| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 49,009 | 0 | 54,677 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| LOSS ON DISPOSAL OF EQUIPMENT | PURCHASED | 6,874 | COST | 0 | -6,874 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| BREAK DOWN OF NORTHERN TRUST FEES | FORM 990-PF - PART VIII | AS BOTH TRUSTEE AND INVESTMENT BROKER FOR TPF, NORTHERNTRUST RECEIVES BOTH CUSTODIAL/INVESTMENT FEES ANDOUTSIDE INVESTMENT FEES WHICH BREAK DOWN AS FOLLOWS:CUSTODIAL/INVESTMENT FEES: 659,706OUTSIDE INVESTMENT FEES: 147,826TOTAL FEES: 807,532 |
| FIXED ASSETS | FORM 990-PF - PART II - LINE 14 | FURNITURE AND FIXTURES 157,114LEASEHOLD IMPROVEMENTS 47,756COMPUTERS AND EQUIPMENT 192,982LESS ACCUMULATED DEPRECIATION (343,679)NET BOOK VALUE 54,173 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AERCAP IRELAND CAP / GLOBA 3.3% DUE 01-30-2032 BEO | 32,724 | 32,724 |
| AT&T INC 5.4% 02-15-2034 | 90,155 | 90,155 |
| BANK AMER CORP 5.015% DUE 07-22-2033/01-22-2023 BEO | 166,301 | 166,301 |
| BANK NOVA SCOTIA B C 3.625% 10-27-2081 | 141,373 | 141,373 |
| BARCLAYS PLC 2.894% DUE 11-24-2032 BEO | 98,371 | 98,371 |
| BGC PARTNERS INC 4.375% DUE 12-15-2025 BEO | 138,460 | 138,460 |
| BLOCK FINL LLC 3.875% DUE 08-15-2030/08-07-2020 REG | 114,646 | 114,646 |
| BOARDWALK PIPELINES LP 3.6% DUE 09-01-2032/02-16-2022 BEO | 50,938 | 50,938 |
| CES MU2 LLC 1.994% DUE 05-13-2027 REG SINKING FUND 08-13-2017 | 114,073 | 114,073 |
| CHARTER COMMUNICATIONS OPER LLC / CHARTER COMMUNICATIONS OPER CAP CORP 6. | 89,311 | 89,311 |
| CROWLEY CONRO LLC 4.181% DUE 08-15-2043/02-15-2019 REG SINKING FUND 02 | 93,035 | 93,035 |
| DEUTSCHE BK AG N Y BRANCH 2.129% DUE 11-24-2026/11-24-2025 REG | 160,150 | 160,150 |
| DIAMONDBACK ENERGY INC 4.25% DUE 03-15-2052 BEO | 92,040 | 92,040 |
| ENBRIDGE INC 5.7% 03-08-2033 | 96,304 | 96,304 |
| ENERGY TRANSFER PARTNERS L P 5.15% DUE 03-15-2045 | 51,740 | 51,740 |
| EQT CORPORATION 5.7% DUE 04-01-2028 BEO | 88,827 | 88,827 |
| HILL CITY FDG TR PRE CAPITALIZED TR SEC 144A 4.046% 08-15-2041 | 85,179 | 85,179 |
| HNA 2015 LLC 2.291% DUE 06-30-2027/06-30-2023 REG SINKING FUND 09 | 104,151 | 104,151 |
| HNA 2015 LLC 2.369% DUE 09-18-2027/03-18-2016 REG | 120,331 | 120,331 |
| JBS USA LUX S A / JBS USA FOOD CO / SR NT 144A 6.5% 12-01-2052 | 85,293 | 85,293 |
| JETBLUE AWYS CORP FIXED 7.75% DUE 05-15-2030 | 125,983 | 125,983 |
| JOHN SEVIER COMB CYCLE 4.626% 1-15-42 | 183,125 | 183,125 |
