| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 24,829 | 0 | 24,829 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMCOR FLEXIBLES 4.000% 5/17/25 | 34,614 | 34,614 |
| AMCOR FLEXIBLES 4.000% 5/17/25 | 54,394 | 54,394 |
| AMERICAN EXPRESS CO 3.375% 5/03/24 | 29,784 | 29,784 |
| ATHENE HOLDING LTD4.125% 1/12/28 | 14,105 | 14,105 |
| ATHENE HOLDING LTD4.125% 1/12/28 | 23,508 | 23,508 |
| BANK NOVA SCOTIA BC0.800% 6/15/23 | 24,367 | 24,367 |
| BANK NOVA SCOTIA MTN 3.450%4/11/25 | 39,472 | 39,472 |
| BANK NOVA SCOTIA MTN 3.450%4/11/25 | 69,076 | 69,076 |
| BANK OF AMERICA MTN2.456% 10/22/25 | 14,288 | 14,288 |
| BANK OF AMERICA MTN3.458% 3/15/25 | 44,351 | 44,351 |
| BANK OF AMERICA MTN3.559% 4/23/27 | 33,504 | 33,504 |
| BANK OF AMERICA MTN3.559% 4/23/27 | 52,649 | 52,649 |
| BANK OF MONTREAL MTN 2.650%3/08/27 | 37,050 | 37,050 |
| BANK OF MONTREAL MTN 2.650%3/08/27 | 64,837 | 64,837 |
| BANNER HEALTH 2.338% 1/01/30 | 30,891 | 30,891 |
| BANNER HEALTH 2.338% 1/01/30 | 57,368 | 57,368 |
| BAT CAPITAL CORP 2.789% 9/06/24 | 24,188 | 24,188 |
| BAT CAPITAL CORP 3.557% 8/15/27 | 41,168 | 41,168 |
| BAT CAPITAL CORP 3.557% 8/15/27 | 64,039 | 64,039 |
| BIO RAD LABS INC 3.300% 3/15/27 | 33,024 | 33,024 |
| BIO RAD LABS INC 3.300% 3/15/27 | 51,895 | 51,895 |
| BOARDWALK PIPELINES4.950% 12/15/24 | 20,137 | 20,137 |
| BOEING CO 1.433% 2/04/24 | 23,881 | 23,881 |
| BOSTON SCIENTIFIC3.450% 3/01/24 | 8,988 | 8,988 |
| BROOKFIELD ASSET MAN 4.000% 1/15/25 | 14,929 | 14,929 |
| BROOKFIELD FINANCE 3.900% 1/25/28 | 28,665 | 28,665 |
| BROOKFIELD FINANCE 3.900% 1/25/28 | 57,330 | 57,330 |
| CABOT CORP 4.000% 7/01/29 | 9,384 | 9,384 |
| CABOT CORP 4.000% 7/01/29 | 18,768 | 18,768 |
| CANADIAN IMPERIAL 2.250% 1/28/25 | 23,965 | 23,965 |
| CAPITAL ONE 3.300% 10/30/24 | 24,389 | 24,389 |
| CAPITAL ONE FINL 3.650% 5/11/27 | 23,811 | 23,811 |
| CAPITAL ONE FINL 3.650% 5/11/27 | 38,098 | 38,098 |
| CBRE SERVICES INC 4.875% 3/01/26 | 30,293 | 30,293 |
| CBRE SERVICES INC 4.875% 3/01/26 | 50,489 | 50,489 |
| CGI INC 1.450% 9/14/26 | 30,908 | 30,908 |
| CGI INC 1.450% 9/14/26 | 52,985 | 52,985 |
| CITIGROUP INC 3.352% 4/24/25 | 44,075 | 44,075 |
| CITIGROUP INC 3.668% 7/24/28 | 66,084 | 66,084 |
| CITIGROUP INC 3.668% 7/24/28 | 103,847 | 103,847 |
| COMERICA INC 3.700% 7/31/23 | 19,987 | 19,987 |
| COMERICA INC 4.000% 2/01/29 | 29,093 | 29,093 |
| COMERICA INC 4.000% 2/01/29 | 53,337 | 53,337 |
| COREBRIDGE FINL INC3.500%4/04/25 | 34,005 | 34,005 |
| COREBRIDGE FINL INC3.500%4/04/25 | 58,295 | 58,295 |
| COTERRA ENERGY INC4.375% 6/01/24 | 19,990 | 19,990 |
| COTERRA ENERGY INC4.375% 6/01/24 | 34,983 | 34,983 |
