| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FINANCIAL STATEMENT AUDIT AND TAX RETURN PREPARATION | 47,000 | 0 | 0 | 45,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AIR LEASE CORP 1.875% 08/15/2026 52,000.000 SHARES | 47,850 | 47,850 |
| ALEXANDRIA REAL ESTATE EQUITIE 3.375% 08/15/2031 38,000.000 SHARES | 34,300 | 34,300 |
| AMERICAN ELECTRIC POWER COMPAN 5.95% 11/01/2032 48,000.000 SHARES | 51,338 | 51,338 |
| AMERICAN TOWER CORP 5.65% 03/15/2033 27,000.000 SHARES | 28,106 | 28,106 |
| AMERIPRISE FINANCIAL, INC. 5.15% 05/15/2033 47,000.000 SHARES | 48,535 | 48,535 |
| AMGEN INC. 5.25% 03/02/2030 51,000.000 SHARES | 52,498 | 52,498 |
| ANHEUSER-BUSCH INBEV FIN 4.7% 02/01/2036 28,000.000 SHARES | 28,017 | 28,017 |
| AON CORP/AON GLOBAL HOLD 5.35% 02/28/2033 16,000.000 SHARES | 16,442 | 16,442 |
| AUTONATION INC 4.75% 06/01/2030 36,000.000 SHARES | 34,785 | 34,785 |
| AUTOZONE INC 4.0% 04/15/2030 46,000.000 SHARES | 44,249 | 44,249 |
| B.A.T. CAPITAL CORPORATION 3.557% 08/15/2027 49,000.000 SHARES | 46,791 | 46,791 |
| BANK OF AMERICA CORPORATION HYBRID MTN 03/05/2029 63,000.000 SHARES | 60,194 | 60,194 |
| BANK OF NOVA SCOTIA (THE) 1.05% 03/02/2026 67,000.000 SHARES | 61,728 | 61,728 |
| BAXTER INTERNATIONAL INC 1.915% 52,000.000 SHARES | 47,653 | 47,653 |
| BERRY GLOBAL INC 1.57% 01/15/2026 38,000.000 SHARES | 35,312 | 35,312 |
| BROADCOM INC. 4.15% 11/15/2030 36,000.000 SHARES | 34,436 | 34,436 |
| BUNGE LIMITED FINANCE CORP. 2.75% 05/14/2031 53,000.000 SHARES | 46,221 | 46,221 |
| CAPITAL ONE FINANCIAL CORPORAT HYBRID 07/29/2032 69,000.000 SHARES | 52,342 | 52,342 |
| CIGNA CORPORATION 4.5% 02/25/2026 52,000.000 SHARES | 51,641 | 51,641 |
| CITIGROUP INC. HYBRID 06/09/2027 58,000.000 SHARES | 53,100 | 53,100 |
| CITIZENS FINANCIAL GROUP 3.25% 04/30/2030 51,000.000 SHARES | 44,848 | 44,848 |
| CONSTELLATION BRANDS, INC. 4.9% 05/01/2033 18,000.000 SHARES | 18,141 | 18,141 |
| CROWN CASTLE INTERNATIONAL COR 3.7% 06/15/2026 31,0000.000 SHARES | 29,928 | 29,928 |
| CROWN CASTLE INTL CORP 2.9% 03/15/2027 16,000.000 SHARES | 14,967 | 14,967 |
| CVS HEALTH CORPORATION 4.3% 03/25/2028 46,000.000 SHARES | 45,273 | 45,273 |
| DELL INTERNATIONAL L.L.C. 5.25% 02/01/2028 40,000.000 SHARES | 41,022 | 41,022 |
| DISCOVER FINANCIAL SERVICES 4.5% 01/30/2026 23,000.000 SHARES | 22,710 | 22,710 |
| DOLLAR GENERAL CORPORATION 4.125% 05/01/2028 16,000.000 SHARES | 15,681 | 15,681 |
| DOMINION ENERGY INC 3.375% 04/01/2030 25,000.000 SHARES | 23,049 | 23,049 |
| DOW CHEMICAL CO/THE 4.25% 10/01/2034 21,000.000 SHARES | 20,140 | 20,140 |
| DUKE ENERGY CORPORATION 4.3% 03/15/2028 61,000.000 SHARES | 60,196 | 60,196 |
| EBAY INC. 1.4% 05/10/2026 57,000.000 SHARES | 52,790 | 52,790 |