| JPMORGAN CHASE & CO 2.58% 04-22-2032 | 149,511 | 149,511 |
| KYNDRYL HLDGS INC GTD SR NT 2.7% 10-15-2028 | 109,848 | 109,848 |
| LEHIGH UNIV 2.553% DUE 11-15-2043/08-19-2020 REG SINKING FUND 11 | 82,047 | 82,047 |
| M D C HLDGS INC 6.0% DUE 01-15-2043/01-10-2013 REG | 130,781 | 130,781 |
| M.D.C.HLDGS INC 3.966% 08-06-2061 | 26,851 | 26,851 |
| MACQUARIE GROUP LTD SR MEDIUM TERM 1.34%01-12-2027 | 120,164 | 120,164 |
| MANULIFE FINL CORP 4.061% DUE 02-24-2032/02-24-2027 REG | 116,363 | 116,363 |
| MARRIOTT INTL INC NEW 4.5% DUE 10-01-2034/12-16-2016 REG | 136,056 | 136,056 |
| MORGAN STANLEY 4.431% 01-23-2030 | 80,872 | 80,872 |
| MORGAN STANLEY 4.889% 07-20-2033 | 48,122 | 48,122 |
| MORGAN STANLEY 5.297% 04-20-2037 | 37,848 | 37,848 |
| NASDAQ INC 5.95% 08-15-2053 | 66,553 | 66,553 |
| NORTHWELL HEALTHCARE INC 4.26% 11-01-2047 | 90,274 | 90,274 |
| NORTHWESTERN UNIV 3.688% DUE 12-01-2038 BEO | 70,945 | 70,945 |
| NRG ENERGY INC 4.45% DUE 06-15-2029/05-28-2019 BEO | 92,804 | 92,804 |
| NVENT FINANCE S A R L 4.55% DUE 04-15-2028 | 98,219 | 98,219 |
| OLD REP INTL CORP SR NT 3.85% 06-11-2051 | 71,343 | 71,343 |
| OWENS CORNING NEW 4.3% DUE 07-15-2047/06-26-2017 REG | 61,376 | 61,376 |
| PACIFIC GAS & ELEC CO 4.95% DUE 07-01-2050/07-01-2020 REG | 102,103 | 102,103 |
| PFIZER INVESTMENT ENTER 4.75% 05-19-2033 | 99,623 | 99,623 |
| PG&E WILDFIRE RECOVERY FDG LLC 4.451% DUE 12-01-2047 REG | 100,184 | 100,184 |
| PG&E WILDFIRE RECOVERY FDG LLC SR SECD RECOVERY BD SER 5.212% 12-01-2049 | 99,744 | 99,744 |
| PRECISION CASTPARTS CORP 4.2% DUE 06-15-2035/06-10-2015 REG | 151,174 | 151,174 |
| PUGET SOUND ENERGY INC 6.274% DUE 03-15-2037/09-18-2006 BEO | 142,774 | 142,774 |
| PULTE HOMES INC 7.875% DUE 06-15-2032 BEO | 141,643 | 141,643 |
| PVPTL DELTA AIR LINES/SKYMILES 4.75% DUE 10-20-2028 | 135,896 | 135,896 |
| PVPTL SPRINT SPECTRUM CO LLC / SPRINT 4.738% 144A 03-20-2025 | 1 | 1 |
| PVTPL ALLIANZ SE ALLIANZ SE 3.2% DUE 12-31-2049/10-30-2027 BEO | 147,520 | 147,520 |
| PVTPL AMERICAN TOWER TR I SECD TOWER REV SECS SER 2018-1A 03-23-2028 | 116,103 | 116,103 |
| PVTPL ATHENE GLOBAL FDG 1.985% 08-19-2028 | 92,285 | 92,285 |
| PVTPL AUSTRALIA & NEW ZEALAND BKG GROUP LTD 2.57% DUE 11-25-2035/11-25-2020 | 79,760 | 79,760 |
| PVTPL BROADCOM INC AVGO 3.187 11/15/36 3.187% DUE 11-15-2036/09-30-2021 BEO | 79,354 | 79,354 |
| PVTPL JBS USA LUX S A/JBS USA FOOD CO/JBS SR NT 4.375% 02-02-2052 | 49,097 | 49,097 |
| PVTPL NATIONWIDE MUT INS CO 4.35% DUE 04-30-2050/04-30-2020 BEO | 91,043 | 91,043 |
