| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 51,395 | 0 | 44,145 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| BREAK DOWN OF NORTHERN TRUST FEES | FORM 990-PF - PART VIII | AS BOTH TRUSTEE AND INVESTMENT BROKER FOR TPF, NORTHERNTRUST RECEIVES BOTH CUSTODIAL/INVESTMENT FEES ANDOUTSIDE INVESTMENT FEES WHICH BREAK DOWN AS FOLLOWS:CUSTODIAL/INVESTMENT FEES: 817,560OUTSIDE INVESTMENT FEES: 532,868TOTAL FEES: 1,350,428 |
| FIXED ASSETS | FORM 990-PF - PART II - LINE 14 | FURNITURE AND FIXTURES 157,114LEASEHOLD IMPROVEMENTS 47,756COMPUTERS AND EQUIPMENT 200,702LESS ACCUMULATED DEPRECIATION (326,899)NET BOOK VALUE 78,673 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AERCAP IRELAND CAP / GLOBA 3.3% DUE 01-30-2032 BEO | 80,049 | 80,049 |
| AERCAP IRELAND CAP DESIGNATED ACTIVITY CO / AERCAP GLOBAL AVIATION TR 3.65% | 86,280 | 86,280 |
| ANHEUSER-BUSCH COS LLC CORP 4.7% 02-01-2036 | 38,321 | 38,321 |
| ANHEUSER-BUSCH COS LLC CORP 4.9% 02-01-2046 | 84,590 | 84,590 |
| ASSURED GTY US HLDGS INC GTD SR NT 3.15%06-15-2031 | 108,916 | 108,916 |
| BANK AMER CORP 3.593% DUE 07-21-2028/07-21-2027 REG | 179,189 | 179,189 |
| BANK NOVA SCOTIA B C 3.625% 10-27-2081 | 151,243 | 151,243 |
| BARCLAYS PLC 2.894% DUE 11-24-2032 BEO | 100,473 | 100,473 |
| BGC PARTNERS INC 4.375% DUE 12-15-2025 BEO | 146,210 | 146,210 |
| BLOCK FINL LLC 3.875% DUE 08-15-2030/08-07-2020 REG | 157,382 | 157,382 |
| BOARDWALK PIPELINES LP 3.6% DUE 09-01-2032/02-16-2022 BEO | 50,763 | 50,763 |
| BROADCOM INC SR NT 144A 3.187% 11-15-2036 | 79,818 | 79,818 |
| CES MU2 LLC 1.994% DUE 05-13-2027 REG SINKING FUND 08-13-2017 | 144,840 | 144,840 |
| CF INDS INC 5.375% DUE 03-15-2044 REG | 74,570 | 74,570 |
| CHARTER COMMUNICATIONS OPER LLC / CHARTER COMMUNICATIONS OPER CAP CORP 6. | 160,408 | 160,408 |
| CNO FINL GROUP INC 5.25% DUE 05-30-2029/06-12-2019 REG | 106,652 | 106,652 |
| CROWLEY CONRO LLC 4.181% DUE 08-15-2043/02-15-2019 REG SINKING FUND 08 | 102,269 | 102,269 |
| DEUTSCHE BK AG N Y BRANCH 2.129% DUE 11-24-2026/11-24-2025 REG | 159,817 | 159,817 |
| DISCOVERY COMMUNICATIONS LLC 4.0% DUE 09-15-2055 | 61,645 | 61,645 |
| DY9 LEASING LLC 2.372% 03-19-2027 | 103,009 | 103,009 |
| ENERGY TRANSFER PARTNERS L P 5.15% DUE 03-15-2045 | 119,706 | 119,706 |
| EXPEDIA GROUP INC 3.25% DUE 02-15-2030 | 83,398 | 83,398 |
| EXPEDIA GROUP INC SR NT 2.95% 03-15-2031 | 79,540 | 79,540 |
| GENERAL MTRS FINL CO INC 3.85% 01-05-2028 | 50,422 | 50,422 |
| HEWLETT PACKARD ENTERPRISE CO 6.35% DUE 10-15-2045/12-23-2016 REG | 60,351 | 60,351 |
| HILL CITY FDG TR PRE CAPITALIZED TR SEC 144A 4.046% 08-15-2041 | 91,986 | 91,986 |
| HNA 2015 LLC 2.291% DUE 06-30-2027/06-30-2021 REG SINKING FUND 09 | 132,708 | 132,708 |