| ENABLE MIDSTREAM PARTNERS, LP 4.95% 34,000.000 SHARES | 33,863 | 33,863 |
| FIFTH THIRD BANCORP HYBRID 07/28/2030 53,000.000 SHARES | 51,837 | 51,837 |
| FISERV INC 3.2% 07/01/2026 27,000.000 SHARES | 25,999 | 25,999 |
| FISERV INC 5.6% 03/02/2033 16,000.000 SHARES | 16,706 | 16,706 |
| FORTIVE CORPORATION 3.15% 06/15/2026 28,000.000 SHARES | 26,810 | 26,810 |
| FOX CORPORATION 4.709% 01/25/2029 47,000.000 SHARES | 46,766 | 46,766 |
| GENERAL MOTORS COMPANY 5.4% 10/15/2029 19,000.000 SHARES | 19,354 | 19,354 |
| GENERAL MOTORS COMPANY 5.6% 10/15/2032 16,000.000 SHARES | 16,393 | 16,393 |
| GLOBAL PAYMENTS INC 5.3% 08/15/2029 35,000.000 SHARES | 35,260 | 35,260 |
| HUMANA INC. 3.7% 03/23/2029 49,000.000 SHARES | 47,124 | 47,124 |
| HUNTINGTON BANCSHARES INCORPOR HYBRID 08/04/2028 41,000.000 SHARES | 39,772 | 39,772 |
| INTEL CORPORATION 4.875% 02/10/2026 60,000.000 SHARES | 60,466 | 60,466 |
| INTERCONTINENTAL EXCHANGE, INC 3.75% 12/01/2025, 52,000.000 SHARES | 51,130 | 51,130 |
| JPMORGAN CHASE & CO. HYBRID 04/22/2027 31,000.000 SHARES | 28,616 | 28,616 |
| JPMORGAN CHASE & CO. HYBRID 04/23/2029 34,000.000 SHARES | 32,743 | 32,743 |
| KEURIG DR PEPPER INC. 3.2% 05/01/2030 28,000.000 SHARES | 25,779 | 25,779 |
| KEURIG DR PEPPER INC. 3.95% 04/15/2029 22,000.000 SHARES | 21,469 | 21,469 |
| KINDER MORGAN ENERGY PRTNRS LP 5.8% 03/15/2035 37,0000.000 SHARES | 37,792 | 37,792 |
| KROGER CO/THE 3.5% 02/01/2026 47,000.000 SHARES | 45,789 | 45,789 |
| M&T BANK CORPORATION HYBRID 08/16/2028 13,000.000 SHARES | 12,507 | 12,507 |
| MCCORMICK & CO 0.9% 02/15/2026 23,000.000 SHARES | 21,181 | 21,181 |
| MCKESSON CORPORATION 5.1% 07/15/2033 31,000.000 SHARES | 31,919 | 31,919 |
| MORGAN STANLEY HYBRID 12/10/2026 67,000.000 SHARES | 61,660 | 61,660 |
| MPLX LP 1.75% 03/01/2026 50,000.000 SHARES | 46,793 | 46,793 |
| NEXTERA ENERGY CAPITAL HOLDING 4.9% 02/28/2028 48,000.000 SHARES | 48,452 | 48,452 |
| NXP BV/NXP FDG/NXP USA 4.3% 06/18/2029 49,000.000 SHARES | 47,655 | 47,655 |
| ORACLE CORPORATION 4.65% 05/06/2030 36,000.000 SHARES | 35,912 | 35,912 |
| PHILIP MORRIS INTERNATIONAL IN 4.875% 02/13/2026 44,000.000 SHARES | 44,168 | 44,168 |
| PNC FINANCIAL SERVICES GROUP, HYBRID 01/26/2027 51,000.000 SHARES | 50,620 | 50,620 |
| REALTY INCOME CORPORATION 4.85% 03/15/2030 31,000.000 SHARES | 31,173 | 31,173 |
| REALTY INCOME CORPORATION 5.625% 10/13/2032 16,000.000 SHARES | 16,860 | 16,860 |
| ROYAL BANK OF CANADA MTN 6.0% 11/01/2027 41,000.000 SHARES | 42,984 | 42,984 |
| ROYALTY PHARMA PLC 2.2% 09/02/2030 31,000.000 SHARES | 26,119 | 26,119 |
| SABINE PASS LIQUEFACTION, LLC 5.0% 03/15/2027 45,000.000 SHARES | 45,212 | 45,212 |
| SHERWIN-WILLIAMS CO 2.95% 08/15/2029 41,000.000 SHARES | 37,759 | 37,759 |