| PVTPL NEW YORK LIFE INSURANCE 5.875% DUE 05-15-2033 | 129,092 | 129,092 |
| PVTPL NORTHWESTERN MUT LIFE INS CO - INS PRODS 6.063% DUE 03-30-2040 | 134,683 | 134,683 |
| PVTPL SOCIETE GENERALE MEDIUM TERM NTS BOOK EN 1.488% DUE 12-14-2026 | 175,993 | 175,993 |
| PVTPL VISTRA OPERATIONS CO LLC 3.7% 01-30-2027 | 123,629 | 123,629 |
| PVTPL XSTRATA FIN CDA LTD NT 6.0% DUE 11-15-2041 BEO | 59,566 | 59,566 |
| RELIANCE INDS LTD 2.444% DUE 01-15-2026 REG SINKING FUND 01-15-2024 | 98,157 | 98,157 |
| RELIANCE STD LIFE GLOBAL FDG II MED TERMNTS BOOK ENTRY 144A 2.5% DUE 10-30-2 | 161,008 | 161,008 |
| ROYAL BANK OF CANADA 4.9% DUE 01-12-2028 | 98,693 | 98,693 |
| SANDALWOOD 2013 LLC 2.836% DUE 07-10-2025 BEO | 29,205 | 29,205 |
| SBA TOWER TR 1.631% DUE 05-15-2051 BEO | 125,070 | 125,070 |
| SCHWAB CHARLES CORP NEW DEP SHS REPSTG 1/100TH INT 4.0% 12-31-2250 | 94,867 | 94,867 |
| SCIENCE APPLICATIONS INTL CORP 5.5% DUE 07-01-2033 REG | 135,519 | 135,519 |
| SCIENCE APPLICATIONS INTL CORP 7.125% DUE 07-01-2032 BEO | 31,538 | 31,538 |
| SOUTHERN CALIFORNIA EDISON CO 1ST & REF MTG BD SER 2022G 5.95% 11-01-2032 | 109,903 | 109,903 |
| STEEL DYNAMICS INC FIXED 3.25% DUE 01-15-2031 | 108,339 | 108,339 |
| SWISS RE FIN LUXEMBOURG S A 144A FIXED 5% 04-02-2049 | 191,000 | 191,000 |
| T-MOBILE USA INC FIXED 4.375% DUE 04-15-2040 | 158,957 | 158,957 |
| TARGA RES CORP 6.5% DUE 02-15-2053 | 148,078 | 148,078 |
| TORONTO-DOMINION BANK 3.625% DUE 09-15-2031/09-15-2026 REG | 78,424 | 78,424 |
| U S BANCORP 4.967% DUE 07-22-2033 | 54,359 | 54,359 |
| U S BANCORP 5.775% 06-12-2029 | 99,970 | 99,970 |
| UNITEDHEALTH GROUP INC 6.05% DUE 02-15-2063/10-28-2022 BEO | 62,193 | 62,193 |
| VALMONT INDS INC 5.0% DUE 10-01-2044/09-22-2014 REG | 153,449 | 153,449 |
| WARNERMEDIA HOLDINGS INC. 5.05% 03-15-2042 | 59,001 | 59,001 |
| WESTPAC BANKING CORPORATION 2.668% DUE 11-15-2035 REG | 76,739 | 76,739 |
| WESTVACO CORP DEL 7.95% DUE 02-15-2031 BEO | 73,618 | 73,618 |
| WEYERHAEUSER CO 6.875% DUE 12-15-2033/12-17-2002 BEO | 97,781 | 97,781 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABORATORIES, COMMON STOCK, NO PAR | 285,850 | 285,850 |
| ACCENTURE PLC SHS CL A NEW | 297,471 | 297,471 |
| ACTIVISION BLIZZARD INC COM STK | 199,875 | 199,875 |
| ADOBE SYS INC COM | 731,529 | 731,529 |
| ADR MICHELIN COMPAGNIE GENERALE DES ETABLISSEMENTS MICHELIN ADR | 170,984 | 170,984 |
| ADR MITSUBISHI UFJ FINL GROUP INC SPONSORED ADR | 126,027 | 126,027 |
