBL NT 3.375% | 117,227 | 117,227 |
| TOTAL CAPITAL SR GLBL NT 4.125% | 100,247 | 100,247 |
| UNION PACIFIC CORP NT 4.85% | 129,386 | 129,386 |
| UNITED PARCEL SERVICE INC 3.125% | 50,041 | 50,041 |
| US BANCORP MTNS BK ENT FR 3% | 257,655 | 257,655 |
| VERIZON COMMUNICATIONS INC 3.5% | 110,452 | 110,452 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABORATORIES | 448,143 | 448,143 |
| AIR PRODS & CHEMS INC | 424,037 | 424,037 |
| ALPHABET INC CAP STK CL A | 1,496,754 | 1,496,754 |
| AMERICAN ASSETS TR INC | 14,209 | 14,209 |
| AMERICAN CAMPUS | 14,071 | 14,071 |
| AMERICAN EXPRESS CO | 361,884 | 361,884 |
| APPLE INC | 2,327,383 | 2,327,383 |
| AVALONBAY CMNTYS INC | 101,392 | 101,392 |
| BANK OF AMERICA CORP | 354,597 | 354,597 |
| BECTON DICKINSON AND CO | 328,289 | 328,289 |
| BRIXMOR PPTY GROUP INC | 11,717 | 11,717 |
| CME GROUP INC | 342,436 | 342,436 |
| CISCO SYSTEMS | 546,084 | 546,084 |
| COMCAST CORP NEW CLASS A | 727,783 | 727,783 |
| COMMUNITY HEALTHCARE TR INC | 1,932 | 1,932 |
| COOPER COMPANIES INC. | 348,424 | 348,424 |
| COSTCO WHOLESALE CORP | 895,229 | 895,229 |
| CYRUSONE | 26,188 | 26,188 |
| DIAMONDROCK HOSPITALITY CO | 6,823 | 6,823 |
| DISNEY WALT CO DISNEY WALT CO COM | 748,817 | 748,817 |
| ELECTRONIC ARTS | 403,660 | 403,660 |
| EQUITY LIFESTYLE PROP INC | 38,079 | 38,079 |
| FEDERAL REALTY INVESTMENT | 34,729 | 34,729 |
| FORTIVE CORP | 209,698 | 209,698 |
| GLOBAL MED REIT INC | 2,442 | 2,442 |
| HEALTHCARE TR AMER INC CL A | 2,424 | 2,424 |
| HESS CORP | 223,143 | 223,143 |
| HOME DEPOT INC | 702,830 | 702,830 |
| INTEL CORP | 249,797 | 249,797 |
| IRON MTN INC | 22,582 | 22,582 |
| JBG SMITH PPTYS | 45,904 | 45,904 |
| JP MORGAN CHASE & CO | 784,784 | 784,784 |
| LABORATORY CORP AMER HLDGS | 497,476 | 497,476 |
| MEDICAL PPTYS TR INC | 39,462 | 39,462 |
| MERCK & CO INC | 499,062 | 499,062 |
| MICROSOFT CORP | 2,377,225 | 2,377,225 |
| MONMOUTH REAL ESTATE INVT COCL A | 1,282 | 1,282 |
| NATIONAL HEALTH INVS INC | 1,245 | 1,245 |
| NORTHERN TR CORP | 329,436 | 329,436 |
| O'REILLY AUTOMOTIVE INC | 787,019 | 787,019 |
| PARK HOTELS RESORTS INC | 3,842 | 3,842 |
| PEPSICO INC | 678,028 | 678,028 |
| PROCTER & GAMBLE CO | 456,797 | 456,797 |
| ROCKWELL AUTOMATION INC | 586,394 | 586,394 |
| RYMAN HOSPITALITY PPTYS INC | 8,809 | 8,809 |
| SABRA HEALTH CARE REIT INC | 5,437 | 5,437 |
| SCHWAB CHARLES CORP | 683,367 | 683,367 |
| SOUTHWEST AIRLINES CO | 314,058 | 314,058 |
| SUMMIT HOTEL PPTYS | 5,118 | 5,118 |
| SUNSTONE HOTEL | 19,692 | 19,692 |
| TJX COS INC NEW | 703,319 | 703,319 |
| TANGER FACTORY OUTLET CENTERS | 2,171 | 2,171 |
| THERMO FISHER SCIENTIFIC INC | 1,012,606 | 1,012,606 |
| UDR INC | 20,598 | 20,598 |
| UNITEDHEALTH GROUP INC | 959,460 | 959,460 |
| VICI PPTYS INC | 55,131 | 55,131 |
