| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX/ACCOUNTING PREP FEES | 5,795 | 4,346 | 1,449 | |
| BOOKKEEPING FEES | 2,978 | 2,978 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADVANCE AUTO PTS INC NT | 9,077 | 9,077 |
| AEP TEX INC SR NT SER I | 15,592 | 15,592 |
| ALLEGION PLC SR NT | 22,252 | 22,252 |
| ALLY FINL INC SR NT | 15,445 | 15,445 |
| ALTRIA GROUP INC GTD NT | ||
| AMCOR FLEXIBLES NORTH AMER INC SR NT | 22,206 | 22,206 |
| AMEREN CORP SR NT | ||
| AMERICAN ELEC PWR | 13,409 | 13,409 |
| AMERICAN HONDA FIN CORP MED TERM NTS | 13,574 | 13,574 |
| AMERICAN INTL GROUP INC NT | ||
| AMERICAN TOWER CORP NEW SR NT | 11,485 | 11,485 |
| AMERICREDIT AUTOMOBILE RECEIVABLES | 21,059 | 21,059 |
| AMERICREDIT AUTOMOBILE RECEIVABLES | 18,072 | 18,072 |
| AMERICREDIT AUTOMOBILE RECEIVABLES | 13,924 | 13,924 |
| AMERISOURCEBERGEN CORP SR NT | ||
| ANHEUSER-BUSCH INBEV WORLDWIDE INC G | ||
| AON CORP/AON GLOBAL HLDGS | 7,664 | 7,664 |
| APPALACHIAN PWR CO SR NT | 14,394 | 14,394 |
| ARES CAP CORP NT | ||
| AT&T INC GLOBAL NT | ||
| AT&T INC GLOBAL NT | ||
| AUTOZONE INC SR NT | ||
| AVANGRID INC NT | 42,561 | 42,561 |
| B A T INTL FIN PLC GTD NT ISINUS055 | 13,836 | 13,836 |
| BANK AMER CORP | 22,109 | 22,109 |
| BANK AMER CORP SR NT FIXED | ||
| BECTON DICKINSON & CO NT | ||
| BLACK HILLS CORP NT | 11,803 | 11,803 |
| BLACK HILLS CORP NT | ||
| BLACKROCK ISHARES BOND INDEX FD | ||
| BLOCK FINL LLC GTD NT | ||
| BOEING CO SR NT | 16,005 | 16,005 |
| BOEING CO SR NT | 13,858 | 13,858 |
| BOOKING HLDGS INC SR NT | ||
| BOSTON SCIENTIFIC CORP SR NT | ||
| BRIGHTHOUSE FINL INC SR NT | 14,055 | 14,055 |
| BRIXMOR OPER PARTNERSHIP LP SR NT | ||
| BROADCOM CORP / BROADCOM CAYMAN FIN | ||
| BUNGE LTD FIN CORP SR NT | ||
| CAMPBELL SOUP CO NT | ||
| CAPITAL ONE FINL CORP SR NT | 7,907 | 7,907 |
| CAPITAL ONE FINL CORP SR NT | 19,279 | 19,279 |
| CAPITAL ONE PRIME AUTO RECEIVABLES | 14,458 | 14,458 |
| CARMAX AUTO OWNER TR 2019-3 | 9,844 | 9,844 |
| CARMAX AUTO OWNER TR 2022-2 | 22,437 | 22,437 |
| CARVANA AUTO RECEIVABLES | 27,603 | 27,603 |
| CARVANA AUTO RECEIVABLES TR 2021 | 11,301 | 11,301 |
| CENTERPOINT ENERGY INC FXD RT SR NT | ||
| CENTERPOINT ENERGY INC SR NT | 15,778 | 15,778 |
| CINTAS CORP NO 2 | 23,174 | 23,174 |
| CITIGROUP INC NT | 24,569 | 24,569 |
