| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX PREPARATION | 40,190 | 0 | 38,190 | |
| BOOKKEEPING SERVICES | 40,000 | 20,000 | 20,000 | |
| PROFESSIONAL ACCOUNTING SERVICES | 101,228 | 0 | 101,228 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DUKE ENERGY CORPORATION 3.75% 04/15/2024 SR LIEN | 2,998 | 2,998 |
| WESTPAC BANKING CORPORATION HYBRID MTN 11/23/2031 USD SUB LIEN CPN 11/23/16 | 19,308 | 19,308 |
| CENTERPOINT ENERGY RES 5.4% 03/01/2033 USD SR LIEN | 29,493 | 29,493 |
| VISA INC. 3.15% 12/14/2025 USD SR LIEN | 32,095 | 32,095 |
| BP CAP MARKETS AMERICA 4.893% 09/11/2033 USD SR LIEN | 35,741 | 35,741 |
| GENERAL MOTORS FINANCIAL COMPA 5.25% 03/01/2026 USD SR LIEN | 49,858 | 49,858 |
| ADVANCE AUTO PARTS, INC. 1.75% 10/01/2027 USD SR LIEN | 44,526 | 44,526 |
| CHARLES SCHWAB CORPORATION (TH 4.625% 03/22/2030 USD SR LIEN | 54,602 | 54,602 |
| JPMORGAN CHASE & CO. HYBRID 05/06/2030 USD SR LIEN CPN 05/06/19 3.702% | 51,554 | 51,554 |
| JOHN DEERE CAPITAL CORPORATION MTN 2.35% 03/08/2027 USD SR LIEN | 64,435 | 64,435 |
| AUTONATION INC 4.75% 06/01/2030 USD SR LIEN | 75,905 | 75,905 |
| DOW CHEMICAL CO/THE 4.25% 10/01/2034 USD SR LIEN | 84,816 | 84,816 |
| CBOE HOLDINGS INC 3.65% 01/12/2027 USD SR LIEN | 87,279 | 87,279 |
| VIRGINIA ELECTRIC & POWER CO 6% 01/15/2036 SER B SER B SR LIEN | 92,023 | 92,023 |
| CAPITAL ONE FINANCIAL CORPORAT HYBRID 07/29/2032 USD SUB LIEN CPN 07/29/21 2 | 86,978 | 86,978 |
| FEDEX CORPORATION 4.9% 01/15/2034 USD SR LIEN | 86,875 | 86,875 |
| INGERSOLL-RAND LUXEMBOURG FINA 3.55% 11/01/2024 SR LIEN | 90,997 | 90,997 |
| U.S. BANCORP HYBRID MTN 01/27/2033 USD SR LIEN CPN 01/27/22 2.677% | 93,533 | 93,533 |
| UNITEDHEALTH GROUP INC 5.35% 02/15/2033 USD SR LIEN | 92,642 | 92,642 |
| TRANS-CANADA PIPELINES 4.625% 03/01/2034 USD SR LIEN | 89,758 | 89,758 |
| ENBRIDGE INC 2.5% 08/01/2033 USD SR LIEN | 89,574 | 89,574 |
| ROPER TECHNOLOGIES INC 1.75% 02/15/2031 USD SR LIEN | 91,868 | 91,868 |
| ALLY FINANCIAL INC 5.8% 05/01/2025 USD SR LIEN | 92,859 | 92,859 |
| REPUBLIC SERVICES, INC. 3.95% 05/15/2028 USD SR LIEN | 96,756 | 96,756 |
| CROWN CASTLE INTERNATIONAL COR 4.45% 02/15/2026 USD SR LIEN | 98,361 | 98,361 |
| DIGITAL REALTY TRUST, INC. 4.45% 07/15/2028 USD SR LIEN | 102,707 | 102,707 |
| ORACLE CORPORATION 4.3% 07/08/2034 USD SR LIEN | 107,984 | 107,984 |
| AIR LEASE CORP 1.875% 08/15/2026 USD SR LIEN | 108,824 | 108,824 |
| FEDEX CORPORATION 4.25% 05/15/2030 USD SR LIEN | 110,341 | 110,341 |
| BANK OF AMERICA CORPORATION HYBRID MTN 02/13/2031 USD SR LIEN CPN 02/13/20 2 | 99,132 | 99,132 |
| EMERA US FINANCE LP 3.55% 06/15/2026 USD SER WI SR LIEN | 114,247 | 114,247 |