| HNA 2015 LLC 2.369% DUE 09-18-2027/03-18-2016 REG | 144,268 | 144,268 |
| INTERNATIONAL PAPER CO 7.3% DUE 11-15-2039 REG | 70,032 | 70,032 |
| INTERNATIONAL PAPER CO 8.7% DUE 06-15-2038/06-04-2008 BEO | 45,226 | 45,226 |
| JABIL INC 1.7% DUE 04-15-2026 BEO | 33,592 | 33,592 |
| JETBLUE AWYS CORP FIXED 7.75% DUE 05-15-2030 | 146,794 | 146,794 |
| JOHN SEVIER COMB CYCLE 4.626% 1-15-42 | 200,880 | 200,880 |
| KLA CORP 5.0% DUE 03-15-2049/03-20-2019 REG | 25,363 | 25,363 |
| LEHIGH UNIV 2.553% DUE 11-15-2043/08-19-2020 REG SINKING FUND 11 | 92,596 | 92,596 |
| M D C HLDGS INC 6.0% DUE 01-15-2043/01-10-2013 REG | 118,443 | 118,443 |
| M.D.C.HLDGS INC 3.966% 08-06-2061 | 25,892 | 25,892 |
| MACQUARIE GROUP LTD SR MEDIUM TERM 1.34%01-12-2027 | 118,650 | 118,650 |
| MANULIFE FINL CORP 4.061% DUE 02-24-2032/02-24-2027 REG | 184,932 | 184,932 |
| MARRIOTT INTL INC NEW 4.5% DUE 10-01-2034/12-16-2016 REG | 142,305 | 142,305 |
| MASSACHUSETTS INST TECHNOLOGY 3.067% DUE04-01-2052/03-08-2022 REG | 82,557 | 82,557 |
| MORGAN STANLEY 3.125% DUE 07-27-2026 REG | 100,164 | 100,164 |
| MORGAN STANLEY 5.297% 04-20-2037 | 38,736 | 38,736 |
| NBD BK N A DETROIT MICH 8.25% BD DUE 11-01-2024 PUTABLE 11-1-2004 @100 | 140,786 | 140,786 |
| NORTHWELL HEALTHCARE INC 4.26% 11-01-2047 | 114,571 | 114,571 |
| NORTHWESTERN MUT LIFE INS CO - INS PRODS6.063% DUE 03-30-2040/03-26-2010 BEO | 141,704 | 141,704 |
| NORTHWESTERN UNIV 3.688% DUE 12-01-2038 BEO | 74,479 | 74,479 |
| NRG ENERGY INC 4.45% DUE 06-15-2029/05-28-2019 BEO | 94,049 | 94,049 |
| NVENT FINANCE S A R L 4.55% DUE 04-15-2028 | 86,965 | 86,965 |
| OLD REP INTL CORP SR NT 3.85% 06-11-2051 | 75,477 | 75,477 |
| OSPREY AIRCRAFT LEASING US THREE 2.209% DU | 51,334 | 51,334 |
| OWENS CORNING NEW 4.3% DUE 07-15-2047/06-26-2017 REG | 61,154 | 61,154 |
| PARKER-HANNIFIN CORP MEDIUM TERM NTS BOOK ENTRY TRANCHE # TR 00009 6.25% DUE | 59,947 | 59,947 |
| PENTAIR FIN S A 4.5% DUE 07-01-2029 | 28,991 | 28,991 |
| PG&E WILDFIRE RECOVERY FDG LLC 4.451% DUE 12-01-2047 REG | 110,785 | 110,785 |
| PRECISION CASTPARTS CORP 4.2% DUE 06-15-2035/06-10-2015 REG | 162,449 | 162,449 |
| PUGET SOUND ENERGY INC 6.274% DUE 03-15-2037/09-18-2006 BEO | 150,681 | 150,681 |
| PULTE HOMES INC 7.875% DUE 06-15-2032 BEO | 140,786 | 140,786 |
| PVPTL DELTA AIR LINES/SKYMILES 4.75% DUE 10-20-2028 | 113,349 | 113,349 |
| PVPTL SPRINT SPECTRUM CO LLC / SPRINT 4.738% 144A 03-20-2025 BEO | 106,580 | 106,580 |
| PVTPL ALLIANZ SE ALLIANZ SE 3.2% DUE 12-31-2049/10-30-2027 BEO | 146,000 | 146,000 |
| PVTPL AMERICAN TOWER TR I SECD TOWER REV SECS SER 2018-1A 03-23-2028 | 123,391 | 123,391 |
