| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 44,029 | 11,007 | 33,021 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER EQUIPMENT | 2013-04-29 | 4,134 | 4,134 | SL | 5.000000000000 | 0 | 0 | ||
| EQUIPMENT | 2012-11-01 | 597 | 597 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT | 2016-09-27 | 1,145 | 972 | SL | 5.000000000000 | 173 | 0 | ||
| BROTHER COLOR PRINTER | 2015-04-28 | 297 | 297 | SL | 5.000000000000 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABB FIN USA INC 2.875% 05/08/2022 DTD 05/08/2012 | 15,121 | 15,121 |
| ACTIVISION BLIZZARD | 9,224 | 9,224 |
| AFLAC INC SR NTS 2.875% 10/15/2026 DTD 09/19/2016 | 10,520 | 10,520 |
| AL PWR CO SR NTS 2.45% 03/30/2022 DTD 03/03/2017 | 10,032 | 10,032 |
| ALLSTATE CORP SR NTS 3.15% 06/15/2023 DTD 06/07/2013 | 10,338 | 10,338 |
| ALTRIA GROUP | 5,163 | 5,163 |
| AMERIPRISE FINL INC SR NTS 3.7% 10/15/2024 DTD 09/18/2014 | 10,674 | 10,674 |
| AMERISOURCEBERGEN CORP | 4,987 | 4,987 |
| AMERN EXPRESS CO SR NTS 2.5% 08/01/2022 DTD 08/01/2017 | 10,103 | 10,103 |
| AMERN HONDA FIN | 20,197 | 20,197 |
| APPLE INC SR NTS 2.85% 05/11/2024 DTD 05/11/2017 | 15,623 | 15,623 |
| APPLE INC SR NTS 3.45% 05/06/2024 DTD 05/06/2014 | 21,152 | 21,152 |
| ASTRAZENECA FIN LLC | 5,035 | 5,035 |
| ATMOS ENERGY CORP SR NTS 2.625% 09/15/2029 DTD 10/02/2019 | 10,121 | 10,121 |
| AVALONBAY COMMUNITIES 3.450% 06/01/2025 DTD 05/13/2015 | 10,613 | 10,613 |
| BAKER HUGHES LLC/CO-OBL SR NTS 2.773% 12/15/2022 DTD 01/31/2018 | 10,199 | 10,199 |
| BAKER HUGHES LLC/CO-OBL SR NTS 3.337% 12/15/2027 DTD 01/31/2018 | 5,329 | 5,329 |
| BALTIMORE GAS & ELECTRIC 2.400% 08/15/2026 DTD 08/18/2016 | 15,383 | 15,383 |
| BANK OF AMERICA CORP VAR RT 01/23/2026 DTD 01/23/2018 | 15,780 | 15,780 |
| BB&T CORPORATION MTN 2.850% 10/26/2024 DTD 10/26/2017 | 30,303 | 30,303 |
| BERKSHIRE HATHAWAY INC 2.750% 03/15/2023 DTD 03/15/2016 | 21,358 | 21,358 |
| BK OF AMER CORP 7/23/31 | 43,068 | 43,068 |
| BK OF AMER CORP SR NTS MTN 3.5% 04/19/2026 DTD 04/19/2016 | 26,734 | 26,734 |
| BK OF AMER CORP SR NTS MTN VAR RT 10/22/2025 DTD 10/22/2019 | 4,965 | 4,965 |
| BK OF NOVA SCOTIA SR NTS 3.4% 02/11/2024 DTD 02/11/2019 | 15,738 | 15,738 |
| BP CAP MARKETS AMER 3.224% 04/14/2024 DTD 12/14/2018 | 33,100 | 33,100 |
| CANADIAN IMPERIAL BK SR NTS 2.7% 02/02/2021 DTD 02/02/2018 | 30,055 | 30,055 |
| CAP ONE FINL CO | 10,060 | 10,060 |