| CITIGROUP INC NT FIXED/FLTG | ||
| CITIGROUP INC NT FLTG | 16,243 | 16,243 |
| CNH INDL CAP LLC NT | 22,512 | 22,512 |
| CONSOLIDATED EDISON INC | ||
| CROWN CASTLE INTL CORP NEW SR NT | ||
| CROWN CASTLE INTL CORP NEW SR NT | ||
| DELL INTL L L C EMC CORP FIRST LIEN | 33,730 | 33,730 |
| DENTSPLY SIRONA INC SR NT | ||
| DIGITAL RLTY TR LP | 14,882 | 14,882 |
| DOLLAR GEN CORP NEW SR NT | 7,780 | 7,780 |
| DOMINION ENERGY INC SR NT 2020 SER C | ||
| DTE ELEC CO 2020 SER C GEN REF MTG B | ||
| DTE ENERGY CO SR NT SER F | ||
| DXC TECHNOLOGY CO | 13,911 | 13,911 |
| ENTERGY CORP NEW SR NT | 7,040 | 7,040 |
| ENTERGY LA LLC | 10,520 | 10,520 |
| ENTERGY TEX INC 1ST MTG BD | 10,368 | 10,368 |
| ERICSSON TELEFONAKTIEBOLAGET | ||
| EVERSOURCE ENERGY SR NT SER R | ||
| EXELON CORP NT | ||
| EXETER AUTOMOBILE RECEIVABLES | 38,448 | 38,448 |
| EXETER AUTOMOBILE RECEIVABLES TR 202 | 13,732 | 13,732 |
| EXETER AUTOMOBILE RECEIVABLES TR 202 | 21,630 | 21,630 |
| FEDERAL HOME LN MTG | 25,220 | 25,220 |
| FEDERAL HOME LN MTG CORP PARTIN | 29,662 | 29,662 |
| FEDERAL HOME LN MTG CORP PARTIN CTFS | 15,717 | 15,717 |
| FIDELITY NATL FINL INC NEW SR NT | 26,076 | 26,076 |
| FIDELITY NATL FINL INC NEW SR NT | ||
| FIRST AMERN FINL CORP SR NT | 15,002 | 15,002 |
| FIRSTENERGY CORP NT SER A | 12,938 | 12,938 |
| FLEX LTD NT ISINUS33938XAB10 | 11,713 | 11,713 |
| FLOWSERVE CORP SR NT | ||
| FNMA GTD MTG PASS THRU CTFS POOL FS0 | 26,788 | 26,788 |
| FNMA GTD MTG PASS THRU CTFS POOL FS0 | 25,139 | 25,139 |
| FNMA GTD MTG PASS THRU CTFS POOL FS0 | 25,154 | 25,154 |
| FNMA GTD MTG PASS THRU CTFS POOL FS1 | 25,256 | 25,256 |
| FNMA GTD MTG PASS THRU CTFS POOL FS0 | 25,788 | 25,788 |
| FNMA GTD MTG PASS THRU CTFS POOL MA4 | 12,816 | 12,816 |
| FORD CR AUTO LEASE TR 2020 | 22,885 | 22,885 |
| FORD CR AUTO LEASE TR 2021 | 21,435 | 21,435 |
| FORD CR FLOORPLAN MASTER | 27,976 | 27,976 |
| FREDDIE MAC SEASONED CR RISK | 25,398 | 25,398 |
| GENPACT LUXEMBOURG S A R L ISINUS37 | 43,184 | 43,184 |
| GILEAD SCIENCES INC NT | ||
| GLOBAL PMTS INC SR NT | 15,054 | 15,054 |
| GLOBE LIFE INC SR NT | 12,439 | 12,439 |
| GLOBE LIFE INC SR NT | 14,812 | 14,812 |
| GOLDMAN SACHS GROUP INC SR NT | 16,757 | 16,757 |
| GULF SOUTH PIPELINE CO LP SR NT | ||
| HEWLETT PACKARD ENTERPRISE CO NT | ||
| HOLLYFRONTIER CORP SR NT | ||