| COTERRA ENERGY INC4.375% 6/01/24 | 49,976 | 49,976 |
| CVS CAREMARK CORP 6.250% 6/01/27 | 15,991 | 15,991 |
| CVS CAREMARK CORP 6.250% 6/01/27 | 26,652 | 26,652 |
| DAIMLER CHRYSLER N A 8.500%1/18/31 | 31,632 | 31,632 |
| DAIMLER CHRYSLER N A 8.500%1/18/31 | 50,610 | 50,610 |
| DEUTSCHE TELEKOM IN8.250% 6/15/30 | 30,823 | 30,823 |
| DEUTSCHE TELEKOM IN8.250% 6/15/30 | 43,152 | 43,152 |
| ENBRIDGE INC 2.500% 2/14/25 | 14,399 | 14,399 |
| ENBRIDGE INC 2.500% 2/14/25 | 23,998 | 23,998 |
| ENEL CHILE SA 4.875% 6/12/28 | 38,200 | 38,200 |
| ENEL CHILE SA 4.875% 6/12/28 | 52,525 | 52,525 |
| EVERGY INC 2.450% 9/15/24 | 14,423 | 14,423 |
| FIFTH THIRD BANCORP 3.950% 3/14/28 | 34,023 | 34,023 |
| FIFTH THIRD BANCORP 3.950% 3/14/28 | 58,325 | 58,325 |
| FORTINET INC 1.000% 3/15/26 | 30,771 | 30,771 |
| FORTINET INC 1.000% 3/15/26 | 52,751 | 52,751 |
| FRANCE TELECOM 9.000% 3/01/31 | 32,272 | 32,272 |
| FRANCE TELECOM 9.000% 3/01/31 | 51,634 | 51,634 |
| GENERAL MOTORS FINL4.000% 1/15/25 | 24,640 | 24,640 |
| GOLDMAN SACHS GROUP 3.500% 4/01/25 | 19,605 | 19,605 |
| GOLDMAN SACHS GROUP 3.500% 4/01/25 | 34,309 | 34,309 |
| GOLDMAN SACHS GROUP 3.625% 2/20/24 | 14,952 | 14,952 |
| GOLDMAN SACHS GROUP 4.000% 3/03/24 | 15,047 | 15,047 |
| HARRIS CORPORATION3.832% 4/28/25 | 34,710 | 34,710 |
| HARRIS CORPORATION3.832% 4/28/25 | 54,545 | 54,545 |
| HEALTHCARE TRUST OF3.500% 8/01/26 | 23,790 | 23,790 |
| HEALTHCARE TRUST OF3.500% 8/01/26 | 38,064 | 38,064 |
| JPMORGAN CHASE CO 2.301% 10/15/25 | 14,283 | 14,283 |
| JPMORGAN CHASE CO 2.301% 10/15/25 | 28,566 | 28,566 |
| JPMORGAN CHASE CO 3.220% 3/01/25 | 54,011 | 54,011 |
| JPMORGAN CHASE CO 4.452% 12/05/29 | 82,782 | 82,782 |
| JPMORGAN CHASE CO 4.452% 12/05/29 | 112,000 | 112,000 |
| KEMPER CORP 4.350% 2/15/25 | 19,924 | 19,924 |
| MAGNA INTERNATIONAL3.625%6/15/24 | 19,992 | 19,992 |
| MARATHON PETROLEUM 4.700% 5/01/25 | 15,176 | 15,176 |
| MARATHON PETROLEUM 4.700% 5/01/25 | 20,234 | 20,234 |
| MAXIM INTEGRATED 3.450% 6/15/27 | 28,607 | 28,607 |
| MAXIM INTEGRATED 3.450% 6/15/27 | 52,447 | 52,447 |
| MCKESSON CORP 3.950% 2/16/28 | 34,034 | 34,034 |
| MCKESSON CORP 3.950% 2/16/28 | 53,483 | 53,483 |
| MERCURY GENERAL CORP 4.400%3/15/27 | 19,538 | 19,538 |
| MERCURY GENERAL CORP 4.400%3/15/27 | 34,192 | 34,192 |
| MITSUBISHI UFJ FIN3.677% 2/22/27 | 48,313 | 48,313 |
| MITSUBISHI UFJ FIN3.677% 2/22/27 | 72,470 | 72,470 |
| MITSUBISHI UFJ FIN3.777% 3/02/25 | 29,776 | 29,776 |
| MORGAN STANLEY MTN2.475% 1/21/28 | 72,723 | 72,723 |
| MORGAN STANLEY MTN2.475% 1/21/28 | 127,266 | 127,266 |
| MORGAN STANLEY MTN2.720% 7/22/25 | 43,352 | 43,352 |
| MPLX L P 1.750% 3/01/26 | 36,014 | 36,014 |
| MPLX L P 1.750% 3/01/26 | 58,522 | 58,522 |