| SIMON PROPERTY GROUP, L.P. 3.3% 01/15/2026 53,000.000 SHARES | 51,358 | 51,358 |
| SYNCHRONY FINANCIAL 3.95% 12/01/2027 37,000.000 SHARES | 34,602 | 34,602 |
| TELEDYNE TECHNOLOGIES IN 2.75% 04/01/2031 55,000.000 SHARES | 47,934 | 47,934 |
| THE WILLIAMS COMPANIES, INC. 3.9% 01/15/2025 15,000.000 SHARES | 14,761 | 14,761 |
| THE WILLIAMS COMPANIES, INC. 4.0% 09/15/2025 19,000.000 SHARES | 18,652 | 18,652 |
| TORONTO-DOMINION BANK (THE) HYBRID 09/15/2031 16,000.000 SHARES | 15,356 | 15,356 |
| TORONTO-DOMINION BANK (THE) MTN 1.2% 06/03/2026 51,000.000 SHARES | 46,839 | 46,839 |
| TRANSCANADA PIPELINES LIMITED 4.25% 05/15/2028 16,000.000 SHARES | 15,588 | 15,588 |
| TRUIST FINANCIAL CORPORATION HYBRID MTN 06/07/2029 60,000.000 SHARES | 51,899 | 51,899 |
| UDR INC 3.0% 08/15/2031 24,000.000 SHARES | 21,248 | 21,248 |
| US BANCORP HYBRID 02/01/2029 61,000.000 SHARES | 60,090 | 60,090 |
| VERIZON COMMUNICATIONS, INC. 4.016% 12/03/2029 40,000.000 SHARES | 38,721 | 38,721 |
| VODAFONE GROUP PUBLIC LIMITED 4.125% 05/30/2025 46,0000.000 SHARES | 45,386 | 45,386 |
| WELLS FARGO & COMPANY HYBRID MTN 06/17/2027 64,000.000 SHARES | 61,180 | 61,180 |
| WESTPAC BANKING CORP HYBRID 07/24/2034 62,000.000 SHARES | 56,737 | 56,737 |
| WYETH LLC 6.0% 02/15/2036 17,000.000 SHARES | 18,793 | 18,793 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ACCENTURE PLC CMN CLASS A (ACN) 75.000 SHARES | 26,318 | 26,318 |
| ADOBE INC CMN (ADBE) 75.000 SHARES | 44,745 | 44,745 |
| ALPHABET INC. CMN CLASS A (GOOGL) 529.000 SHARES | 73,896 | 73,896 |
| AMAZON.COM INC CMN (AMZN) 524.000 SHARES | 79,617 | 79,617 |
| ARISTA NETWORKS, INC. CMN (ANET) 177.000 SHARES | 41,685 | 41,685 |
| ASML HOLDING N.V. ADR CMN (ASML) 37.000 SHARES | 28,006 | 28,006 |
| AUTODESK, INC. CMN (ADSK) 103.000 SHARES | 25,078 | 25,078 |
| AUTOMATIC DATA PROCESSING INC CMB (ADP) 103.000 SHARES | 23,996 | 23,996 |
| BOSTON SCIENTIFIC CORP. COMMON STOCK (BSX) 492.000 SHARES | 28,443 | 28,443 |
| CHARLES SCHWAB CORPORATION CMN (SCHW) 369.000 SHARES | 25,387 | 25,387 |
| CHIPOTLE MEXICAN GRILL, INC. CMN (CMG) 10.000 SHARES | 22,869 | 22,869 |
| ENTEGRIS, INC. CMN (ENTG) 80.000 SHARES | 9,586 | 9,586 |
| EPAM SYSTEMS, INC. CMN (EPAM) 79.000 SHARES | 23,490 | 23,490 |
| FISERV, INC. CMN (FI) 198.000 SHARES | 26,302 | 26,302 |
| FORTINET, INC. CMN (FTNT) 194.000 SHARES | 11,355 | 11,355 |
| INTUIT INC CMN (INTU) 82.000 SHARES | 51,252 | 51,252 |
| LINDE PLC CMN (LIN) 42.000 SHARES | 17,250 | 17,250 |
| MASTERCARD INCORPORATED CMN CLASS A (MA) 61.000 SHARES | 26,017 | 26,017 |
| MICROSOFT CORPORATION CMN (MSFT) 291.000 SHARES | 109,428 | 109,428 |
| MONSTER BEVERAGE CORPORATION CMN (MNST) 337.000 SHARES | 19,415 | 19,415 |