| PVTPL ATHENE GLOBAL FDG 1.985% 08-19-2028 | 95,478 | 95,478 |
| PVTPL AUSTRALIA & NEW ZEALAND BKG GROUP LTD 2.57% DUE 11-25-2035/11-25-2020 | 83,271 | 83,271 |
| PVTPL BACARDI LTD GTD NT 5.15% 05-15-2038 | 99,465 | 99,465 |
| PVTPL CONTINENTAL RES INC 5.75% DUE 01-15-2031/11-25-2020 BEO | 164,380 | 164,380 |
| PVTPL GLENCORE FUNDING LLC 1.625% DUE 04-27-2026 BEO | 71,581 | 71,581 |
| PVTPL JBS USA LUX S A/JBS USA FOOD CO/JBS SR NT 4.375% 02-02-2052 | 116,691 | 116,691 |
| PVTPL KYNDRYL HLDGS INC 2.7% DUE 10-15-2028/10-15-2021 BEO | 127,425 | 127,425 |
| PVTPL NATIONWIDE MUT INS CO 4.35% DUE 04-30-2050/04-30-2020 BEO | 99,765 | 99,765 |
| PVTPL NEW YORK LIFE INSURANCE 5.875% DUE 05-15-2033 | 137,582 | 137,582 |
| PVTPL NIPPON LIFE INS CO 2.9% DUE 09-16-2051/09-16-2031 BEO | 161,745 | 161,745 |
| PVTPL PERSHING RD DEV CO LLC IRS FAC LEASE NTS144A DUE 09-01-2026/09-03-2007 | 171,541 | 171,541 |
| PVTPL QORVO INC 3.375% DUE 04-01-2031 BEO | 145,473 | 145,473 |
| PVTPL SOCIETE GENERALE MEDIUM TERM NTS BOOK EN 1.488% DUE 12-14-2026 | 176,405 | 176,405 |
| PVTPL VISTRA OPERATIONS CO LLC 3.7% 01-30-2027 | 124,265 | 124,265 |
| RELIANCE INDS LTD 2.444% DUE 01-15-2026 REG SINKING FUND 01-15-2022 | 134,614 | 134,614 |
| RELIANCE STD LIFE GLOBAL FDG II MED TERMNTS BOOK ENTRY 144A 2.5% DUE 10-30-2 | 163,220 | 163,220 |
| SANDALWOOD 2013 LLC 2.836% DUE 07-10-2025 BEO | 42,442 | 42,442 |
| SBA TOWER TR 1.631% DUE 05-15-2051 BEO | 129,707 | 129,707 |
| SCHWAB CHARLES CORP NEW DEP SHS REPSTG 1/100TH INT 4.0% 12-31-2250 | 100,067 | 100,067 |
| SCIENCE APPLICATIONS INTL CORP 5.5% DUE 07-01-2033 REG | 139,562 | 139,562 |
| SCIENCE APPLICATIONS INTL CORP 7.125% DUE 07-01-2032 BEO | 32,831 | 32,831 |
| STERIS PLC 3.75% DUE 03-15-2051 BEO | 54,404 | 54,404 |
| SWISS RE FIN LUXEMBOURG S A 144A FIXED 5% 04-02-2049 | 189,250 | 189,250 |
| SYNCHRONY FINANCIAL 2.875% 10-28-2031 | 102,306 | 102,306 |
| T-MOBILE USA INC FIXED 4.375% DUE 04-15-2040 | 160,673 | 160,673 |
| TORONTO-DOMINION BANK 3.625% DUE 09-15-2031/09-15-2026 REG | 81,929 | 81,929 |
| VALMONT INDS INC 5.0% DUE 10-01-2044/09-22-2014 REG | 159,785 | 159,785 |
| VMWARE INC 4.65% DUE 05-15-2027/04-07-2020 REG | 129,328 | 129,328 |
| WESTPAC BANKING CORPORATION 2.668% DUE 11-15-2035 REG | 79,592 | 79,592 |
| WESTVACO CORP DEL 7.95% DUE 02-15-2031 BEO | 77,602 | 77,602 |
| WEYERHAUSER CO 7.125 DEB DUE 7-15-2023 REG | 100,963 | 100,963 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABORATORIES, COMMON STOCK, NO PAR | 266,193 | 266,193 |
| ACCENTURE PLC SHS CL A NEW | 256,826 | 256,826 |
| ADOBE SYS INC COM | 643,533 | 643,533 |
| ADR MICHELIN COMPAGNIE GENERALE DES ETABLISSEMENTS MICHELIN ADR | 157,180 | 157,180 |