| VISA INC | 1,259,010 | 1,259,010 |
| TRANE TECHNOLOGIES PLC | 676,736 | 676,736 |
| ALEXANDERS INC | 14,422 | 14,422 |
| ALEXANDRIA REAL ESTATE | 66,654 | 66,654 |
| AMERICAN HOMES 4 RENT | 8,400 | 8,400 |
| AMERICOLD RLTY TR | 23,667 | 23,667 |
| BOSTON PROPERTIES INC | 63,241 | 63,241 |
| CAMDEN PROPERTY TRUST | 7,494 | 7,494 |
| CARETRUST REIT INC | 1,575 | 1,575 |
| COLONY CAP INC | 3,901 | 3,901 |
| COLUMBIA PPTY TR INC | 7,729 | 7,729 |
| CORESITE RLTY CORP | 26,309 | 26,309 |
| COUSINS PPTYS INC | 12,429 | 12,429 |
| CUBESMART | 19,124 | 19,124 |
| DIGITAL RLTY TR INC COM | 66,825 | 66,825 |
| DUKE REALTY CORP COM NEW | 52,201 | 52,201 |
| EASTGROUP PPTY INC | 14,772 | 14,772 |
| EMPIRE RLTY TR | 43,841 | 43,841 |
| EQUINIX INC COM NEW | 129,267 | 129,267 |
| EQUITY RESIDENTIAL SH BEN INT | 78,427 | 78,427 |
| ESSENTIAL PPTYS RLTY TR INC | 6,424 | 6,424 |
| ESSEX PROPERTY TR INC | 32,052 | 32,052 |
| EXTRA SPACE STORAGE INC | 64,534 | 64,534 |
| FIRST INDUSTRIAL REALTY TRUST COM | 26,331 | 26,331 |
| FRONT YD RESIDENTIAL CORP | 1,523 | 1,523 |
| GAMING & LEISURE PPTYS INC COM | 17,130 | 17,130 |
| HEALTHPEAK PPTYS INC | 58,828 | 58,828 |
| HOST HOTELS & RESORTS INC | 46,816 | 46,816 |
| INDPENDENCE RLTY TR INC | 3,505 | 3,505 |
| INDUSTRIAL LOGISTICS PPTYS TR | 3,307 | 3,307 |
| INVITATION HOMES INC | 26,195 | 26,195 |
| KILROY REALTY CORP | 45,805 | 45,805 |
| KIMCO RLTY CORP REALTY CORP | 26,613 | 26,613 |
| KITE RLTY GROUP TR | 1,272 | 1,272 |
| LIFE STORAGE INC | 18,744 | 18,744 |
| MGM GROWTH PPTYS LLC | 3,318 | 3,318 |
| MACERICH CO | 4,257 | 4,257 |
| MID-AMERICA APARTMENT CMNTY | 17,230 | 17,230 |
| NATIONAL RETAIL PPTYS INC | 3,069 | 3,069 |
| NATIONAL STORAGE AFFILIATES TR | 8,863 | 8,863 |
| NEXPOINT RESIDENTIAL TR INC | 2,750 | 2,750 |
| OMEGA HEALTHCARE INVS INC | 16,126 | 16,126 |
| PS BUSINESS PKS INC | 11,294 | 11,294 |
| PARAMOUNT GROUP INC | 19,328 | 19,328 |
| PEBBLEBROOK HOTEL TR | 7,708 | 7,708 |
| PHYSICIANS RLTY TR | 4,539 | 4,539 |
| PIEDMONT OFFICE REALTY TR INC CL | 7,482 | 7,482 |
| PROLOGIS INC | 664,732 | 664,732 |
| PUBLIC STORAGE INC | 123,086 | 123,086 |
| QTS RLTY TR INC | 52,722 | 52,722 |
| REALTY INCOME CORP | 43,395 | 43,395 |
| REGENCY CENTERS CORP | 32,642 | 32,642 |
| REXFORD INDUSTRIAL REALITY INC | 18,269 | 18,269 |
| SL GREEN REALTY CORP | 22,283 | 22,283 |
| SAFEHOLD INC | 4,277 | 4,277 |
| SIMON PPTY GROUP INC NEW COM | 84,342 | 84,342 |
| SITE CENTERS CORP | 4,088 | 4,088 |
| STAG INDL INC | 8,613 | 8,613 |
| STORE CAP CORP | 22,563 | 22,563 |
| SUN CMNTYS INC | 22,033 | 22,033 |
| TERRENO REALTY CORP | 12,580 | 12,580 |
| VENTAS INC | 51,884 | 51,884 |
| VORNADO REALTY TRUST | 43,762 | 43,762 |
| W P CAREY INC | 1,270 | 1,270 |
| WASH REAL ESTATE INVT TR | 14,124 | 14,124 |
