| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 120,935 | 60,468 | 0 | 58,747 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MITSUBISHI UFJ FINANCIAL GROUP | 869,115 | 869,115 |
| 3M COMPANY MTN | 998,633 | 998,633 |
| AIR LIQUIDE FINANCE | 452,072 | 452,072 |
| AMERICAN HONDA FINANCE MTN | 488,877 | 488,877 |
| AMERICAN TOWER CORPORATION | 328,726 | 328,726 |
| AMERISOURCEBERGEN CORP | 237,864 | 237,864 |
| ASTRAZENECA PLC | 865,564 | 865,564 |
| ATMOS ENERGY CORP | 408,463 | 408,463 |
| BANCO BILBAO VIZCAYA ARG | 192,816 | 192,816 |
| BANK OF AMERICA CORPORATION HYBRID MTN | 659,355 | 659,355 |
| BANK OF AMERICA CORPORATION HYBRID MTN 10/24/2026 | 291,907 | 291,907 |
| BANK OF MONTREAL MTN | 450,315 | 450,315 |
| BANK OF NOVA SCOTIA | 554,063 | 554,063 |
| BANK OF NOVA SCOTIA (THE | 528,610 | 528,610 |
| BBVA USA | 490,586 | 490,586 |
| BIOGEN INC. | 545,763 | 545,763 |
| BNP PARIBAS MTN | 950,438 | 950,438 |
| BRISTOL-MEYERS SQUIBB CO | 971,233 | 971,233 |
| CENTERPOINT ENERGY, INC | 1,122,105 | 1,122,105 |
| CITIBANK NA | 942,989 | 942,989 |
| CME GROUP INC. | 737,832 | 737,832 |
| CREDIT SUISSE GROUP | 557,977 | 557,977 |
| CROWN CASTLE INTL CORP 4.45% 02/15/2026 SR LIEN NEXT | 342,536 | 342,536 |
| DUKE ENERGY CAROLINAS, LLC | 327,240 | 327,240 |
| EASTMAN CHEMICAL COMPANY | 349,742 | 349,742 |
| ENTERGY LOUISIANA LLC | 113,826 | 113,826 |
| FIFTH THIRD BANK | 579,073 | 579,073 |
| FISERV, INC. | 494,972 | 494,972 |
| GENERAL MILLS, INC. | 473,831 | 473,831 |
| GENERAL MOTORS FINANCIAL COMPANY | 286,428 | 286,428 |
| HEWLETT PACKARD ENTERPRISE COM STEP | 431,024 | 431,024 |
| IBM CORP | 419,489 | 419,489 |
| JOHN DEERE CAPITAL CORPORATION MTN | 279,679 | 279,679 |
| JOHNSON & JOHNSON | 568,400 | 568,400 |
| JPMORGAN CHASE & CO HYBRID 03/01/2025 USD SR LIEN | 442,091 | 442,091 |
| JPMORGAN CHASE & CO HYBRID 04/22/2026 SR LIEN | 596,801 | 596,801 |
| KEYBANK NATIONAL ASSOCIATION | 544,824 | 544,824 |
| KINDER MORGAN, INC. | 469,631 | 469,631 |
| MIZUHO FINANCIAL GROUP, INC. HYBRID | 767,058 | 767,058 |
| MOODY'S CORPORATION | 705,907 | 705,907 |
| MPLX LP | 476,021 | 476,021 |
| ORACLE CORPORATION | 451,721 | 451,721 |
| PUBLIC STORAGE 2.37% | 749,479 | 749,479 |
| ROPER INDUSTRIES, INC. | 575,278 | 575,278 |
| SYNCHRONY FINANCIAL | 317,954 | 317,954 |
| TOTAL SYSTEM SERVICES IN | 370,138 | 370,138 |
| BANK OF NEW YORK MELLON CORPOR MTN | 377,370 | 377,370 |
| JOHN DEERE CAPITAL CORP MTN 2.7% 01/06/2023 | 288,582 | 288,582 |
| TOYOTA MOTOR CREDIT CORP MTN 2.625% 01/10/2023 | 282,648 | 282,648 |
| KEYBANK NATIONAL ASSOCIATION 1.25% 03/10/2023 | 296,910 | 296,910 |
| WAL-MART STORES, INC. 2.55% 04/11/2023 | 778,370 | 778,370 |
| HUMANA INC. | 570,686 | 570,686 |