| ADR SONY GROUP CORPORATION SPON ADS EACH REPR 1 ORD SHS | 243,108 | 243,108 |
| AIRBNB INC CL A COM USD0.0001 CL A | 307,456 | 307,456 |
| ALCON AG COM USD0.04 WI | 230,154 | 230,154 |
| ALIGN TECHNOLOGY INC COM | 99,726 | 99,726 |
| ALPHABET INC CAP STK USD0.001 CL C | 519,324 | 519,324 |
| AMAZON COM INC COM | 922,949 | 922,949 |
| AMERIPRISE FINL INC COM | 272,371 | 272,371 |
| AMGEN INC COMMON STOCK | 199,818 | 199,818 |
| ANSYS INC COM | 274,124 | 274,124 |
| ATMOS ENERGY CORP COM | 223,605 | 223,605 |
| AUTODESK INC., COMMON STOCK | 420,678 | 420,678 |
| BLACKSTONE INC COM USD0.00001 | 184,081 | 184,081 |
| CAPITAL ONE FINL CORP COM | 204,522 | 204,522 |
| CF BLACKROCK EM FRONTIERS FD LTD CL F | 2,098,315 | 2,098,315 |
| CF CF BURGUNDY DST FOCUS ASIAN EQUITY | 6,913,833 | 6,913,833 |
| CF THE MARATHON-LONDON INTERNATIONAL INVESTMENT TRUST I | 10,625,066 | 10,625,066 |
| CF TIG ZEBEDEE CORE FUND LIMITED SUB CL A USD | 2,177,096 | 2,177,096 |
| CINCINNATI FINANCIAL CORP., COMMON STOCK, $2 PAR | 153,571 | 153,571 |
| COCA COLA CO COM | 225,825 | 225,825 |
| COMMERCE BANCSHARES, INC., COMMON STOCK, $10 PAR | 103,585 | 103,585 |
| CONSTELLATION BRANDS INC CL A CL A | 175,983 | 175,983 |
| CORTEVA INC COM USD0.01 WI | 335,205 | 335,205 |
| COTERRA ENERGY INC COM | 187,220 | 187,220 |
| CROWN CASTLE INC COM | 135,589 | 135,589 |
| CULLEN / FROST BANKERS INC COM | 127,961 | 127,961 |
| DANAHER CORP. COMMON STOCK $.01 PAR | 241,920 | 241,920 |
| DOCUSIGN INC COM | 89,254 | 89,254 |
| ECOLAB INC COM STK USD1 | 196,398 | 196,398 |
| EQUITY LIFESTYLE PPTYS INC REIT | 140,201 | 140,201 |
| GARTNER INC COM | 147,831 | 147,831 |
| GENERAL DYNAMICS CORP. COMMON STOCK, $1 PAR | 182,878 | 182,878 |
| HONEYWELL INTL INC COM STK | 212,273 | 212,273 |
| ILLUMINA INC COM | 195,177 | 195,177 |
| LENNAR CORP CL A CL A | 313,275 | 313,275 |
| MARTIN MARIETTA MATLS INC COMMON STOCK | 300,099 | 300,099 |
| MASTERCARD INC CL A | 381,894 | 381,894 |
| MEDTRONIC PLC COMMON STOCK | 158,580 | 158,580 |
| MERCK & CO INC NEW COM | 246,242 | 246,242 |
| MFO DFA EMERGING MARKETS VALUE | 4,007,581 | 4,007,581 |
| MFO VAN ECK EMERGING MARKETS-I | 4,228,610 | 4,228,610 |
| MFO VANGUARD DEVELOPED MARKETS INDEX INSTL | 27,499,954 | 27,499,954 |
| MFO VANGUARD INDEX FUNDS STK MKT INST | 56,135,289 | 56,135,289 |
| MICROCHIP TECHNOLOGY INC COM | 322,524 | 322,524 |
| MICROSOFT CORP COM | 872,804 | 872,804 |
| NETFLIX INC COM STK | 626,817 | 626,817 |