| NEUROCRINE BIOSCIENCES, INC. CMN (NBIX) 190.000 SHARES | 25,034 | 25,034 |
| NVIDIA CORPORATION CMN (NVDA) 147.000 SHARES | 72,797 | 72,797 |
| O'REILLY AUTOMOTIVE, INC. CMN (ORLY) 6.000 SHARES | 5,700 | 5,700 |
| PAYCOM SOFTWARE, INC. CMN (PAYC) 26.000 SHARES | 5,375 | 5,375 |
| THERMO FISHER SCIENTIFIC INC CMN (TMO) 31.000 SHARES | 16,455 | 16,455 |
| VISA INC. CMN CLASS A (V) 133.000 SHARES | 34,627 | 34,627 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DYNAMIC EQUITY MANAGERS: PORTFOLIO 2 [SERIES] | FMV | 1,222,595 | 1,222,595 |
| EDGEWATER GROWTH CAPITAL PARTNERS II, L.P. | FMV | 122,384 | 122,384 |
| EDGEWATER GROWTH CAPITAL PARTNERS, L.P. | FMV | 124,942 | 124,942 |
| GLOBAL DISTRESSED OPPORTUNITIES CAYMAN UNIT TRUST | FMV | 26,933 | 26,933 |
| GOLDMAN SACHS HIGH YIELD FUND CL P (GGMPX) 163,210.334 SHARES | FMV | 915,610 | 915,610 |
| GOLDMAN SACHS INTERNATIONAL EQUITY INSIGHTS CL P (GGFPX) 65,825.109 SHARES | FMV | 910,361 | 910,361 |
| GOLDMAN SACHS SHORT DURATION INCOME FUND CL P (GMCPX) 43,837.034 SHARES | FMV | 421,274 | 421,274 |
| SPDR S&P 500 ETF TRUST (SPY) 19,638.000 SHARES | FMV | 9,334,138 | 9,334,138 |
| XTRACKERS MSCI EAFE HEDGED EQUITY ETF (DBEF) 17,695.000 SHARES | FMV | 654,361 | 654,361 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INVESTMENT INCOME | 36,560 | 71,765 | 71,765 |
| RIGHT OF USE ASSETS - OPERATING LEASES, NET | 190,654 | 210,928 | 210,928 |
| Description | Amount |
|---|---|
| DEFERRED FEDERAL EXCISE TAX PROVISION | 43,200 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 11,508 | 0 | 0 | 11,508 |
| OFFICE FURNISHING | 3,585 | 0 | 0 | 3,585 |
| EQUIPMENT RENTAL | 3,450 | 0 | 71 | 3,379 |
| OFFICE AND OTHER EXPENSES | 15,168 | 0 | 417 | 16,156 |
| OTHER INCOME (LOSS) THRU SCHEDULE K-1'S | 0 | 87 | 87 | 0 |
| OTHER DEDUCTIONS THRU SCHEDULE K-1'S | 0 | 14,063 | 14,063 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT INCOME | 2,652 | 2,652 | 2,652 |
| ORGANIZATION ADMINISTRATIVE INCOME | 64,989 | 64,989 | |
| MISCELLANEOUS INCOME | 2,031 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED APPRECIATION OF INVESTMENTS | 3,106,908 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX | 31,500 | 74,700 |
| LEASE LIABILITY | 203,113 | 219,683 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INFORMATION TECHNOLOGY CONSULTANT | 18,205 | 0 | 273 | 17,932 |
| INVESTMENT MANAGEMENT AND ADVISORY | 104,005 | 104,005 | 104,005 | 0 |
| PROGRAM RELATED CONSULTANTS | 754,297 | 0 | 30,000 | 406,797 |
| STAFFING AND RECRUITING SERVICES | 25,321 | 0 | 0 | 25,321 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 5,817 | 0 | 0 | 10,000 |
| FOREIGN TAXES WITHHELD | 203 | 203 | 203 | 0 |
| FOREIGN TAXES WITHHELD THRU SCHEDULE K-1'S | 0 | 203 | 203 | 0 |