| LLOYDS BANKING GROUP PLC HYBRID | 283,272 | 283,272 |
| MIDAMERICAN ENERGY HOLDINGS CO | 391,531 | 391,531 |
| BP CAP MARKETS AMERICA | 540,547 | 540,547 |
| TOTAL CAPITAL INTL | 918,645 | 918,645 |
| MERCK SHARP & DOHME CORP. | 476,315 | 476,315 |
| TOYOTA MOTOR CREDIT CORPORATIO MTN 1.8% 02/13/2025 | 355,577 | 355,577 |
| SUMITOMO MITSUI FINANCIAL GROU 1.474% 07/08/2025 | 283,056 | 283,056 |
| UNITEDHEALTH GROUP INC 3.75% 07/15/2025 | 306,053 | 306,053 |
| UNITEDHEALTH GROUP INCORPORATE 1.15% 05/15/2026 | 268,181 | 268,181 |
| SUMITOMO MITSUI FINANCIAL GROU 1.402% 09/17/2026 | 264,648 | 264,648 |
| DELL INT LLC / EMC CORP 4.9% 10/01/2026 | 253,431 | 253,431 |
| PAYPAL HOLDINGS, INC. 2.65% 10/01/2026 | 511,493 | 511,493 |
| AERCAP IRELAND CAPITAL DESIGNA | 404,740 | 404,740 |
| ENBRIDGE INC | 258,540 | 258,540 |
| UNITEDHEALTH GROUP INC 3.45% 01/15/2027 | 264,674 | 264,674 |
| TRUIST FINANCIAL CORPORATION | 720,381 | 720,381 |
| T-MOBILE USA, INC. | 324,301 | 324,301 |
| AT&T INC. | 436,499 | 436,499 |
| NXP B.V. | 418,298 | 418,298 |
| PAYPAL HOLDINGS, INC. 3.9% 06/01/2027 | 331,162 | 331,162 |
| UNITEDHEALTH GROUP INC 2.95% 10/15/2027 | 281,701 | 281,701 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EATON VANCE INCOME FUND | 6 | 6 |
| FEDERATED HIGH YIELD BONDS | 12 | 12 |
| GOLDMAN SACH JUST US LARGE CAP | 3,436,485 | 3,436,485 |
| ISHARES MSCI EAFE INTERNATION INDEX | 22,792,943 | 22,792,943 |
| ISHARES RUSSEL 2000 SMALL CAP | 12,455,880 | 12,455,880 |
| ISHARES S&P 500 INDEX FUND | 82,138,893 | 82,138,893 |
| STATE STREET EMERGING MARKET EQUITY INDEX | 9,107,089 | 9,107,089 |
| STATE STREET HEDGED INTERNATIONAL INDEX | 24,458,304 | 24,458,304 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| APTITUDE PARTNERS LTD CLASS D SERIES 22 | FMV | 13,623,666 | 13,623,666 |
| ART AND OFFICE EQUIPMENT | FMV | 245,056 | 245,056 |
| COMMONFUND CAPITAL NATURAL RESOURCES PARTNERS VIII,LP | FMV | 1,083,382 | 1,083,382 |
| COMMONFUND CAPITAL VENTURE PARTNERS XI,LP | FMV | 7,481,028 | 7,481,028 |
| COMMONFUND CAPITAL VENTURE PARTNERS XIII, LP | FMV | 3,397,327 | 3,397,327 |
| COMMONFUND CAPITAL VENTURE XII, LP | FMV | 3,351,396 | 3,351,396 |
| DEERFIELD HEALTH CARE INNOVATIONS | FMV | 418,158 | 418,158 |
| DEERFIELD PRIVATE DESIGN FUND IV, LP | FMV | 2,401,034 | 2,401,034 |
| DEERFIELD PRIVATE DESIGN FUND V | FMV | 605,882 | 605,882 |
| DFJ GROWTH IV | FMV | 1,206,031 | 1,206,031 |
| DISTRESSED MANAGERS IV | FMV | 208,999 | 208,999 |
| ERB FAMILY LIQUIDATING TRUST | FMV | 3,440 | 3,440 |
| GOLDENTREE | FMV | 62,849 | 62,849 |
| GS VINTAGE V | FMV | 220,327 | 220,327 |
| GS VINTAGE VI OFFSHORE | FMV | 847,167 | 847,167 |
| GS VINTAGE VII OFFSHORE | FMV | 4,855,394 | 4,855,394 |