| ABBVIE INC 4.5% 05/14/2035 USD SR LIEN | 118,269 | 118,269 |
| PIEDMONT NATURAL GAS CO 3.5% 06/01/2029 USD SR LIEN | 116,384 | 116,384 |
| PUBLIC STORAGE 1.85% 05/01/2028 USD SR LIEN | 106,798 | 106,798 |
| LABORATORY CORPORATION OF AMER 2.95% 12/01/2029 USD SR LIEN | 112,190 | 112,190 |
| VERIZON COMMUNICATIONS 4.5% 08/10/2033 USD SR LIEN | 134,926 | 134,926 |
| WELLS FARGO & COMPANY HYBRID MTN 06/17/2027 USD SR LIEN CPN 06/17/19 3.196% | 137,557 | 137,557 |
| TARGET CORPORATION 2.35% 02/15/2030 USD SR LIEN | 118,805 | 118,805 |
| SYNCHRONY FINANCIAL 4.5% 07/23/2025 USD SR LIEN | 127,387 | 127,387 |
| WYETH LLC 6.0% 02/15/2036 SER B SR LIEN | 141,081 | 141,081 |
| INTEL CORPORATION 5.2% 02/10/2033 USD SR LIEN | 145,132 | 145,132 |
| KINDER MORGAN ENERGY PARTNERS, 4.25% 09/01/2024 SR LIEN | 149,036 | 149,036 |
| OMNICOM GROUP INC. 3.65% 11/01/2024 SR LIEN | 147,184 | 147,184 |
| MPLX LP 2.65% 08/15/2030 USD SR LIEN | 132,323 | 132,323 |
| MEDTRONIC, INC. 4.375% 03/15/2035 USD SER WI SR LIEN | 161,674 | 161,674 |
| PACIFICORP 3.5% 06/15/2029 USD SR LIEN | 163,170 | 163,170 |
| AGILENT TECHNOLOGIES INC 2.3% 03/12/2031 USD SR LIEN | 170,522 | 170,522 |
| BUNGE LIMITED FINANCE CORP. 2.75% 05/14/2031 USD SR LIEN | 154,800 | 154,800 |
| MITSUBISHI UFJ FINANCIAL GROUP 3.777% 03/02/2025 SR LIEN | 177,295 | 177,295 |
| UNITEDHEALTH GROUP INCORPORATE 3.85% 06/15/2028 USD SR LIEN | 169,619 | 169,619 |
| BANCO SANTANDER, S.A. HYBRID 09/14/2027 USD SR LIEN CPN 09/14/21 1.722% | 182,452 | 182,452 |
| SANTANDER UK GROUP HOLDINGS PL HYBRID 01/11/2028 USD SR LIEN CPN 01/11/22 2. | 190,322 | 190,322 |
| NETAPP, INC. 2.7% 06/22/2030 USD SR LIEN | 186,089 | 186,089 |
| BANK OF MONTREAL HYBRID 12/15/2032 USD SUB LIEN CPN 12/12/17 3.803% | 209,889 | 209,889 |
| ADOBE SYSTEMS INCORPORATED 3.25% 02/01/2025 SR LIEN | 196,676 | 196,676 |
| MIZUHO FINANCIAL GROUP, INC. HYBRID 07/16/2025 SR LIEN CPN 07/16/19 2.839% | 198,308 | 198,308 |
| AMGEN INC. 3.35% 02/22/2032 USD SR LIEN | 197,088 | 197,088 |
| AMPHENOL CORP 2.2% 09/15/2031 USD SR LIEN | 200,482 | 200,482 |
| AVALONBAY COMMUNITIES, INC. MTN 3.45% 06/01/2025 USD SR LIEN | 200,859 | 200,859 |
| JOHN DEERE CAPITAL CORPORATION MTN 4.75% 01/20/2028 USD SR LIEN | 228,581 | 228,581 |
| SALESFORCE.COM INC 3.7% 04/11/2028 USD SR LIEN | 242,603 | 242,603 |
| CITIGROUP INC. HYBRID 11/05/2030 USD SR LIEN CPN 11/05/19 2.976% | 217,626 | 217,626 |
| HOME DEPOT, INC (THE) 2.95% 06/15/2029 USD SR LIEN | 229,903 | 229,903 |
| BIOGEN INC. 2.25% 05/01/2030 USD SR LIEN | 219,588 | 219,588 |
| TORONTO-DOMINION BANK (THE) HYBRID 09/15/2031 USD SUB LIEN CPN 09/15/16 3.62 | 234,409 | 234,409 |