| CENTERPOINT ENER HOUSTON 3.000% 02/01/2027 DTD 01/12/2017 | 9,470 | 9,470 |
| CHARLES SCHWAB CORP | 15,199 | 15,199 |
| CHUBB INA HOLDINGS INC | 14,128 | 14,128 |
| CITIGROUP INC SR NTS 3.2% 10/21/2026 DTD 10/21/2016 | 31,791 | 31,791 |
| CITIGROUP INC SR NTS VAR RT 04/24/2025 DTD 04/24/2019 | 36,545 | 36,545 |
| COMCAST CORP 1.5% | 9,439 | 9,439 |
| COMCAST CORP 3.150% 03/01/2026 DTD 02/23/2016 | 2,132 | 2,132 |
| COMCAST CORP 3.375% 02/15/2025 DTD 08/12/2014 | 10,611 | 10,611 |
| COMCAST CORP 3.95% 10/15/2025 DTD 10/05/2018 | 2,183 | 2,183 |
| COMERICA INC SR NTS 3.7% 07/31/2023 DTD 07/31/2018 | 20,813 | 20,813 |
| COOPERATIEVE RABOBANK UA MTN 3.875% 02/08/2022 DTD 02/08/2012 | 25,083 | 25,083 |
| DTE ELEC CO 2.65% 06/15/2022 DTD 06/22/2012 | 5,022 | 5,022 |
| DUKE ENERGY PROGRESS LLC 2.8% 05/15/2022 DTD 05/18/2012 | 20,053 | 20,053 |
| ELECTR ARTS INC | 9,584 | 9,584 |
| ENTERGY ARKANSAS INC 3.050% 06/01/2023 DTD 05/30/2013 | 4,098 | 4,098 |
| ENTERGY LA LLC 5.59% 10/01/2024 DTD 10/02/2009 | 11,102 | 11,102 |
| ENTERGY LOUISIANA LLC 3.120% 09/01/2027 DTD 05/23/2017 | 5,264 | 5,264 |
| ERP OPER LP SR NTS 2.85% 11/01/2026 DTD 10/12/2016 | 5,259 | 5,259 |
| ERP OPER LP SR NTS 3.0% 04/15/2023 DTD 04/10/2013 | 5,129 | 5,129 |
| ERP OPER LP SR NTS 3.375% 06/01/2025 DTD 05/14/2015 | 10,588 | 10,588 |
| EXXON MOBIL CORP SR NTS 3.043% 03/01/2026 DTD 03/03/2016 | 5,290 | 5,290 |
| GILEAD SCIENCES INC 3.700% 04/01/2024 DTD 03/07/2014 | 15,768 | 15,768 |
| GOLDMAN SACHS GROUP INC 4.25% 10/21/2025 DTD 10/21/2015 | 2,181 | 2,181 |
| GOLDMAN SACHS GROUP INC SR NTS 3.85% 01/26/2027 DTD 01/26/2017 | 37,221 | 37,221 |
| HARBOR HIGH YIELD BOND-RET ISIN US4115123790 SEDOL 2DLQ6W0 | 820,661 | 820,661 |
| INTEL CORP SR NTS 2.45% 11/15/2029 DTD 11/21/2019 | 5,172 | 5,172 |
| INVESCO FIN PLC 4.0% 01/30/2024 DTD 11/12/2013 | 10,558 | 10,558 |
| ISHARES CORE MSCI EMERGING | 332,283 | 332,283 |
| ISHARES TIPS BOND ETF | 1,225,462 | 1,225,462 |
| ISHARES US TREASURY BOND ETF | 166,643 | 166,643 |
| JOHN DEERE CAP CORP SR NTS MTN 2.8% 07/18/2029 DTD 07/18/2019 | 5,274 | 5,274 |
| LINCOLN NATL CORP SR NTS 4.0% 09/01/2023 DTD 08/16/2013 | 7,338 | 7,338 |
| LLOYDS BK PLC 6.375% 01/21/2021 DTD 01/21/2011 | 15,041 | 15,041 |
| MANULIFE FINANCIAL CORP 4.150% 03/04/2026 DTD 03/04/2016 | 2,189 | 2,189 |
| MARSH & MCLENNAN COS INC SR NTS 3.3% 03/14/2023 DTD 03/14/2016 | 5,131 | 5,131 |