| GS VINTAGE VIII OFFSHORE | FMV | 7,470,475 | 7,470,475 |
| MICHIGAN ELAB CAPITAL PARTNERS, LP | FMV | 2,253,099 | 2,253,099 |
| PENN SQUARE GLOBAL REAL ESTATE FUND I, LP | FMV | 65,954 | 65,954 |
| PRIVATE CREDIT MANAGERS II OFFSHORE | FMV | 4,373,191 | 4,373,191 |
| PRIVATE EQUITY CO-INVESTMENT PARTNERS OFFSHORE | FMV | 2,483,965 | 2,483,965 |
| PRIVATE EQUITY MANAGERS 2014 | FMV | 10,046,906 | 10,046,906 |
| PRIVATE EQUITY MANAGERS 2015 | FMV | 4,973,315 | 4,973,315 |
| PRIVATE EQUITY MANAGERS 2016 | FMV | 6,564,892 | 6,564,892 |
| PRIVATE EQUITY MANAGERS 2018 | FMV | 2,276,530 | 2,276,530 |
| PRIVATE EQUITY MANAGERS 2020 OFFSHORE | FMV | 1,798,073 | 1,798,073 |
| PRIVATE EQUITY MANAGERSIMPACT 2018 | FMV | 564,024 | 564,024 |
| TCV XI | FMV | 373,089 | 373,089 |
| THE HURON FLEX EQUITY FUND, LP | FMV | 1,615,903 | 1,615,903 |
| THE HURON FUND V, LP | FMV | 1,613,880 | 1,613,880 |
| COMMONFUND CO-INVESTMENT FUND III | FMV | 981,277 | 981,277 |
| COMMONFUND VENTURE XIV | FMV | 147,788 | 147,788 |
| FIDELITY LARGE CAP VALUE INDEX FUND | FMV | 7,747,658 | 7,747,658 |
| GS VINTAGE IX OFFSHORE | FMV | 100,000 | 100,000 |
| PGIM HIGH YEILD FUND | FMV | 9,314,563 | 9,314,563 |
| PRIVATE EQUITY CO-INVESTMENT PARTNERS III OFFSHORE SCSP | FMV | 76,280 | 76,280 |
| T. ROW PRICE HIGH YIELD FUND | FMV | 9,388,987 | 9,388,987 |
| TIGER GLOBAL CROSSOVER ACCESS OFFSHORE LP | FMV | 808,073 | 808,073 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 20,350 | 0 | 0 | 23,792 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 86,515 | 76,097 | 76,097 |
| EXCISE TAX RECOVERY | 335,601 | 239,795 | 239,795 |
| REFUNDABLE ADVANCE | 1,050,000 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON MARKET SECURITIES | 35,527,510 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 26,217 | 0 | 0 | 16,770 |
| TECHNOLOGY | 94,070 | 0 | 0 | 91,690 |
| PROGRAM RELATED EXPENSES | 65,262 | 0 | 0 | 118,667 |
| OFFICE EXPENSE | 29,418 | 0 | 0 | 29,418 |
| MEMBERSHIP DUES | 77,412 | 0 | 0 | 85,977 |
| PASSTHROUGH INVESTMENT LOSS | 144,789 | 0 | 0 | 0 |
| ADVERTISING | 28,356 | 0 | 0 | 28,356 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH INVESTMENT INCOME FROM INVESTMENT PARTNERSHIPS | 0 | 597,055 | 0 |
| OTHER INCOME | 39,191 | 0 | 0 |
| Description | Amount |
|---|---|
| BOOK TO TAX DIFFERENCES FROM PARTNERSHIPS | 1,216,999 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED EXCISE TAXES | 1,378,039 | 1,017,953 |
| OTHER ACCRUED EXPENSES | 305,007 | 289,985 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 223,378 | 0 | 0 | 168,702 |
| INVESTMENT EXPENSES | 1,217,213 | 1,217,213 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 7,306 | 0 | 0 | 7,306 |