| NATIONAL RURAL UTIL3.900% 11/01/28 | 19,456 | 19,456 |
| NATIONAL RURAL UTIL3.900% 11/01/28 | 34,047 | 34,047 |
| NORTHROP GRUMMAN 2.930% 1/15/25 | 29,339 | 29,339 |
| NXP B V NXP FDG LLC 4.875% 3/01/24 | 20,195 | 20,195 |
| ONEOK PARTNERS LP 4.900% 3/15/25 | 20,167 | 20,167 |
| ORACLE CORP 2.950% 11/15/24 | 24,226 | 24,226 |
| ORACLE CORPORATION2.800% 4/01/27 | 45,601 | 45,601 |
| ORACLE CORPORATION2.800% 4/01/27 | 77,521 | 77,521 |
| PACIFIC GAS ELEC CO3.250% 2/16/24 | 19,479 | 19,479 |
| PARKER HANNIFIN 3.250% 6/14/29 | 13,728 | 13,728 |
| PARKER HANNIFIN 3.250% 6/14/29 | 22,880 | 22,880 |
| PHILIP MORRIS INTL3.375% 8/15/29 | 40,595 | 40,595 |
| PHILIP MORRIS INTL3.375% 8/15/29 | 63,148 | 63,148 |
| PHILLIPS 66 3.900% 3/15/28 | 29,141 | 29,141 |
| PHILLIPS 66 3.900% 3/15/28 | 63,138 | 63,138 |
| PRECISION CASTPARTS3.250% 6/15/25 | 9,963 | 9,963 |
| PRECISION CASTPARTS3.250% 6/15/25 | 19,925 | 19,925 |
| PRINCIPAL FINANCIAL3.100% 11/15/26 | 28,475 | 28,475 |
| PRINCIPAL FINANCIAL3.100% 11/15/26 | 52,205 | 52,205 |
| PROV ST JOSEPH HLTH2.530% 10/01/29 | 31,078 | 31,078 |
| PROV ST JOSEPH HLTH2.530% 10/01/29 | 53,276 | 53,276 |
| PVH CORPORATION 4.625% 7/10/25 | 29,716 | 29,716 |
| PVH CORPORATION 4.625% 7/10/25 | 44,574 | 44,574 |
| REGIONS FINANCIAL1.800% 8/12/28 | 29,792 | 29,792 |
| REGIONS FINANCIAL1.800% 8/12/28 | 55,329 | 55,329 |
| RIO TINTO FINANC 7.125% 7/15/28 | 28,785 | 28,785 |
| RIO TINTO FINANC 7.125% 7/15/28 | 46,056 | 46,056 |
| ROYAL BANK OF MTN 2.250% 11/01/24 | 9,652 | 9,652 |
| ROYAL BK MTN STANDARD & POORS RATING: A | 40,426 | 40,426 |
| ROYAL BK MTN STANDARD & POORS RATING: A | 80,852 | 80,852 |
| SANTANDER HOLDINGS 3.244% 10/05/26 | 37,511 | 37,511 |
| SANTANDER HOLDINGS 3.244% 10/05/26 | 56,267 | 56,267 |
| SANTANDER HOLDINGS 3.500% 6/07/24 | 24,565 | 24,565 |
| SIMON PROPERTY LP 2.450% 9/13/29 | 12,744 | 12,744 |
| SIMON PROPERTY LP 2.450% 9/13/29 | 21,239 | 21,239 |
| SOUTHERN CAL EDISON 4.200% 3/01/29 | 33,679 | 33,679 |
| SOUTHERN CAL EDISON 4.200% 3/01/29 | 57,735 | 57,735 |
| SOUTHERN CALIF 4.200% 6/01/25 | 20,126 | 20,126 |
| SOUTHERN COPPER CORP 3.875% 4/23/25 | 14,805 | 14,805 |
| SOUTHERN COPPER CORP 3.875% 4/23/25 | 24,675 | 24,675 |
| SOUTHWEST AIRLINES5.250% 5/04/25 | 35,659 | 35,659 |
| SOUTHWEST AIRLINES5.250% 5/04/25 | 56,036 | 56,036 |
| SOUTHWESTERN ELEC 4.100% 9/15/28 | 33,808 | 33,808 |
| SOUTHWESTERN ELEC 4.100% 9/15/28 | 57,956 | 57,956 |
| STATE STREET CORP 3.776% 12/03/24 | 19,962 | 19,962 |
| SUMITOMO MITSUI FIN3.352% 10/18/27 | 9,449 | 9,449 |
| SUMITOMO MITSUI FIN3.352% 10/18/27 | 18,898 | 18,898 |
| SUMITOMO MITSUI FINL 3.446%1/11/27 | 38,284 | 38,284 |
