| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT & TAX SERVICE EXP | 9,000 | 1,350 | 7,650 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AEGON FUNDING COMPANY LLC | 36,435 | 36,435 |
| AFFILIATED MANAGERS GROUP INC | 101,860 | 101,860 |
| AMERICAN ELECTRIC POWER COMPANY INC. | 38,541 | 38,541 |
| AMERICAN FINANCE TRUST INC | 20,075 | 20,075 |
| AMERICAN INTERNATIONAL GROUP INC | 45,000 | 45,000 |
| APOLLO MANAGEMENT HOLDINGS LP | 64,747 | 64,747 |
| ARES FINANCE CO III LLC | 55,365 | 55,365 |
| ASSURANT INC | 51,651 | 51,651 |
| BANK OF AMERICA CORP | 59,263 | 59,263 |
| BANK OF MONTREAL | 36,094 | 36,094 |
| BANK OF NOVA SCOTIA | 73,032 | 73,032 |
| BP CAPITAL MARKETS PLC | 17,670 | 17,670 |
| BROOKFIELD BRP HOLDINGS (CANADA) INC. | 63,364 | 63,364 |
| BROOKFIELD FINANCE INC | 37,710 | 37,710 |
| BROOKFIELD INFRASTRUCTURE FINANCE ULC | 47,612 | 47,612 |
| CARLYLE FINANCE LLC | 31,457 | 31,457 |
| CMS ENERGY CORP | 77,627 | 77,627 |
| DOMINION ENERGY INC. | 46,485 | 46,485 |
| DTE ENERGY CO | 63,458 | 63,458 |
| DUKE ENERGY CORP | 1,955 | 1,955 |
| EMERA INC | 55,320 | 55,320 |
| ENBRIDGE INC | 173,646 | 173,646 |
| ENSTAR FINANCE LLC | 17,510 | 17,510 |
| FARM CREDIT BANK OF TEXAS 144A | 107,000 | 107,000 |
| GLOBAL ATLANTIC (FIN) CO | 45,675 | 45,675 |
| GOLDMAN SACHS CAPITAL I | 62,100 | 62,100 |
| HARTFORD FINANCIAL SERVICES GROUP INC | 22,775 | 22,775 |
| HSBC HOLDINGS PLC | 221,250 | 221,250 |
| JPMORGAN CHASE & CO | 178,708 | 178,708 |
| KITE REALTY GROUP LP | 55,278 | 55,278 |
| KKR GROUP FINANCE CO IX LLC | 45,056 | 45,056 |
| LIBERTY MUTUAL GROUP INC | 18,131 | 18,131 |
| METLIFE INC | 282,915 | 282,915 |
| NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORP | 29,632 | 29,632 |
| NEXTERA ENERGY CAPITAL HOLDINGS INC | 98,294 | 98,294 |
| PRUDENTIAL FINANCIAL INC | 356,884 | 356,884 |
| SEMPRA ENERGY | 111,769 | 111,769 |
| SOUTH JERSEY INDUSTRIES INC | 21,088 | 21,088 |
| SOUTHERN CO | 294,619 | 294,619 |
| TRANSCANADA TRUST | 187,480 | 187,480 |
| UNITED STATES CELLULAR CORP | 53,025 | 53,025 |
| VOYA FINANCIAL INC | 31,050 | 31,050 |
| WELLS FARGO & CO | 138,246 | 138,246 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ACUSHNET HOLDINGS ORD | 543,592 | 543,592 |
| AGRIBANK FCB | 26,625 | 26,625 |
| ALLSTATE CORP | 34,196 | 34,196 |
| AMERICAN EXPRESS CO. | 38,048 | 38,048 |
| AMERICAN INTERNATIONAL GROUP INC | 6,704 | 6,704 |
| APOLLO ASSET MANAGEMENT INC. | 13,020 | 13,020 |
| ARBOR REALTY TRUST INC. | 50,600 | 50,600 |
| ARCH CAPITAL GROUP LTD | 32,895 | 32,895 |
| AT&T INC | 18,428 | 18,428 |
| ATHENE HOLDING LTD | 59,480 | 59,480 |
| BANK OF AMERICA CORP | 304,798 | 304,798 |