| ADR MITSUBISHI UFJ FINL GROUP INC SPONSORED ADR | 91,314 | 91,314 |
| ADR SONY GROUP CORPORATION SPON ADS EACH REPR 1 ORD SHS | 220,779 | 220,779 |
| AIRBNB INC CL A COM USD0.0001 CL A | 204,528 | 204,528 |
| ALCON AG COM USD0.04 WI | 195,902 | 195,902 |
| ALIGN TECHNOLOGY INC COM | 63,428 | 63,428 |
| ALPHABET INC CAP STK USD0.001 CL C | 584,049 | 584,049 |
| AMAZON COM INC COM | 751,967 | 751,967 |
| AMERIPRISE FINL INC COM | 194,898 | 194,898 |
| AMGEN INC COMMON STOCK | 218,970 | 218,970 |
| ANSYS INC COM | 198,611 | 198,611 |
| ATMOS ENERGY CORP COMATMOS ENERGY CORP COM | 215,456 | 215,456 |
| AUTODESK INC., COMMON STOCK | 411,328 | 411,328 |
| BLACKSTONE INC COM USD0.00001 | 180,635 | 180,635 |
| CAPITAL ONE FINL CORP COM | 194,835 | 194,835 |
| CF BLACKROCK EM FRONTIERS FD LTD CL F | 1,863,865 | 1,863,865 |
| CF CF BURGUNDY DST FOCUS ASIAN EQUITY | 6,139,220 | 6,139,220 |
| CF THE MARATHON-LONDON INTERNATIONAL INVESTMENT TRUST I | 9,192,066 | 9,192,066 |
| CF TIG ZEBEDEE CORE FUND LIMITED SUB CL A USD | 2,085,085 | 2,085,085 |
| CINCINNATI FINANCIAL CORP., COMMON STOCK, $2 PAR | 220,113 | 220,113 |
| COCA COLA CO COM | 235,913 | 235,913 |
| COMMERCE BANCSHARES, INC., COMMON STOCK, $10 PAR | 133,007 | 133,007 |
| CONSTELLATION BRANDS INC CL A CL A | 166,638 | 166,638 |
| CORTEVA INC COM USD0.01 WI | 316,719 | 316,719 |
| COTERRA ENERGY INC COM | 190,846 | 190,846 |
| CROWN CASTLE INTL CORP NEW COM | 200,372 | 200,372 |
| CULLEN / FROST BANKERS INC COM | 138,576 | 138,576 |
| DANAHER CORP. COMMON STOCK $.01 PAR | 255,548 | 255,548 |
| DOCUSIGN INC COM | 95,997 | 95,997 |
| ECOLAB INC COM STK USD1 | 161,756 | 161,756 |
| ELANCO ANIMAL HEALTH INC COM | 106,591 | 106,591 |
| EQUITY LIFESTYLE PPTYS INC REIT | 94,289 | 94,289 |
| GARTNER INC COM | 136,392 | 136,392 |
| GENERAL DYNAMICS CORP. COMMON STOCK, $1 PAR | 188,063 | 188,063 |
| HASHICORP INC COM USD0.000015 CL A | 139,016 | 139,016 |
| HONEYWELL INTL INC COM STK | 177,808 | 177,808 |
| ILLUMINA INC COM | 84,990 | 84,990 |
| INTUITIVE SURGICAL INC COM NEW STK | 119,824 | 119,824 |
| LENNAR CORP CL A CL A | 176,425 | 176,425 |
| MARTIN MARIETTA MATLS INC COMMON STOCK | 194,506 | 194,506 |
| MASTERCARD INC CL A | 419,904 | 419,904 |
| MEDTRONIC PLC COMMON STOCK | 161,550 | 161,550 |
| META PLATFORMS INC | 367,811 | 367,811 |
| MFO DFA EMERGING MARKETS VALUE | 3,713,158 | 3,713,158 |
| MFO VAN ECK EMERGING MARKETS-I | 3,834,667 | 3,834,667 |
| MFO VANGUARD DEVELOPED MARKETS INDEX INSTL | 24,035,898 | 24,035,898 |
| MFO VANGUARD INDEX FUNDS STK MKT INST | 48,771,172 | 48,771,172 |
| MICROCHIP TECHNOLOGY INC COM | 209,088 | 209,088 |
| MICROSOFT CORP COM | 768,179 | 768,179 |
| NETFLIX INC COM STK | 149,339 | 149,339 |