| NIKE INC CL B CL B | 147,896 | 147,896 |
| OSHKOSH CORPORATION | 120,360 | 120,360 |
| PARKER-HANNIFIN CORP., COMMON STOCK, NO PAR | 331,534 | 331,534 |
| PAYPAL HLDGS INC COM | 308,359 | 308,359 |
| PHILLIPS 66 COM | 133,532 | 133,532 |
| PNC FINANCIAL SERVICES GROUP COM STK | 157,941 | 157,941 |
| PROCTER & GAMBLE COM NPV | 203,028 | 203,028 |
| QUALCOMM INC COM | 214,272 | 214,272 |
| RPM INTERNATIONAL INC | 192,920 | 192,920 |
| SALESFORCE INC COM USD0.001 | 344,143 | 344,143 |
| SERVICENOW INC COM USD0.001 | 478,236 | 478,236 |
| SYSCO CORP., COMMON STOCK, $1 PAR | 163,463 | 163,463 |
| THERMO FISHER CORP | 220,179 | 220,179 |
| UNITEDHEALTH GROUP INC COM | 260,988 | 260,988 |
| US BANCORP | 25,903 | 25,903 |
| VISA INC COM CL A STK | 358,595 | 358,595 |
| WORKDAY INC CL A COM USD0.001 | 155,186 | 155,186 |
| XCEL ENERGY INC COM | 200,498 | 200,498 |
| XYLEM INC COM | 216,230 | 216,230 |
| ZOETIS INC COM USD0.01 CL 'A' | 193,220 | 193,220 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ABERDEEN INTERNATIONAL PARTNERS II (OFFSHORE), LP | FMV | 518,984 | 518,984 |
| ABERDEEN INTERNATIONAL PARTNERS III (OFFSHORE), LP | FMV | 1,919,440 | 1,919,440 |
| ABERDEEN U.S. PRIVATE EQUITY IV (OFFSHORE), L.P. | FMV | 546,653 | 546,653 |
| ABERDEEN U.S. PRIVATE EQUITY V (OFFSHORE), L.P. | FMV | 611,423 | 611,423 |
| ABERDEEN VENTURE PARTNERS VII (OFFSHORE), L.P. | FMV | 530,224 | 530,224 |
| ABERDEEN VENTURE PARTNERS VIII (OFFSHORE), L.P. | FMV | 2,162,619 | 2,162,619 |
| AEA INVESTORS FUND VI LP | FMV | 3,839,477 | 3,839,477 |
| AMERICAN SECURITIES PARTNERS VII LP | FMV | 6,766,074 | 6,766,074 |
| AMSR 2021-SFR3 TR SINGLE FAMILY RENT PASSTHRU 1.726% 10-17-2038 | FMV | 174,700 | 174,700 |
| AUGUST CAPITAL VII | FMV | 5,947,681 | 5,947,681 |
| BANK 2021-BNK31 COML MTG PASSTHRU CTF CLA-S 2.211% DUE 02-15-2054 REG | FMV | 68,960 | 68,960 |
| BPR TR 2021-KEN COML MTG PASSTHRU CTF CLA 144A 6.67448% DUE 02-15-2029 BEO | FMV | 103,019 | 103,019 |
| BX COML MTG TR 2021-VOLT MTG PASS THRU CTF CL C 144A 6.52496% DUE 09-15-2036 | FMV | 189,963 | 189,963 |
| CCHFH FUNDING CO LLC SECURED NOTE | FMV | 942,498 | 942,498 |
| CEVINE CAPITAL MANAGEMENT VI (NO.1) FEEDER LP | FMV | 5,493,468 | 5,493,468 |
| CF BBCM OFFS HORE FUND CL A SER FEB 2019 | FMV | 2,281,052 | 2,281,052 |
| CF BBCM OFFS HORE FUND LTD | FMV | 1,556,689 | 1,556,689 |
| CF CAMBER CAPITAL OFFSHORE FND LTD CL A-1V SER 03 | FMV | 2,962,021 | 2,962,021 |