| MITSUBISHI UFJ FIN GRP SR NTS 3.741% 03/07/2029 DTD 03/07/2019 | 10,924 | 10,924 |
| MORGAN STANLEY SR NTS MTN 3.7% 10/23/2024 DTD 10/23/2014 | 62,676 | 62,676 |
| NATL RURAL UTIL COOP 3.9% 11/01/2028 DTD 10/31/2018 | 11,163 | 11,163 |
| NEXTERA ENERGY CAP | 14,842 | 14,842 |
| ONCOR ELEC DELIVERY SR NTS 2.95% 04/01/2025 DTD 10/22/2015 | 16,700 | 16,700 |
| ORACLE CORP SR NTS 2.4% 09/15/2023 DTD 07/07/2016 | 20,396 | 20,396 |
| ORIX CORP SR NTS 3.7% 07/18/2027 DTD 07/18/2017 | 21,711 | 21,711 |
| PGIM HIGH YIELD | 1,358,398 | 1,358,398 |
| POTOMAC ELECTRIC POWER 3.600% 03/15/2024 DTD 03/18/2014 | 5,230 | 5,230 |
| PRECISION CASTPARTS CORP SR NTS 3.25% 06/15/2025 DTD 06/10/2015 | 5,301 | 5,301 |
| PRIN FINL GRP 2.125% 06/15/2030 DTD 06/12/2020 | 16,807 | 16,807 |
| PRIN FINL GRP 3.125% 05/15/2023 DTD 11/16/2012 | 2,056 | 2,056 |
| PROLOGIS LP 4.25% 08/15/2023 DTD 08/15/2013 | 4,650 | 4,650 |
| PUB STORAGE SR NTS 3.385% 05/01/2029 DTD 04/12/2019 | 15,076 | 15,076 |
| PUB SVC CO 3.7% 06/15/2028 DTD 06/21/2018 | 14,731 | 14,731 |
| QUALCOMM INC SR NTS 3.25% 05/20/2027 DTD 05/26/2017 | 9,711 | 9,711 |
| RAYTHEON TECH CORP | 14,984 | 14,984 |
| RLTY INCOME CORP SR NTS 3.0% 01/15/2027 DTD 10/12/2016 | 21,099 | 21,099 |
| S&P GLOBAL INC 2.5% 12/01/2029 DTD 11/26/2019 | 10,327 | 10,327 |
| SHELL INTERNATIONAL FIN 3.250% 05/11/2025 DTD 05/11/2015 | 31,928 | 31,928 |
| SIERRA PACIFIC POWER CO 3.375% 08/15/2023 DTD 08/15/2013 | 15,488 | 15,488 |
| SIMON PPTY GROUP LP SR NTS 2.45% 09/13/2029 DTD 09/13/2019 | 5,034 | 5,034 |
| SIMON PPTY GROUP LP SR NTS 3.75% 02/01/2024 DTD 01/21/2014 | 10,470 | 10,470 |
| SIMON PROPERTY GROUP LP 3.375% 10/01/2024 DTD 09/10/2014 | 10,519 | 10,519 |
| ST STR CORP 3.1% 05/15/2023 DTD 05/15/2013 | 2,062 | 2,062 |
| ST STR CORP SR NTS 3.55% 08/18/2025 DTD 08/18/2015 | 10,073 | 10,073 |
| ST STR CORP SR NTS VAR RT 05/15/2023 DTD 05/15/2017 | 16,159 | 16,159 |
| SUMITOMO MITSUI FINL GRP 2.058% 07/14/2021 DTD 07/14/2016 | 48,535 | 48,535 |
| TORONTO-DOMINION BK | 36,575 | 36,575 |
| TOTALENERGIES CAP INTL | 20,614 | 20,614 |
| TOTALENERGIES CAP INTL 2.829% | 5,235 | 5,235 |
| TRUIST BK SR NTS MTN 3.2% 04/01/2024 DTD 03/18/2019 | 20,935 | 20,935 |
| TUCSON ELEC PWR CO 1.5% | 14,011 | 14,011 |
| UNITEDHEALTH GROUP INC SR NTS 2.95% 10/15/2027 DTD 10/25/2017 | 25,435 | 25,435 |
| UNITEDHEALTH GROUP INC SR NTS 3.375% 11/15/2021 DTD 11/10/2011 | 15,277 | 15,277 |