| SUMITOMO MITSUI FINL 3.446%1/11/27 | 66,997 | 66,997 |
| SUMITOMO MITSUI FINL 3.748%7/19/23 | 10,040 | 10,040 |
| SYNCHRONY FINANCIAL4.375% 3/19/24 | 24,848 | 24,848 |
| SYNNEX CORP CR SEN 1.250% 8/09/24 | 23,333 | 23,333 |
| TEXTRON INC 3.875% 3/01/25 | 14,876 | 14,876 |
| TORONTO DOMINION MTN 1.250%9/10/26 | 17,755 | 17,755 |
| TORONTO DOMINION MTN 1.250%9/10/26 | 31,071 | 31,071 |
| TRANSCONT GAS PIPE 7.850% 2/01/26 | 38,651 | 38,651 |
| TRANSCONT GAS PIPE 7.850% 2/01/26 | 55,215 | 55,215 |
| TRIMBLE NAVIGATION4.750% 12/01/24 | 20,097 | 20,097 |
| VENTAS REALTY LP 3.500% 4/15/24 | 19,770 | 19,770 |
| VORNADO REALTY LP 3.500% 1/15/25 | 9,681 | 9,681 |
| VORNADO REALTY LP 3.500% 1/15/25 | 19,362 | 19,362 |
| WELLS FARGO CO MTN 2.188% 4/30/26 | 23,389 | 23,389 |
| WELLS FARGO CO MTN 2.393% 6/02/28 | 62,687 | 62,687 |
| WELLS FARGO CO MTN 2.393% 6/02/28 | 102,986 | 102,986 |
| WELLS FARGO MTN 2.406% 10/30/25 | 14,280 | 14,280 |
| WESTPAC BANKING 3.350% 3/08/27 | 38,711 | 38,711 |
| WESTPAC BANKING 3.350% 3/08/27 | 62,905 | 62,905 |
| WESTPAC BANKING CORP 2.350%2/19/25 | 24,119 | 24,119 |
| WP CAREY INC 4.600% 4/01/24 | 10,050 | 10,050 |
| WPP FINANCE 2010 3.750% 9/19/24 | 14,649 | 14,649 |
| AMERISOURCEBERGEN 3.250% 3/0 | 9,794 | 9,794 |
| ALTRIA GROUP INC 3.800% 2/14/24 | 9,983 | 9,983 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PARAMETRIC DEFENSIVE EQUITY FUND LLC | FMV | 2,631,327 | 2,631,327 |
| VANGUARD FTSE DEVELOPED ETF | FMV | 6,420,900 | 6,420,900 |
| VANGUARD FTSE EMERGING MARKETS ETF | FMV | 2,145,808 | 2,145,808 |
| VANGUARD MID CAP INDEX FUND ETF | FMV | 3,954,173 | 3,954,173 |
| VANGUARD S P 500 ETF | FMV | 15,943,981 | 15,943,981 |
| VANGUARD SMALL CAP INDEX FUND ETF | FMV | 1,760,219 | 1,760,219 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 21,389 | 0 | 21,389 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BENEFICIAL INTEREST IN TRUSTS | 8,377,350 | 6,800,893 | 6,800,893 |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES ON INVESTMENTS | 7,342,821 |
| CHANGE IN VALUE OF BENEFICIAL INTEREST IN TRUSTS | 1,576,457 |
| UNREALIZED LOSSES ON ALTERNATIVE INVESTMENTS | 199,255 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 15,591 | 0 | 15,591 | |
| OFFICE EXPENSE | 8,394 | 0 | 8,394 | |
| MISCELLANEOUS | 35 | 0 | 35 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COMMISSION RECAPTURE | 21 | 21 | |
| OTHER REVENUE | 12 | 12 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 158,566 | 158,566 | 0 | |
| INVESTMENT CUSTODIAL FEES | 15,168 | 15,168 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 23,705 | 0 | 23,705 | |
| EXCISE TAXES | 90,000 | 0 | 0 |