| HONDA AUTO RECEIVABLES 2020-1 OWNER | 9,738 | 9,738 |
| HONDA AUTO RECEIVABLES 2020-3 OWNER | 16,127 | 16,127 |
| HORACE MANN EDUCATORS CORP | 21,977 | 21,977 |
| HP INC | 15,022 | 15,022 |
| HP INC NT | 9,257 | 9,257 |
| HP INC NT | ||
| HUMANA INC SR NT | ||
| HYATT HOTELS CORP SR NT | 15,490 | 15,490 |
| INGREDION INC SR NT | ||
| INTERCONTINENTAL EXCHANGE INC GTD FX | ||
| INTERSTATE PWR & LT CO SR DEB | 12,038 | 12,038 |
| JPMORGAN CHASE & CO NT FIXED TO FLTG | 24,495 | 24,495 |
| KEURIG DR PEPPER INC SR NT | ||
| KLA CORP | 29,716 | 29,716 |
| LABORATORY CORP AMER HLDGS SR NT | ||
| LEGG MASON INC FXD RT NT | 29,525 | 29,525 |
| LENNOX INTL INC NT | ||
| LOS ANGELES CALIF CMNTY COLLEGE | 24,375 | 24,375 |
| MARRIOTT INTL INC NEW NT SER FF | 14,453 | 14,453 |
| MARTINMARIETTA MATLS INC SR NT | 16,414 | 16,414 |
| MERCURY GEN CORP NEW FXD RT SR NT | ||
| MICRON TECHNOLOGY INC SR NT | ||
| MISSISSIPPI PWR CO SER 2021A SR NT | 16,657 | 16,657 |
| MORGAN STANLEY SR NT | 32,206 | 32,206 |
| MOTOROLA SOLUTIONS INC FXD RT SR NT | 3,922 | 3,922 |
| MOTOROLA SOLUTIONS INC | 30,325 | 30,325 |
| NETAPP INC SR NT | ||
| NEWARK CALIF UNI SCH DIST | 8,425 | 8,425 |
| NEXTERA ENERGY CAP HLDGS INC GTD DEB | ||
| NISOURCE INC NT | 26,083 | 26,083 |
| OGE ENERGY CORP SR NT | 18,497 | 18,497 |
| ONE GAS INC NT | 11,811 | 11,811 |
| ONE GAS INC NT | ||
| ORACLE CORP NT | 24,172 | 24,172 |
| ORACLE CORP NT | ||
| OWL ROCK CAP CORP NT | 19,049 | 19,049 |
| OWL ROCK TECHNOLOGY FIN CORP NT | 17,658 | 17,658 |
| PACIFIC GAS & ELEC CO 1ST MTG BD | ||
| PENTAIR FIN SA SR NT | 15,114 | 15,114 |
| PHILIP MORRIS INTL INC NT | ||
| POLO RALPH LAUREN CORP SR NT | ||
| PPL ELEC UTILS CORP 1ST MTG BD | 16,765 | 16,765 |
| PUBLIC STORAGE SR NT | 21,892 | 21,892 |
| PUBLIC SVC CO NH | 31,484 | 31,484 |
| PUBLIC SVC CO OKLA SR NT | 13,225 | 13,225 |
| PUBLIC SVC ENTERPRISE GROUP | 19,969 | 19,969 |
| QUANTA SVCS INC SR NT | ||
| QUEST DIAGNOSTICS INC SR NT | ||
| REGENERON PHARMACEUTICALS INC SR NT | ||
| REPUBLIC SVCS INC NT | ||
| REXFORD INDL RLTY LP GTD SR NT | 19,053 | 19,053 |
| RYDER SYS INC MEDIUM TERM NTS | 15,142 | 15,142 |
| SANTANDER DRIVE AUTO RECEIVABLES | 13,714 | 13,714 |
| SANTANDER HLDGS USA INC SR NT | 16,859 | 16,859 |
| SANTANDER HLDGS USA INC NT | 24,170 | 24,170 |
| SANTANDER HLDGS USA INC SR NT | ||