| US BANCORP MTN 3.0% 07/30/2029 DTD 07/29/2019 | 10,561 | 10,561 |
| US BANCORP SR NTS MTN 3.375% 02/05/2024 DTD 02/04/2019 | 10,483 | 10,483 |
| VA ELEC & PWR CO SR NTS 3.45% 02/15/2024 DTD 02/07/2014 | 10,420 | 10,420 |
| VANGUARD SHORT-TERM BOND | 501,146 | 501,146 |
| VANGUARD MORTGAGE-BACKED SEC | 324,913 | 324,913 |
| WELLS FARGO & CO 4.15% 1/24/29 DTD 1/24/19 | 44,776 | 44,776 |
| WELLS FARGO & CO MTN 3.45% 02/13/2023 DTD 02/13/2013 | 15,375 | 15,375 |
| WESTPAC BNKG CORP SR NTS 2.35% 02/19/2025 DTD 11/19/2019 | 25,812 | 25,812 |
| WESTPAC BNKG CORP SR NTS 2.85% 05/13/2026 DTD 05/13/2016 | 15,798 | 15,798 |
| WI ELEC PWR | 9,795 | 9,795 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COLUMBIA PIPELINE GROUP | 10,779 | 10,779 |
| INTUIT INC | 9,865 | 9,865 |
| ISHARES GOLD TRUST | 820,994 | 820,994 |
| ISHARES MSCI ALL COUNTRY ASI | 985,867 | 985,867 |
| ISHARES MSCI ALL COUNTRY ASI | 401,624 | 401,624 |
| ISHARES RUSSELL MID-CAP ETF | 3,288,524 | 3,288,524 |
| MFS INTL INTRINSIC VALUE-R6 | 691,807 | 691,807 |
| NEUBERGER BERMAN LONG | 718,727 | 718,727 |
| ONE GAS INC | 4,863 | 4,863 |
| SCHLUMBERGER FIN CA | 4,981 | 4,981 |
| SIX CIRCLES INTERNATIONAL UNCONSTRAINED EQUITY FUND | 1,209,282 | 1,209,282 |
| SPDR S&P 500 ETF TRUST | 5,074,948 | 5,074,948 |
| VANGUARD FTSE EMERGING MARKE | 534,762 | 534,762 |
| VANGUARD S&P 500 ETF | 6,720,122 | 6,720,122 |
| WALT DISNEY COMPANY | 11,217 | 11,217 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 1992 MULTI-STRATEGY FUND CORPORATION CLASS C NEW ISSUES INELIGIBLE (S0708) | FMV | 28,624 | 28,624 |
| AP EUROPE VII (APAX) PRIVATE INVESTORS OFFSHORE LP | FMV | 5,387 | 5,387 |
| BCP VI PRIVATE INVESTORS OFFSHORE,LP | FMV | 226,566 | 226,566 |
| BLACKSTONE ALT MULTI-STRAT- Y | FMV | 808,242 | 808,242 |
| BLACKSTONE GSO PRIVATE INVESTORS, L.P. (OFFSHORE) | FMV | 8,447 | 8,447 |
| CLAYTON, DUBILIER & RICE (CD&R) FUND 8, LP (OFFSHORE INVESTORS) | FMV | 83,322 | 83,322 |
| COATUE OFFSHORE FUND, LTD. CLASS B SUB CLASS E TRANCHE 4R - NEW ISSUES INELI | FMV | 1,564,169 | 1,564,169 |
| JPM BETABUILDERS EUROPE | FMV | 833,433 | 833,433 |
| JPM BETABUILDERS JAPAN | FMV | 482,170 | 482,170 |
| JPM BTABLDRS DEV ASIA | FMV | 289,975 | 289,975 |
| JPM FLEMING EUROPEAN PROPERTY FUND | FMV | 1,528 | 1,528 |
| JPMORGAN BETABUILDERS CANADA ETF | FMV | 626,170 | 626,170 |
| PEG SECONDARY PRIVATE EQUITY INVESTORS OFFSHORE SPECIAL, L.P | FMV | 48,565 | 48,565 |