| BANK OF HAWAII CORP | 38,228 | 38,228 |
| BANK OF NEW YORK MELLON CORP | 155,374 | 155,374 |
| BANK OZK ORD | 813,670 | 813,670 |
| BLACKBAUD ORD | 670,777 | 670,777 |
| BLUCORA ORD | 608,348 | 608,348 |
| BRADY NONVOTING CL A ORD | 626,965 | 626,965 |
| BRIGHTHOUSE FINANCIAL INC | 38,314 | 38,314 |
| BRUNSWICK ORD | 662,602 | 662,602 |
| CERENCE ORD | 455,165 | 455,165 |
| CHARLES SCHWAB CORP | 347,961 | 347,961 |
| CHEMED ORD | 561,311 | 561,311 |
| CHRLS RIVER LABS ORD | 731,330 | 731,330 |
| CHS INC | 35,714 | 35,714 |
| CITIGROUP INC | 176,482 | 176,482 |
| COBANK ACB | 183,600 | 183,600 |
| DAIRY FARMERS OF AMERICA INC | 31,036 | 31,036 |
| DIME COMMUNITY BANCSHARES INC | 18,675 | 18,675 |
| DOMINION ENERGY INC. | 41,300 | 41,300 |
| DOUBLEVERIFY HOLDINGS ORD | 373,934 | 373,934 |
| DUKE ENERGY CORP | 36,400 | 36,400 |
| EAGLE POINT DEFENSIVE INC US | 6,202,912 | 6,202,912 |
| EDISON INTERNATIONAL | 68,190 | 68,190 |
| ENSIGN GROUP ORD | 829,777 | 829,777 |
| ENVESTNET ORD | 777,611 | 777,611 |
| EQUITABLE HOLDINGS INC | 56,001 | 56,001 |
| EURONET WORLDWIDE ORD | 589,415 | 589,415 |
| FARM CREDIT BANK OF TEXAS | 104,814 | 104,814 |
| FEDERAL SIGNAL ORD | 929,816 | 929,816 |
| FIRST CITIZENS BANCSHARES INC (DELAWARE) | 18,477 | 18,477 |
| FIRST HORIZON CORP (TENNESSEE) | 41,084 | 41,084 |
| FIRST REPUBLIC BANK | 95,550 | 95,550 |
| FOX FACTORY HOLDING ORD | 570,856 | 570,856 |
| FRONTDOOR ORD | 653,763 | 653,763 |
| FTI CONSULTING ORD | 686,094 | 686,094 |
| FULTON FINANCIAL CORP | 58,792 | 58,792 |
| GENTHERM ORD | 707,887 | 707,887 |
| GLADSTONE COMMERCIAL CORP | 26,500 | 26,500 |
| GLOBUS MEDICAL CL A ORD | 586,625 | 586,625 |
| GOLDMAN SACHS GROUP INC | 18,763 | 18,763 |
| GRAND CANYON EDUCATION ORD | 1,065,804 | 1,065,804 |
| HARTFORD FINANCIAL SERVICES GROUP INC | 25,709 | 25,709 |
| HIG MIDDLE MARKET LBO FUND III, LP | 992,910 | 992,910 |
| HOULIHAN LOK CL A ORD | 992,860 | 992,860 |
| HURON CONSULTING GROUP ORD | 678,989 | 678,989 |
| INSTALLED BUILDING PRODUCTS ORD | 689,099 | 689,099 |
| INVICTUS OPPORTUNITY FUND II, LP | 4,638,007 | 4,638,007 |
| IR&M CORE BOND FD II | 45,387,923 | 45,387,923 |
| IRIDIUM COMMUNICATIONS ORD | 772,618 | 772,618 |
| ISHARES:CORE S&P 500 | 82,834,559 | 82,834,559 |
| JPMORGAN CHASE & CO | 190,892 | 190,892 |
| KIMCO REALTY CORP | 18,761 | 18,761 |
| LAUREATE EDUCATION CL A ORD | 663,359 | 663,359 |
| M&T BANK CORP | 36,879 | 36,879 |
| MARKETAXESS HOLDINGS ORD | 609,091 | 609,091 |
| MARRIOTT VACATIONS WORLDWIDE ORD | 741,315 | 741,315 |
| MAXIMUS ORD | 726,431 | 726,431 |
| METLIFE INC | 26,780 | 26,780 |
| MORGAN STANLEY | 243,726 | 243,726 |
| NATIONAL STORAGE AFFILIATES TRUST | 13,136 | 13,136 |