| NIKE INC CL B CL B | 130,407 | 130,407 |
| OSHKOSH CORPORATION | 114,175 | 114,175 |
| PARKER-HANNIFIN CORP., COMMON STOCK, NO PAR | 209,142 | 209,142 |
| PAYPAL HLDGS INC COM | 224,955 | 224,955 |
| PHILLIPS 66 COM | 114,786 | 114,786 |
| PNC FINANCIAL SERVICES GROUP COM STK | 197,844 | 197,844 |
| PROCTER & GAMBLE COM NPV | 192,391 | 192,391 |
| QUALCOMM INC COM | 229,932 | 229,932 |
| RPM INTERNATIONAL INC | 169,248 | 169,248 |
| SALESFORCE COM INC COM STK | 290,965 | 290,965 |
| SERVICENOW INC COM USD0.001 | 262,487 | 262,487 |
| SUN COMMUNITIES INC COMMON STOCK | 95,616 | 95,616 |
| TYSON FOODS, INC., CLASS A COMMON STOCK,$2 PAR (DELAWARE) | 176,423 | 176,423 |
| UNITEDHEALTH GROUP INC COM | 265,033 | 265,033 |
| VISA INC COM CL A STK | 410,712 | 410,712 |
| XCEL ENERGY INC COM | 228,201 | 228,201 |
| XYLEM INC COM | 150,106 | 150,106 |
| ZOETIS INC COM USD0.01 CL 'A' | 184,610 | 184,610 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ABERDEEN INTERNATIONAL PARTNERS II (OFFSHORE), LP | FMV | 648,923 | 648,923 |
| ABERDEEN INTERNATIONAL PARTNERS III (OFFSHORE), LP | FMV | 2,445,233 | 2,445,233 |
| ABERDEEN U.S. PRIVATE EQUITY IV (OFFSHORE), L.P. | FMV | 971,489 | 971,489 |
| ABERDEEN U.S. PRIVATE EQUITY V (OFFSHORE), L.P. | FMV | 1,342,964 | 1,342,964 |
| ABERDEEN VENTURE PARTNERS VII (OFFSHORE), L.P. | FMV | 832,000 | 832,000 |
| ABERDEEN VENTURE PARTNERS VIII (OFFSHORE), L.P. | FMV | 3,265,499 | 3,265,499 |
| AEA INVESTORS FUND VI LP | FMV | 5,044,570 | 5,044,570 |
| ALEN 2021-ACEN MTG TR COML MTG PASS THRUCTF CL A 144A 1.243% DUE 04-15-2034 | FMV | 139,243 | 139,243 |
| AMERICAN SECURITIES PARTNERS VII LP | FMV | 6,779,031 | 6,779,031 |
| AMSR 2021-SFR3 TR SINGLE FAMILY RENT PASSTHRU 1.726% 10-17-2038 | FMV | 177,214 | 177,214 |
| AUGUST CAPITAL VII | FMV | 13,657,150 | 13,657,150 |
| BANK 2021-BNK31 COML MTG PASSTHRU CTF CLA-S 2.211% DUE 02-15-2054 REG | FMV | 73,986 | 73,986 |
| BPR TR 2021-KEN COML MTG PASSTHRU CTF CLA 144A 1.356% DUE 02-15-2029 BEO | FMV | 103,557 | 103,557 |
| BX COML MTG TR 2021-VOLT MTG PASS THRU CTF CL C 144A 3.49101% DUE 09-15-2036 | FMV | 186,013 | 186,013 |
| CCHFH FUNDING CO LLC SECURED NOTE | FMV | 979,315 | 979,315 |
| CEVINE CAPITAL MANAGEMENT VI (NO.1) FEEDER LP | FMV | 6,024,932 | 6,024,932 |
| CF BBCM OFFS HORE FUND CL A SER FEB 2019 | FMV | 1,956,167 | 1,956,167 |
| CF BBCM OFFS HORE FUND LTD | FMV | 1,334,973 | 1,334,973 |
| CF CAMBER CAPITAL OFFSHORE FUND LTD CLASS A-1V | FMV | 1,963,138 | 1,963,138 |
| CF HG VORA SPECIAL OPPORTUNITUES LTD CL A SUB CLASS 1-ILG-INITIAL | FMV | 3,445,607 | 3,445,607 |
| CF MARINER ATLANTIC MULTI-STRATEGY FUND LTD CL N SER 1 ACCU SER 202202 | FMV | 2,605,590 | 2,605,590 |