| SILVER LAKE PARTNERS III PRIVATE INVESTORS OFFSHORE LP | FMV | 138,550 | 138,550 |
| SIX CIRCLES U.S. UNCONSTRAINED EQUITY FUND | FMV | 1,530,937 | 1,530,937 |
| SIX CIRCLES ULTRA SHORT DURATION FUND | FMV | 328,428 | 328,428 |
| VINTAGE 2013 PRIVATE INVESTMENTS, OFFSHORE | FMV | 744,507 | 744,507 |
| VINTAGE 2014 PRIVATE INVESTMENTS, OFFSHORE | FMV | 384,188 | 384,188 |
| VINTAGE 2015 PRIVATE INVESTMENTS, OFFSHORE (LESS THAN $1M) | FMV | 919,759 | 919,759 |
| VINTAGE 2017 PRIVATE INVESTMENTS, OFFSHORE ($1 - 4.99MM) | FMV | 976,468 | 976,468 |
| VINTAGE 2018 PRIVATE INVESTMENTS, OFFSHORE (LESS THAN $1MM) | FMV | 614,426 | 614,426 |
| VINTAGE 2019 PRIVATE INVESTMENTS OFFSHORE SICAV-RAIF S.C.SP. (LESS THAN $1MM | FMV | 583,892 | 583,892 |
| XTRACKERS MSCI JAPAN HEDGED EQUITY ETF | FMV | 532,245 | 532,245 |
| JPM OFFSHORE INVESTMENTS ADJUSTMENTS | FMV | 146,380 | 146,380 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER EQUIPMENT | 4,134 | 4,134 | 0 | 0 |
| EQUIPMENT | 597 | 597 | 0 | 0 |
| COMPUTER EQUIPMENT | 1,145 | 1,145 | 0 | 0 |
| BROTHER COLOR PRINTER | 297 | 297 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 10,800 | 10,800 | 10,800 |
| PREPAID INCOME AND EXCISE TAXES | 25,000 | ||
| DEFERRED COMPENSATION | 225,913 | 274,705 | 274,705 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES | 19,712 | 0 | 19,712 | |
| OFFICE SUPPLIES | 956 | 0 | 120 | |
| TECHNOLOGY MAINTENANCE | 17,493 | 0 | 17,493 | |
| SUBSCRIPTIONS | 1,329 | 0 | 1,329 | |
| POSTAGE AND DELIVERY | 2,889 | 0 | 2,889 | |
| INSURANCE | 1,200 | 0 | 1,200 | |
| COMMUNICATIONS AND REPORTS | 87,027 | 0 | 87,027 | |
| REGISTRATION FEES | 25 | 0 | 25 | |
| RESEARCH | 54,340 | 0 | 54,340 | |
| BANK FEES | 1,530 | 1,530 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 3,463,560 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED COMPENSATION | 225,913 | 274,705 |
| DEFERRED TAX LIABILITY | 142,993 | 199,857 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 271,150 | 271,150 | 0 | |
| PAYROLL SERVICES | 2,820 | 0 | 2,820 | |
| STRATEGIC PARTNERSHIPS | 40,500 | 0 | 40,500 | |
| TECHNICAL ASSISTANCE | 38,500 | 0 | 38,500 | |
| 403B MANAGEMENT FEES | 814 | 0 | 814 | |
| STRATEGIC PLANNING | 7,500 | 0 | 7,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME AND EXCISE TAXES | 51,721 | 0 | 0 | |
| DEFERRED EXCISE TAXES | 48,143 | 0 | 0 |