| CF HG VORA SPECIAL OPPORTUNITUES LTD CL A SUB CLASS 1-ILG-INITIAL | FMV | 3,728,005 | 3,728,005 |
| CF MARINER ATLANTIC MULTI-STRATEGY FUND LTD CL N SER 1 ACCU -INITIAL SERIES | FMV | 3,222,727 | 3,222,727 |
| CF NUT TREE OFFSHORE FUND, LTD GENERAL SERIES 1 JANUARY 2020 | FMV | 2,638,956 | 2,638,956 |
| CF NUT TREE OFFSHORE FUND, LTD GENERAL SERIES 10 OCTOBER 2022 | FMV | 540,690 | 540,690 |
| CF OLD ORCHARD CREDIT FUND, LTD. SUB SER1 | FMV | 3,300,324 | 3,300,324 |
| CF OPTI OPP CI FUND,LTD CL 1(NR)- FOUNDERS SERIES 11 -18 | FMV | 3,298,119 | 3,298,119 |
| CF PENTWATER MREGER ARBITRAGE FUND LTD. INITIAL SERIES CL A NR NV | FMV | 2,850,929 | 2,850,929 |
| CF TRESIDOR EUROPE CREDIT F ICAV CLASS C 150 US U SER 2302 | FMV | 2,527,998 | 2,527,998 |
| CLI FDG VIII LLC ASSET BACKED NT SER 2023-1 144A CL A 6.0% DUE 06-18-2048 BE | FMV | 129,577 | 129,577 |
| CMO DBGS 2018-C1 MTG TR COML MTG PASS THRU CTF CL A-3 4.197% 08-15-2028 | FMV | 148,693 | 148,693 |
| CMO SMALL BUSINESS ADMIN GTD DEV 2010-20I CL 1 3.21% DUE 09-01-2030 REG | FMV | 61,993 | 61,993 |
| CVS CAREMARK CORP 6.036% DUE 12-10-2028 REG SINKING FUND 07-10-2009 | FMV | 93,329 | 93,329 |
| DIAMETER OFFSHORE FUND LP | FMV | 3,951,834 | 3,951,834 |
| DLLST 2022-1 LLC ASSET BACKED NT CL A-4 144A 3.69% DUE 09-20-2028 BEO | FMV | 115,754 | 115,754 |
| FORD CREDIT AUTO OWNER TRUST SER 22-C CL A4 4.59% DUE 12-15-2027 BEO | FMV | 187,080 | 187,080 |
| FOUNDRY GROUP NEXT LP | FMV | 8,008,554 | 8,008,554 |
| FRAZIER HEALTHCARE GROWTH BUYOUT FUND VIII LP | FMV | 4,032,907 | 4,032,907 |
| GM FINANCIAL SECURITIZED TERM SER 22-4 CL A3 4.82% DUE 08-16-2027 REG | FMV | 207,591 | 207,591 |
| HOUSATONIC EQUITY INVESTORS VI LP | FMV | 3,595,991 | 3,595,991 |
| INDUS PACIFIC OPPORTUNITIES FUND | FMV | 1 | 1 |
| INSTITUTIONAL VENTURE PARTNERS XVI | FMV | 7,681,539 | 7,681,539 |
| KNIGHTHEAD SPECIAL SITUATIONS REAL ESTATE FUND II, LP | FMV | 84,963 | 84,963 |
| MARINER FIN ISSUANCE TR 2021-A ASSET BACKED NT CL A 144A 1.86% 03-20-2036 | FMV | 153,644 | 153,644 |
| MASSACHUSETTS EDL FING AUTH N/C 2.3% DUE02-25-2040 BEO SINKING FUND 08-25-20 | FMV | 83,812 | 83,812 |
| MED TR 2021-MDLN COML MTG PASS THRU CTF CL B 6.87448% 11-15-2038 | FMV | 158,444 | 158,444 |
| NEW ECONOMY ASSETS PHASE 1 ISSUER NET LEASE MTG NT SER 2021-1 2.41% 10-20-20 | FMV | 112,419 | 112,419 |
| NORDIC CAPITAL IX ALPHA LP | FMV | 7,978,923 | 7,978,923 |
| ONEMAIN DIRECT AUTO RECEIVABLES TR 2022-1 ASSET BACKED NT CL A-1 144A 4.65%D | FMV | 136,379 | 136,379 |