| CF NUT TREE OFFSHORE FUND, LTD GENERAL SERIES 1 JANUARY 2020 | FMV | 2,508,836 | 2,508,836 |
| CF OLD ORCHARD CREDIT FUND, LTD. SUB SER1 | FMV | 2,972,046 | 2,972,046 |
| CF OPTI OPP CI FUND,LTD CL 1(NR)- FOUNDERS SERIES 11 -18 | FMV | 2,958,307 | 2,958,307 |
| CF PENTWATER MREGER ARBITRAGE FUND LTD. INITIAL SERIES CL A NR NV | FMV | 2,595,706 | 2,595,706 |
| CF STAMINA FUND LTD C1-ANCHOR SUB-CLASS THREE SHARES/0921 | FMV | 1,190,130 | 1,190,130 |
| CF STAMINA FUND LTD. ANCHOR SUB-CLASS THREE SHARES | FMV | 1,235,620 | 1,235,620 |
| CMO BENCHMARK MORTGAGE TRUST SER 2018-B3 CL A5 4.025% DUE 02-10-2028 | FMV | 162,626 | 162,626 |
| CMO CITIGROUP COML MTG TR SER 2013-GC17 CL A-4 4.131% DUE 11-10-2046 | FMV | 249,794 | 249,794 |
| CMO DBGS 2018-C1 MTG TR COML MTG PASS THRU CTF CL A-3 4.197% 08-15-2028 | FMV | 156,210 | 156,210 |
| CMO MORGAN STANLEY BK AMER MERRILL LYNCHTR 2013-C11 COML MTG PASSTHRU CTF CL | FMV | 222,917 | 222,917 |
| CMO SMALL BUSINESS ADMIN GTD DEV 2010-20I CL 1 3.21% DUE 09-01-2030 REG | FMV | 85,049 | 85,049 |
| CMO UBS-BARCLAYS COML MTG TR SER 2012-C4 CL A-5 2.8502% 12-10-2045 | FMV | 120,774 | 120,774 |
| CMO WFRBS COML MTG TR 2012-C10 WFRBS COML MTG TR 2012-C10 CL A3 2.875% DUE 1 | FMV | 249,554 | 249,554 |
| CMO WFRBS COML MTG TR 2013-C15 MTG PASS THRU CTF CL A-4 4.153% DUE 08-15-204 | FMV | 49,805 | 49,805 |
| CMO WFRBS COML MTG TR 2013-C18 COML MTG PASSTHRU CTF CL A-4 3.896% 12-15-204 | FMV | 103,000 | 103,000 |
| CNH EQUIP TR SRS 20-A CL 3 1.16% DUE 06-17-2025 | FMV | 69,566 | 69,566 |
| CVS CAREMARK CORP 6.036% DUE 12-10-2028 REG SINKING FUND 07-10-2009 | FMV | 111,348 | 111,348 |
| DIAMETER OFFSHORE FUND LP | FMV | 3,764,663 | 3,764,663 |
| DLLST 2022-1 LLC ASSET BACKED NT CL A-4 144A 3.69% DUE 09-20-2028 BEO | FMV | 117,707 | 117,707 |
| FOUNDRY GROUP NEXT LP | FMV | 9,939,075 | 9,939,075 |
| FRAZIER HEALTHCARE GROWTH BUYOUT FUND VIII LP | FMV | 5,610,104 | 5,610,104 |
| HOUSATONIC EQUITY INVESTORS VI LP | FMV | 3,528,821 | 3,528,821 |
| INDUS PACIFIC OPPORTUNITIES FUND | FMV | 1 | 1 |
| INSTITUTIONAL VENTURE PARTNERS XVI | FMV | 10,402,376 | 10,402,376 |
| KNIGHTHEAD SPECIAL SITUATIONS REAL ESTATE FUND II, LP | FMV | 111,654 | 111,654 |
| MARINER FIN ISSUANCE TR 2021-A ASSET BACKED NT CL A 144A 1.86% 03-20-2036 | FMV | 154,761 | 154,761 |
| MASSACHUSETTS EDL FING AUTH N/C 2.3% DUE02-25-2040 BEO SINKING FUND 08-25-20 | FMV | 113,754 | 113,754 |
| MED TR 2021-MDLN COML MTG PASS THRU CTF CL B 3.842% 11-15-2038 | FMV | 157,542 | 157,542 |
| NEW ECONOMY ASSETS PHASE 1 ISSUER NET LEASE MTG NT SER 2021-1 2.41% 10-20-20 | FMV | 116,853 | 116,853 |