| NEWBURY EQUITY PARTNERS IV, LP | 12,443,702 | 12,443,702 |
| NEWBURY EQUITY PARTNERS V, LP | 3,646,057 | 3,646,057 |
| NMI HOLDINGS CL A ORD | 678,967 | 678,967 |
| ORMAT TECH ORD | 648,119 | 648,119 |
| PARTNERRE LTD | 19,333 | 19,333 |
| PNC FINANCIAL SERVICES GROUP INC | 62,491 | 62,491 |
| PRIMORIS SERVICES ORD | 648,155 | 648,155 |
| PS BUSINESS PARKS INC | 18,249 | 18,249 |
| PUBLIC STORAGE | 52,549 | 52,549 |
| PURPLE INNOVATION ORD | 562,900 | 562,900 |
| QUALYS ORD | 775,019 | 775,019 |
| RE MAX HOLDINGS CL A ORD | 389,906 | 389,906 |
| RENAISSANCERE HOLDINGS LTD | 11,410 | 11,410 |
| REXFORD INDUSTRIAL REALTY INC | 30,212 | 30,212 |
| RLI ORD | 734,031 | 734,031 |
| SBL HOLDINGS INC | 29,400 | 29,400 |
| SCE TRUST V | 42,964 | 42,964 |
| SCE TRUST VI | 12,555 | 12,555 |
| SEMPRA ENERGY | 107,125 | 107,125 |
| SHAKE SHACK CL A ORD | 436,135 | 436,135 |
| SILCHESTER INTL EQUITY TRUST | 44,312,069 | 44,312,069 |
| SILICON LABORATORIES ORD | 779,029 | 779,029 |
| STONEX GROUP ORD | 873,793 | 873,793 |
| SVB FINANCIAL GROUP | 109,190 | 109,190 |
| TA XIII-B, LP | 10,774,344 | 10,774,344 |
| TA XIV-B LP | 2,011,426 | 2,011,426 |
| TELEPHONE AND DATA SYSTEMS INC | 42,665 | 42,665 |
| TEMPUR SEALY INTERNATIONAL ORD | 528,523 | 528,523 |
| THERMON GROUP HOLDINGS ORD | 406,642 | 406,642 |
| TRUIST FINANCIAL CORP | 190,086 | 190,086 |
| U.S. BANCORP | 72,262 | 72,262 |
| UNIVERSAL HEALTH SERVICES CL B ORD | 316,630 | 316,630 |
| VICTORY CAPITAL HOLDINGS CL A ORD | 469,995 | 469,995 |
| VIRTU FINANCIAL CL A ORD | 897,190 | 897,190 |
| WASHINGTON FEDERAL INC | 23,508 | 23,508 |
| WELLS FARGO & CO | 221,806 | 221,806 |
| WHITEHORSE LIQUIDITY PARTNERS II, LP | 7,176,435 | 7,176,435 |
| WHITEHORSE LIQUIDITY PARTNERS IV, LP | 6,634,863 | 6,634,863 |
| WHITEHORSE LIQUIDITY PARTNERS V, LP | 2,580,195 | 2,580,195 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BOND INTEREST RECEIVABLE | 50,065 | 47,322 | 47,322 |
| INTEREST SALES RECEIVABLE | 4,007 | 6,634 | 6,634 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAM SUPPORT | 10,250,558 | 0 | 10,250,558 | |
| DUES | 500 | 0 | 0 | |
| OTHER DEDUCTIONS | 683 | 700,208 | 0 | |
| REFUND OF INTEREST | -1,081 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME FROM PASS THROUGH | 141,691 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 25,692,420 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| INVESTMENT PURCHASES PAYABLE | 16,072 | 0 |
| TAXES PAYABLE | 47,187 | 73,033 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 654,580 | 877,609 | 0 | |
| FOREIGN TAXES FROM PASS THROUGH | 0 | 178,109 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 375,421 | 0 | 0 |