| PAMLICO CAPITAL IV LP | FMV | 5,972,291 | 5,972,291 |
| PEAK ROCK CAPITAL CREDIT FUND II A LP | FMV | 385,666 | 385,666 |
| PEAK ROCK CAPITAL FUND II-A LP | FMV | 1,583,017 | 1,583,017 |
| PROGRESS RESIDENTIAL 2021-SFR2 TR SINGLE-FAMILY RENT PASS 1.796% 04 | FMV | 106,397 | 106,397 |
| PVTPL AB ISSUER LLC 2021-1 SR SECD NT CLA-2 144A 3.734% DUE 07-30-2051 BEO | FMV | 162,385 | 162,385 |
| PVTPL CAJUN GLOBAL LLC SR SECD NT CL A-2 144A 3.931% 11-20-2051 | FMV | 134,975 | 134,975 |
| PVTPL CMO COMM MTG TR SER 20-CBM CL A2 2.896% 11-13-2039 BEO | FMV | 93,517 | 93,517 |
| PVTPL CMO IMS ECUADORIAN MTG 2021-1 TR 18/08/2043 3.4% DUE 08-18-2043 BEO | FMV | 151,936 | 151,936 |
| PVTPL CMO KNDR TR 2021-KIND SR 21-KIND CL B VAR RT 08-15-2026 | FMV | 136,303 | 136,303 |
| PVTPL CMO LA HIPOTECARIA EL SALVADORIAN SER 2013-1A CL A 3.4975% 10-25-2041 | FMV | 80,247 | 80,247 |
| PVTPL CMO LA HIPOTECARIA MTG TR 2019-1 PASSTHRU TR CTF 144A 4.25% 09-29-2046 | FMV | 129,026 | 129,026 |
| PVTPL CMO MHC COML MTG TR 2021-MHC CL B FLTG DUE 04-15-2026 BEO | FMV | 175,937 | 175,937 |
| PVTPL CMO VASA TR 2021-VASA CL A VAR RT DUE 07-15-2039 BEO | FMV | 114,227 | 114,227 |
| PVTPL CMO WELLS FARGO COML MTG SR 2019-JWDR CL A 2.58386% 09-15-2026 | FMV | 288,655 | 288,655 |
| PVTPL COINSTAR FDG LLC SR SECD NT CL A-25.216% DUE 04-25-2047 REG | FMV | 78,917 | 78,917 |
| PVTPL DRIVEN BRANDS FDG LLC SR SECD NT SER 2019-2 CL A-2 144A 3.981% DUE 10 | FMV | 218,815 | 218,815 |
| PVTPL EDVESTINU PRIVATE ED LN ISSUE NO 2SER 19-A CL A FLTG 144A 11-25-2038 | FMV | 72,480 | 72,480 |
| PVTPL HOME PARTNERS AMER 2021-3 TR 21-3 CL B 2.649% DUE 01-17-2041 BEO | FMV | 190,229 | 190,229 |
| PVTPL HOTWIRE FDG LLC 2021-1 SECD FIBER CL A-2 2.311% 11-20-2051 | FMV | 144,555 | 144,555 |
| PVTPL SBA TOWER TR 2.836% 144A 15/01/2050 2.836% DUE 01-15-2050 REG | FMV | 166,165 | 166,165 |
| PVTPL SEB FDG LLC SR SECD NT SER 2021-A CL A-2 4.969% 01-30-2052 | FMV | 148,741 | 148,741 |
| PVTPL SERVPRO MASTER ISSUER LLC 2019-1 SR SECD NT CL A-2 144A 3.882% DUE 10 | FMV | 176,000 | 176,000 |
| PVTPL SUMMIT ISSUER LLC SECD DARK FIBER NETWORK REV NT 144A 3C7 SER 2020-1 C | FMV | 89,284 | 89,284 |
| PVTPL T-MOBILE US TR 2022-1 SER 22-1A CL A 144A 4.91% 05-22-2028 | FMV | 148,213 | 148,213 |
| SANTANDER DRIVE AUTO RECEIVABLES TR 20224.49% DUE 11-16-2026 REG SER 22-6 CL | FMV | 98,760 | 98,760 |
| SANTANDER DRIVE AUTO RECEIVABLES TR 2022SR 22-3 CL B 4.59% 08-16-2027 | FMV | 121,644 | 121,644 |