| ING GROEP N.V. HYBRID 03/28/2028 USD SR LIEN CPN 03/28/22 4.017% | 273,765 | 273,765 |
| BANK OF AMERICA CORPORATION HYBRID MTN 10/22/2030 USD SR LIEN CPN 10/22/19 2 | 235,686 | 235,686 |
| FHLB 2.75% 12/13/2024 SR LIEN | 417,873 | 417,873 |
| FEDERAL HOME LOAN BANK 2.125% 09/14/2029 | 430,018 | 430,018 |
| FHLB 2.125% 12/11/2026 | 549,867 | 549,867 |
| GENERAL MOTORS FINANCIAL COMPA 4.35% 01/17/2027 USD SR LIEN | 12,700 | 12,700 |
| THERMO FISHER SCIENTIFIC 1.75% 10/15/2028 USD SR LIEN | 14,126 | 14,126 |
| CUMMINS INC. 4.9% 02/20/2029 USD SR LIEN | 14,091 | 14,091 |
| PNC FINANCIAL SERVICES HYBRID 06/12/2029 USD SR LIEN CPN 06/12/23 5.582% | 14,178 | 14,178 |
| REALTY INCOME CORP 3.4% 01/15/2028 USD SR LIEN | 14,160 | 14,160 |
| ROYALTY PHARMA PLC 1.75% 09/02/2027 USD SER WI SR LIEN | 14,295 | 14,295 |
| CITIGROUP INC. 4.6% 03/09/2026 USD SUB LIEN | 13,782 | 13,782 |
| CANADIAN IMPERIAL BANK OF COMM 5.986% 10/03/2028 USD SR LIEN | 14,523 | 14,523 |
| NOVARTIS CAPITAL CORPORATION 1.75% 02/14/2025 SR LIEN | 14,569 | 14,569 |
| FEDERAL REALTY INVESTMEN 1.25% 02/15/2026 USD SR LIEN | 13,875 | 13,875 |
| TOTAL SYSTEM SERVICES IN 4.8% 04/01/2026 USD SR LIEN | 15,832 | 15,832 |
| CITIGROUP INC. HYBRID 11/03/2025 USD SR LIEN CPN 11/03/21 1.281% | 18,483 | 18,483 |
| WELLS FARGO & COMPANY HYBRID MTN 04/25/2026 USD SR LIEN CPN 04/25/22 3.908% | 18,650 | 18,650 |
| U.S. BANCORP HYBRID 10/21/2026 USD SR LIEN CPN 10/21/22 5.727% | 19,105 | 19,105 |
| AIR LEASE CORP MTN 2.875% 01/15/2026 USD SR LIEN | 18,172 | 18,172 |
| MITSUBISHI UFJ FINANCIAL GROUP 3.777% 03/02/2025 SR LIEN | 19,699 | 19,699 |
| TRUIST FINANCIAL CORPORATION HYBRID MTN 01/26/2029 USD SR LIEN CPN 01/26/23 | 21,644 | 21,644 |
| BROADCOM INC 4.3% 11/15/2032 USD SER WI SR LIEN | 18,815 | 18,815 |
| 3M COMPANY MTN 2.25% 09/19/2026 USD SR LIEN | 22,393 | 22,393 |
| HUMANA INC. 5.75% 03/01/2028 USD SR LIEN | 22,490 | 22,490 |
| TRANSCANADA PIPELINES LIMITED 4.25% 05/15/2028 USD SER 10YR SR LIEN | 22,304 | 22,304 |
| HEWLETT PACKARD ENTERPRISE COM STEP 10/15/2025 SER WI SR LIEN M-W+45.00BP 4. | 19,869 | 19,869 |
| NXP B.V. 4.4% 06/01/2027 USD SR LIEN NXP FUNDING LLC / NXP USA INC | 23,539 | 23,539 |
| AIR LEASE CORPORATION 5.85% 12/15/2027 USD SR LIEN | 24,391 | 24,391 |
| INTEL CORPORATION 4.875% 02/10/2028 USD SR LIEN | 26,077 | 26,077 |
| VODAFONE GROUP PUBLIC LIMITED 4.125% 05/30/2025 USD SR LIEN | 25,608 | 25,608 |
| MITSUBISHI UFJ FINANCIAL GROUP 3.677% 02/22/2027 USD SR LIEN | 25,160 | 25,160 |
| THERMO FISHER SCIENTIFIC 5.0% 01/31/2029 USD SR LIEN | 28,284 | 28,284 |
| GENERAL MOTORS FINANCIAL COMPA 3.95% 04/13/2024 SR LIEN | 29,975 | 29,975 |