| SCHWAB CHARLES CORP NEW SR NT | 15,924 | 15,924 |
| SCHWAB CHARLES CORP NEW SR NT | 15,882 | 15,882 |
| SIXTH STR SPECIALITY LENDING INC NT | ||
| SKYWORKS SOLUTIONS INC | ||
| SMUCKER J M CO NT | 16,093 | 16,093 |
| SOLAR CAP LTD FXD RT NT | 16,918 | 16,918 |
| SONOCO PRODS CO NT | ||
| SOUTHERN CALIF EDISON CO 1ST | 10,983 | 10,983 |
| SOUTHERN CALIF EDISON CO 1ST | 11,714 | 11,714 |
| SOUTHERN CALIF EDISON CO | 16,440 | 16,440 |
| SOUTHERN CO GAS CAP CORP SR NT SER 2 | 7,647 | 7,647 |
| SOUTHERN CO 2019B REMARKETABLE | 15,583 | 15,583 |
| SOUTHERN CO SR NT SER 2020A | ||
| SOUTHERN PWR CO SR NT | ||
| SPIRE MO INC 1ST MTG BD | 19,776 | 19,776 |
| SPRINT NEXTEL CORP SR DEB | ||
| STARBUCKS CORP | 36,779 | 36,779 |
| STATE STR CORP SR NT FIXED | 14,755 | 14,755 |
| STEEL DYNAMICS INC NT | ||
| STEWART INFORMATION SVCS INC | 14,638 | 14,638 |
| T-MOBIL USA INC. | 26,843 | 26,843 |
| TELEDYNE TECHNOLOGIES INC NT | ||
| TEXTRON INC NT | ||
| TRUST FINL CORP SR MED TERM NTS | 24,489 | 24,489 |
| TUCSON ELEC PWR CO SR NT | 12,054 | 12,054 |
| UNITEDHEALTH GROUP INC. | 13,983 | 13,983 |
| UNITED STS TREAS NTS 0.125% 4/30/23 | 263,947 | 263,947 |
| UNITED STS TREAS NTS 0.125% 7/31/202 | 46,415 | 46,415 |
| UNITED STS TREAS NTS 0.0.375% 9/15/2 | 36,191 | 36,191 |
| UNITED STS TREAS NTS 2.500% 1/31/25 | 43,244 | 43,244 |
| UNITED STS TREAS NTS 1.750% 3/15/25 | 45,206 | 45,206 |
| UNITED STS TREAS NTS 2.750% 5/15/25 | 58,710 | 58,710 |
| UNITED STS TREAS NTS 10YR TIPS | 71,074 | 71,074 |
| UNITED STS TREAS NTS 2.875% 5/15/32 | 51,756 | 51,756 |
| VALERO ENERGY CORP NEW SR NT | ||
| VERIZON OWNER TR 2020 | 25,610 | 25,610 |
| VIRGINIA ELEC & PWR CO | 29,277 | 29,277 |
| VMWARE INC SR NT | ||
| VORNADO RLTY L P NT | 13,395 | 13,395 |
| WALGREENS BOOTS ALLIANCE INC NT | ||
| WALT DISNEY CO GTD NT | ||
| WASTE CONNECTIONS INC | ||
| WELLS FARGO & CO MEDIUM TERM SR NTS | 21,946 | 21,946 |
| WESTERN UN CO NT | 37,856 | 37,856 |
| WESTINGHOUSE AIR BREAK TEC CORP GTD | 19,627 | 19,627 |
| ZIMMER BIOMET HLDGS INC NT |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BAIRD SHORT TERM BOND FUND INST | FMV | 3,715,266 | 3,715,266 |
| CONESTOGA SMALL CAP FUND INSTITUTION | FMV | 377,722 | 377,722 |
| GOLDMAN SACHS GOC PARTNERS INTL OPP | FMV | 2,147,157 | 2,147,157 |
| WCM FOCUSED INTERNATIONAL GROWTH FUN | FMV | ||