| SK CAPITAL PARTNERS IV-B, LP | FMV | 2,959,724 | 2,959,724 |
| SMALL BUSINESS ADMINISTRATION SER 2019-10A CL 1 3.113% 03-10-2029 | FMV | 88,594 | 88,594 |
| VARADERO PARTNERS LP | FMV | 3,890,805 | 3,890,805 |
| WORLD OMNI AUTO RECEIVABLES SRS 20-C CL B .87% DUE 10-15-2026 | FMV | 136,089 | 136,089 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 2,879 | 0 | 3,585 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RABBI TRUST | 642,228 | 717,640 | 717,640 |
| RIGHT OF USE ASSET | 0 | 111,693 | 111,693 |
| Description | Amount |
|---|---|
| DEFERRED EXCISE TAX | 37,346 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES & SUBSCRIPTIONS | 95,209 | 0 | 95,209 | |
| POSTAGE & PRINTING | 6,548 | 0 | 4,182 | |
| POSTAGE & PRINTING - INITIATIVES | 225,089 | 0 | 225,089 | |
| INTERNET/TELECOMMUNICATIONS | 42,800 | 0 | 42,800 | |
| INTERNET/TELECOMMUNICATIONS-INITIATIVES | 219,782 | 0 | 208,241 | |
| MISCELLANEOUS | 22,834 | 0 | 22,834 | |
| COMPUTER EXPENSES | 35,798 | 0 | 40,177 | |
| COMPUTER EXPENSES - INITIATIVES | 9,259 | 0 | 9,259 | |
| OFFICE SUPPLIES | 13,733 | 0 | 13,406 | |
| OFFICE SUPPLIES - INITIATIVES | 14,488 | 0 | 14,488 | |
| SPONSORSHIPS | 5,030 | 0 | 5,030 | |
| INSURANCE | 11,119 | 0 | 11,594 | |
| ADMINISTRATIVE MANAGEMENT | 37,400 | 0 | 39,133 | |
| ADMINISTRATIVE MANAGEMENT - INITIATIVES | 10,000 | 0 | 10,000 | |
| MEDIA - INITIATIVES | 4,908 | 0 | 4,908 | |
| INITIATIVE OTHER EXPENSES | 716,856 | 0 | 678,620 | |
| OUTSIDE CONTRACT SERVICES | 42,869 | 0 | 42,869 | |
| OUTSIDE CONTRACT SERVICES - INITIATIVES | 410,683 | 0 | 404,331 | |
| PAYROLL FEES | 3,890 | 0 | 3,890 | |
| PAYROLL FEES - INITIATIVES | 162,351 | 0 | 162,351 | |
| COLLATERAL/APPAREL | 350 | 0 | 350 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NET PARTNERSHIP INCOME | 4,246,401 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON SECURITIES | 2,682,482 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITY | 901,987 | 939,333 |
| DEFERRED COMPENSATION LIABILITY | 642,228 | 717,640 |
| EXCISE TAX PAYABLE | 66,565 | 0 |
| SHORT-TERM LEASE LIABILITY | 0 | 112,966 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 51,258 | 0 | 129,859 | |
| CONSULTING - INITIATIVES | 2,049,610 | 0 | 1,171,206 | |
| OTHER INVESTMENT FEES | 0 | 147,826 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 256,593 | 0 | 0 | |
| FEDERAL INCOME TAX | 28,567 | 0 | 0 | |
| STATE INCOME TAX | 2,830 | 0 | 0 |