| AT&T INC. 2.55% 12/01/2033 USD SR LIEN | 24,861 | 24,861 |
| SYNCHRONY FINANCIAL 4.5% 07/23/2025 USD SR LIEN | 29,397 | 29,397 |
| ORACLE CORPORATION 2.8% 04/01/2027 USD SR LIEN | 31,898 | 31,898 |
| HUNTINGTON BANCSHARES INCORPOR HYBRID 08/04/2028 USD SR LIEN CPN 08/04/22 4. | 34,755 | 34,755 |
| VERIZON COMMUNICATIONS INC. 2.625% 08/15/2026 USD SR LIEN | 34,120 | 34,120 |
| PAYPAL HOLDINGS, INC. 2.4% 10/01/2024 SR LIEN | 34,486 | 34,486 |
| DELL INT LLC / EMC CORP 4.9% 10/01/2026 USD SR LIEN | 35,789 | 35,789 |
| BP CAP MARKETS AMERICA 3.119% 05/04/2026 USD SER * SR LIEN | 38,541 | 38,541 |
| CBOE HOLDINGS INC 3.65% 01/12/2027 USD SR LIEN | 38,791 | 38,791 |
| THE BANK OF NOVA SCOTIA 4.5% 12/16/2025 USD SUB LIEN | 45,249 | 45,249 |
| CAPITAL ONE FINANCIAL CORPORAT 3.75% 07/28/2026 USD SUB LIEN | 42,392 | 42,392 |
| NEXTERA ENERGY CAPITAL HOLDING 4.9% 02/28/2028 USD SR LIEN | 47,841 | 47,841 |
| SUMITOMO MITSUI FINANCIAL GROU 3.784% 03/09/2026 USD SR LIEN | 43,859 | 43,859 |
| HONEYWELL INTERNATIONAL INC 4.25% 01/15/2029 USD SR LIEN | 48,214 | 48,214 |
| DOWDUPONT INC. 4.493% 11/15/2025 USD SR LIEN | 47,370 | 47,370 |
| SIMON PROPERTY GROUP LP 3.375% 06/15/2027 USD SR LIEN | 47,712 | 47,712 |
| ESTEE LAUDER COMPANIES INC. (T 2.0% 12/01/2024 SR LIEN | 48,865 | 48,865 |
| MCKESSON CORPORATION 1.3% 08/15/2026 USD SR LIEN | 49,438 | 49,438 |
| HOME DEPOT, INC. (THE) 2.7% 04/15/2025 USD SR LIEN | 55,581 | 55,581 |
| JPMORGAN CHASE & CO. HYBRID 06/23/2025 SER F2F SR LIEN CPN 06/23/21 0.969% | 58,316 | 58,316 |
| BANK OF NEW YORK MELLON CORPOR MTN 2.1% 10/24/2024 SR LIEN | 58,844 | 58,844 |
| DUKE ENERGY CORP 0.9% 09/15/2025 USD SR LIEN | 56,310 | 56,310 |
| BANK OF AMERICA CORPORATION HYBRID MTN 02/13/2026 USD SR LIEN CPN 02/13/20 2 | 58,140 | 58,140 |
| MORGAN STANLEY HYBRID MTN 07/22/2025 SR LIEN CPN 07/23/19 2.72% | 59,395 | 59,395 |
| PEPSICO INC 2.25% 03/19/2025 SR LIEN | 63,248 | 63,248 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STATE STREET EMERGING MARKETS EQUITY INDEX FUND K CLASS | FMV | 1,974,766 | 1,974,766 |
| MULTI-MANAGER INTERNATIONAL EQUITY FUND P | FMV | 8,561,979 | 8,561,979 |
| STATE STREET HEDGED INTERNATIONAL DEVELOPED EQUITY INDEX FUND CLASS K | FMV | 8,668,053 | 8,668,053 |
| FEDERATED HERMES INSTITUTIONAL HIGH YIELD BOND FUND INSTITUTIONAL SHARES | FMV | 5,386,242 | 5,386,242 |
| RBC BLUEBAY HIGH YIELD HIGH YIELD BOND FUND I | FMV | 5,390,339 | 5,390,339 |
| MULTI-MANAGER US SMALL CAP EQUITY FUND P | FMV | 6,573,331 | 6,573,331 |
| ISHARES S&P 500 INDEX FUND CLASS G | FMV | 43,641,643 | 43,641,643 |
| SEVEN BRIDGES ENERGY FUND | FMV | 1,060,614 | 1,060,614 |