| NEW RESDNTL AP ADVANCE RECEIVABLES ADVANCE AST BACKED CTF CL 1.0347% 12 | FMV | 181,521 | 181,521 |
| NORDIC CAPITAL IX ALPHA LP | FMV | 8,492,090 | 8,492,090 |
| NRZ ADVANCE RECEIVABLES TR 2015-ON1 ADVANCE RECEIVABLES BACKED 1.4754% 09 | FMV | 143,272 | 143,272 |
| ONEMAIN DIRECT AUTO RECEIVABLES TR 2022-1 ASSET BACKED NT CL A-1 144A 4.65%D | FMV | 140,655 | 140,655 |
| PAMLICO CAPITAL IV LP | FMV | 6,635,885 | 6,635,885 |
| PEAK ROCK CAPITAL CREDIT FUND II A LP | FMV | 535,523 | 535,523 |
| PEAK ROCK CAPITAL FUND II-A LP | FMV | 1,373,847 | 1,373,847 |
| PROGRESS RESIDENTIAL 2021-SFR2 TR SINGLE-FAMILY RENT PASS 1.796% 04 | FMV | 108,043 | 108,043 |
| PVTPL AB ISSUER LLC 2021-1 SR SECD NT CLA-2 144A 3.734% DUE 07-30-2051 BEO | FMV | 176,167 | 176,167 |
| PVTPL CAJUN GLOBAL LLC SR SECD NT CL A-2 144A 3.931% 11-20-2051 | FMV | 151,437 | 151,437 |
| PVTPL CMO COMM MTG TR SER 20-CBM CL A2 2.896% 11-13-2039 BEO | FMV | 94,677 | 94,677 |
| PVTPL CMO IMS ECUADORIAN MTG 2021-1 TR 18/08/2043 3.4% DUE 08-18-2043 BEO | FMV | 180,447 | 180,447 |
| PVTPL CMO KNDR TR 2021-KIND SR 21-KIND CL B VAR RT 08-15-2026 | FMV | 137,814 | 137,814 |
| PVTPL CMO LA HIPOTECARIA EL SALVADORIAN SER 2013-1A CL A 3.4975% 10-25-2041 | FMV | 112,284 | 112,284 |
| PVTPL CMO LA HIPOTECARIA MTG TR 2019-1 PASSTHRU TR CTF 144A 4.25% 09-29-2046 | FMV | 142,634 | 142,634 |
| PVTPL CMO MHC COML MTG TR 2021-MHC CL B FLTG DUE 04-15-2026 BEO | FMV | 171,974 | 171,974 |
| PVTPL CMO VASA TR 2021-VASA CL A VAR RT DUE 07-15-2039 BEO | FMV | 124,127 | 124,127 |
| PVTPL CMO WELLS FARGO COML MTG SR 2019-JWDR CL A 2.58386% 09-15-2026 | FMV | 296,367 | 296,367 |
| PVTPL COINSTAR FDG LLC SR SECD NT CL A-25.216% DUE 04-25-2047 REG | FMV | 91,768 | 91,768 |
| PVTPL DIAMOND INFRASTRUCTURE FDG LLC SECD CELLULAR SITE REV NT CL A 144A 1.7 | FMV | 128,814 | 128,814 |
| PVTPL DRIVEN BRANDS FDG LLC SR SECD NT SER 2019-2 CL A-2 144A 3.981% DUE 10 | FMV | 227,297 | 227,297 |
| PVTPL EDVESTINU PRIVATE ED LN ISSUE NO 2SER 19-A CL A FLTG 144A 11-25-2038 | FMV | 95,520 | 95,520 |
| PVTPL HOME PARTNERS AMER 2021-3 TR 21-3 CL B 2.649% DUE 01-17-2041 BEO | FMV | 208,966 | 208,966 |
| PVTPL HOTWIRE FDG LLC 2021-1 SECD FIBER CL A-2 2.311% 11-20-2051 | FMV | 146,362 | 146,362 |
| PVTPL ME FDG LLC SR SECD NT SER 2019-1 CL A-2 144A 6.448% DUE 07-30-2049 BEO | FMV | 96,916 | 96,916 |
| PVTPL PFS FING CORP 1.27% DUE 06-16-2025BEO | FMV | 247,826 | 247,826 |
| PVTPL SBA TOWER TR 2.836% 144A 15/01/2050 2.836% DUE 01-15-2050 REG | FMV | 168,890 | 168,890 |
| PVTPL SEB FDG LLC SR SECD NT SER 2021-A CL A-2 4.969% 01-30-2052 | FMV | 154,672 | 154,672 |
| PVTPL SERVPRO MASTER ISSUER LLC 2019-1 SR SECD NT CL A-2 144A 3.882% DUE 10 | FMV | 181,560 | 181,560 |