| WELLTOWER INC | 81,292 | 81,292 |
| XENIA HOTELS & RESORTS INC | 3,846 | 3,846 |
| NOVARTIS AG SPONSORED ADR | 435,322 | 435,322 |
| TAIWAN SEMICONDUCTOR MFG LTDSPONSORED ADR | 788,686 | 788,686 |
| UNILEVER PLC SPON ADR NEW | 413,526 | 413,526 |
| ACCENTURE PLC IRELAND SHS CLASS A | 698,998 | 698,998 |
| MEDTRONIC PLC | 549,621 | 549,621 |
| EATON CORP PLC SHS | 387,211 | 387,211 |
| ISHARES CORE S&P MID-CAP ETF | 1,264,065 | 1,264,065 |
| ISHARES CORE S&P SMALL CAP ETF | 4,227,400 | 4,227,400 |
| ISHARES INC ESG MSCI | 419,800 | 419,800 |
| ISHARES TR INTL VALUE FACTR | 2,045,120 | 2,045,120 |
| CALVERT WORLD VALUES FD INC | 3,733,868 | 3,733,868 |
| DOMINI IMPACT INTERNATIONAL | 2,756,510 | 2,756,510 |
| PARNASSUS MID CAP FUND INSTL CL | 5,716,207 | 5,716,207 |
| PRINCIPAL SPECTRUM PREFERRED CAPITAL SECURITIES INCOME CLASS | 3,779,819 | 3,779,819 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STRATEGIC PARTNERS VIII ASP FUND | FMV | 908,194 | 908,194 |
| KKR EUROP V ASP FUND | FMV | 431,503 | 431,503 |
| BRIDGE MULTIFAMILY IV ASP FUND | FMV | 871,196 | 871,196 |
| RIVERSIDE CAPITAL APPRECIATION VII ASP FUND | FMV | 640,842 | 640,842 |
| AXIOM LEARNING LLC | FMV | 250,000 | 250,000 |
| WESTCLIFFE HOLDINGS LLC | FMV | 250,000 | 250,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 20,472 | 0 | 20,472 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FSA | 3,033 | 0 | 0 |
| PROGRAM RELATED INVESTMENTS | 0 | 600,000 | 600,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATION/ OFFICE EXPENSE | 7,759 | 0 | 7,759 | |
| COMMUNICATIONS EXPENSE | 6,700 | 0 | 6,700 | |
| CONSULTING FEES | 3,560 | 0 | 3,560 | |
| DUES & SUBSCRIPTIONS | 13,700 | 0 | 13,700 | |
| EVENTS | 2,500 | 0 | 2,500 | |
| HIRING | 1,650 | 0 | 1,650 | |
| INVESTMENT ADVISOR FEES | 106,614 | 106,614 | 0 | |
| INSURANCE | 5,930 | 0 | 5,930 | |
| OTHER DEDUCTIONS FROM LLCS | 0 | 56,908 | 0 | |
| GRANT ADMIN FEES | 43,864 | 0 | 43,864 | |
| TECHNOLOGY | 53,811 | 0 | 53,811 | |
| EDUCATION AND TRAINING | 12,388 | 0 | 12,388 | |
| MEALS AND ENTERTAINMENT | 1,938 | 0 | 969 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER PORTFOLIO INCOME | 0 | 5,340 | 0 |
| NON-RECALLABLE DISTRIBUTION | 5,250 | 5,250 | 5,250 |
| RECALLABLE DISTRIBUTION | 41,600 | 41,600 | 41,600 |
| MISCELLAENOUS INCOME | -6,837 | -6,837 | -6,837 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 4,709,824 |
| FMV ADJUSTMENT TO BEG. NET ASSETS | 10,001,343 |
| PROGRAM RELATED INVESTMENT ADJUSTMENT TO BEG. NET ASSETS | 400,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DIVIDENDS IN TRANSIT | 2,598 | 0 |
| CREDIT CARD PAYABLE | 5,408 | 3,290 |
| VANGUARD 401(K) | 0 | 780 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 34,000 | 0 | 0 | |
| FOREIGN TAXES | 10,628 | 26,421 | 0 |