| TPG TECH ADJACENCIES ACCESS OFFSHORE LP | FMV | 487,821 | 487,821 |
| DST OPPORTUNITIES II ACCESS OFFSHORE LP | FMV | 367,411 | 367,411 |
| VINTAGE VIII OFFSHORE SCSP | FMV | 2,715,234 | 2,715,234 |
| VINTAGE IX B OFFSHORE SCSP | FMV | 890,383 | 890,383 |
| PRIVATE EQUITY MANAGERS (2018) OFFSHORE SCSP | FMV | 2,373,651 | 2,373,651 |
| PRIVATE EQUITY MANAGERS (2019) OFFSHORE SCSP | FMV | 2,970,687 | 2,970,687 |
| VINTAGE REAL ESTATE PARTNERS II (INTERNATIONAL) OFFSHORE SCSP | FMV | 480,260 | 480,260 |
| ARES SPECIAL OPPORTUNITIES ACCESS OFFSHORE LP | FMV | 925,975 | 925,975 |
| E&F PRIVATE EQUITY MANAGERS (2022) OFFSHORE LP | FMV | 173,729 | 173,729 |
| PRIVATE CREDIT MANAGERS IV OFFSHORE LP | FMV | 936,043 | 936,043 |
| BLACK EQUITY OPPORTUNITIES OFF | FMV | 78,003 | 78,003 |
| GOLDMAN SACHS PRIVATE MIDDLE MARKET CREDIT LLC | FMV | 819,232 | 819,232 |
| PRIVATE CREDIT MANAGERS III OFFSHORE LP | FMV | 3,379,445 | 3,379,445 |
| PRIVATE EQUITY MANAGERS (2020) | FMV | 2,057,979 | 2,057,979 |
| TCV XI ACCESS OFFSHORE SCSP | FMV | 84,304 | 84,304 |
| IMPRINT THEMATIC OPP | FMV | 617,951 | 617,951 |
| PRIVATE CREDIT MANAGERS 2023 OFFSHORE LP | FMV | 22,074 | 22,074 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL SERVICES | 33,338 | 0 | 33,338 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAPITAL EXPENDITURES | 1,372 | 0 | 1,372 | |
| BANK SERVICE CHARGES | 681 | 681 | 0 | |
| INSURANCE | 29,469 | 0 | 29,469 | |
| OFFICE SUPPLIES, REPAIRS AND MAINTENANCE | 9,476 | 0 | 9,476 | |
| PAYROLL PROCESSING SERVICES | 17,045 | 0 | 17,045 | |
| PROFESSIONAL DEVELOPMENT, MEMBERSHIPS AND SUBSCRIPTIONS | 6,872 | 0 | 6,872 | |
| PUBLICATIONS AND WEB HOSTING | 45,694 | 0 | 45,694 | |
| TECHNOLOGY, WEBSITE DESIGN AND MAINTENANCE | 69,223 | 0 | 69,223 | |
| TELECOMMUNICATIONS AND POSTAGE | 7,859 | 0 | 7,859 | |
| OTHER PARTNERSHIP EXPENSES FROM SCHEDULE K-1'S | 0 | 93,262 | 0 | |
| FILING FEES | 1,500 | 0 | 1,500 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER PARTNERSHIP INCOME FROM K-1'S NET OF UBI | 38,630 | ||
| GRANT REFUND | 199,763 | 199,763 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 14,319,412 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PENSION PAYABLES | 84,241 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT AND CUSTODIAL FEES | 354,817 | 354,817 | 0 | |
| PROGRAM CONSULTING FEES | 311,520 | 0 | 311,520 | |
| GRANT CONSULTING FEES | 5,200 | 0 | 5,200 | |
| RECRUITING FEES | 13,261 | 0 | 13,261 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 20,000 | 0 | 0 | |
| STATE TAXES | 10,682 | 0 | 10,682 | |
| FOREIGN TAXES | 0 | 459 | 0 | |
| UBI TAXES | 28,000 | 0 | 0 |