| COHO RELATIVE VALUE EQUITY FUND ADVI | FMV | 2,017,968 | 2,017,968 |
| MORGAN STANLEY INT'L ADVANTAGE PORT | FMV | 1,937,964 | 1,937,964 |
| PARNASSUS CORE EQUITY FUND INSTITUTI | FMV | 1,913,778 | 1,913,778 |
| OSTERWEIS STRATEGIC INCOME FUND | FMV | 969,577 | 969,577 |
| THORNBURG LIMITED-TERM INCOME FUND C | FMV | 910,775 | 910,775 |
| VANGUARD INTERMEDIATE-TERM INVESTMEN | FMV | ||
| VANGUARD TOTAL BOND MKT INDEX AD SHS | FMV | 3,817,461 | 3,817,461 |
| VANGUARD MID-CAP INDEX FUND ADMIRAL | FMV | 1,086,066 | 1,086,066 |
| ISHARES TR S&P 100 ETF | FMV | 1,428,050 | 1,428,050 |
| ISHARES TR S&P SMALL-CAP ETF | FMV | 390,524 | 390,524 |
| VANGUARD SCOTTSDALE FDS RUSSELL 2000 | FMV | ||
| VANGUARD INDEX FDS S&P 500 ETF | FMV | 2,428,765 | 2,428,765 |
| POLICY 96086410 | FMV | 642,800 | 642,800 |
| POLICY 96086800 | FMV | 642,735 | 642,735 |
| POLICY 96085810 | FMV | 636,279 | 636,279 |
| POLICY 96092510 | FMV | 636,279 | 636,279 |
| POLICY 61170894 | FMV | 305,839 | 305,839 |
| POLICY 61170892 | FMV | 305,829 | 305,829 |
| PRIVATE EQUITY INV-TACONIC | FMV | 598,678 | 598,678 |
| PRIVATE EQUITY INV-IRONSIDE DIRECT | FMV | 1,171,907 | 1,171,907 |
| PRIVATE EQUITY INV-IRONSIDE PARTNERS | FMV | 603,458 | 603,458 |
| PRIVATE EQUITY INV-IRONSIDE INV VI | FMV | 8,374 | 8,374 |
| PRIVATE EQUITY INV-IRONSIDE VI FUND | FMV | 573,384 | 573,384 |
| PRIVATE EQUITY INV-NEW SPRING GROWTH | FMV | 413,074 | 413,074 |
| PRIVATE EQUITY INV-SCS | FMV | 1,276,836 | 1,276,836 |
| Description | Amount |
|---|---|
| PRIVE EQUITY APPRECIATION | 148,670 |
| UNREALIZED LOSS ON INVESTMENTS | 5,361,277 |
| INSURANCE PREMIUMS | 502,654 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK FEES | 233 | 233 | ||
| MISCELLANEOUS EXPENSES | 9,069 | 9,069 | ||
| ADMINISTRATIVE EXPENSES | 732 | 732 | ||
| PRIVATE EQUITY EXPENSES | 70,330 | 70,330 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PRIVATE EQUITY INCOME | 80,383 | 80,383 |
| Description | Amount |
|---|---|
| PRIVATE EQUITY UNREALIZED GAIN | 512,329 |
| INCREASE IN POLICY ACCOUNT VALUES | 275,930 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PE MANAGEMENT FEES | 8,575 | 8,575 | ||
| INVESTMENT FEES | 7,894 | 7,894 | ||
| BROKER/ADVISING FEES | 126,000 | 111,000 | 15,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 20,000 |