| PVTPL SUMMIT ISSUER LLC SECD DARK FIBER NETWORK REV NT 144A 3C7 SER 2020-1 C | FMV | 90,775 | 90,775 |
| SANTANDER DRIVE AUTO RECEIVABLES TR 2022SR 22-3 CL B 4.59% 08-16-2027 | FMV | 123,544 | 123,544 |
| SK CAPITAL PARTNERS IV-B, LP | FMV | 2,572,595 | 2,572,595 |
| SMALL BUSINESS ADMINISTRATION SER 2019-10A CL 1 3.113% 03-10-2029 | FMV | 120,758 | 120,758 |
| TESLA AUTO LEASE TR 2020-A ASSET BACKED NT CL B 144A 1.18% DUE 01-22-2024 BE | FMV | 181,520 | 181,520 |
| VARADERO PARTNERS LP | FMV | 3,754,616 | 3,754,616 |
| WFRBS COML MTG TR 2014-C19 COML MTG PASSTHRU CTF CL A-4 3.829% DUE 03 | FMV | 238,756 | 238,756 |
| WORLD OMNI AUTO RECEIVABLES SRS 20-C CL B .87% DUE 10-15-2026 | FMV | 134,997 | 134,997 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 6,959 | 0 | 6,253 | |
| LEGAL - INITIATIVES | 9,362 | 0 | 9,362 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RABBI TRUST | 611,925 | 642,228 | 642,228 |
| EXCISE TAX RECEIVABLE | 135,922 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON SECURITIES | 29,708,522 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES & SUBSCRIPTIONS | 63,041 | 0 | 62,646 | |
| POSTAGE & PRINTING | 4,189 | 0 | 4,354 | |
| POSTAGE & PRINTING - INITIATIVES | 149,980 | 0 | 149,980 | |
| INTERNET/TELECOMMUNICATIONS | 57,720 | 0 | 57,720 | |
| INTERNET/TELECOMMUNICATIONS-INITIATIVES | 117,444 | 0 | 116,812 | |
| MISCELLANEOUS | 6,188 | 0 | 6,192 | |
| COMPUTER EXPENSES | 32,513 | 0 | 34,531 | |
| COMPUTER EXPENSES - INITIATIVES | 8,500 | 0 | 8,500 | |
| OFFICE SUPPLIES | 13,624 | 0 | 14,490 | |
| OFFICE SUPPLIES - INITIATIVES | 15,414 | 0 | 15,414 | |
| INSURANCE | 7,580 | 0 | 7,873 | |
| ADMINISTRATIVE MANAGEMENT | 51,938 | 0 | 49,667 | |
| ADMINISTRATIVE MANAGEMENT - INITIATIVES | 10,200 | 0 | 10,200 | |
| MEDIA - INITIATIVES | 5,168 | 0 | 5,168 | |
| INITIATIVE OTHER EXPENSES | 720,177 | 0 | 728,356 | |
| OUTSIDE CONTRACT SERVICES | 28,299 | 0 | 28,299 | |
| OUTSIDE CONTRACT SERVICES - INITIATIVES | 332,119 | 0 | 332,119 | |
| PAYROLL FEES | 3,653 | 0 | 3,653 | |
| PAYROLL FEES - INITIATIVES | 146,519 | 0 | 146,519 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NET PARTNERSHIP INCOME | 9,558,080 |
| Description | Amount |
|---|---|
| DEFERRED EXCISE TAX | 413,286 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITY | 1,315,273 | 901,987 |
| DEFERRED COMPENSATION LIABILITY | 611,925 | 642,228 |
| EXCISE TAX PAYABLE | 84,139 | 66,565 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 62,531 | 0 | 84,046 | |
| CONSULTING - INITIATIVES | 1,789,969 | 0 | 1,132,400 | |
| OTHER INVESTMENT FEES | 0 | 532,868 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 415,882 | 0 | 0 |