| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 10,000 | 5,000 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BANK MONTREAL QUE SR NT SER H 5.300% 06/05/26 | 148,511 | 148,511 |
| BANK OF NOVA SCOTIA BC 1.300% 06/11/25 | 66,341 | 66,341 |
| ROYAL BK CDA GLOBAL MEDIUM TERM 6.000% 11/01/27 | 149,921 | 149,921 |
| TORONTO DOMINION BK SR MEDIUM TERM 5.532% 07 /17 /26 | 152,912 | 152,912 |
| FEDERATED HERMES INSTITUTIONAL HIGH YIELD BOND FUND | 484,740 | 484,740 |
| AMERICAN EXPRESS CO 2.550% 03/04/27 | 76,861 | 76,861 |
| AMERICAN HONDA FIN CORP MED TERM NTS 1.300% 09/09/26 | 73,534 | 73,534 |
| AMGEN INC 5.250% 03/02/30 | 77,203 | 77,203 |
| BANK AMER CORP 3.384% 04/02/26 | 73,927 | 73,927 |
| BANK AMER CORP MEDIUM TERN SR NT 3.974% 02/07 /30 | 116,541 | 116,541 |
| BLACKROCK INC NT 2,100% 02/25/32 | 83,659 | 83,659 |
| BOEING CO SR NT 2,196% 02/04/26 | 75,617 | 75,617 |
| BP CAP MKTS AMER INC GTD FXD RT NOTE 1119% 05/04/26 | 74,507 | 74,507 |
| BRISTOL MYERS SQUIBB CO SR NT 3.400% 07 /26/29 | 76,915 | 76,915 |
| BUNGE LTD FIN CORP GTD FXD RT SR NT 1250% 08/15/26 | 74,912 | 74,912 |
| CIGNA CORP NEW NT 3.400% 03/01/27 | 113,769 | 113,769 |
| CITIGROUP INC 5.610% 09/29/26 | 75,565 | 75,565 |
| CITIGROUP INC NT FIXED/FL TG RA TE 4.412% 03/31/31 | 77,577 | 77,577 |
| DEERE JOHN CAP CORP MEDIUM TERM 2.050% 01/09/25 | 87,564 | 87,564 |
| ELEVANCE HEALTH INC FORMERLY ANTHEM INC FXD RT NT 3.650% 12/01/27 | 76,521 | 76,521 |
| ENERGY TRANSFER LP SR NT 6,550% 12/01/33 | 59,696 | 59,696 |
| GOLDMAN SACHS GROUP INC SR GLOBAL NT FIXED/FL TG 2,615% 04/22/32 | 121,925 | 121,925 |
| HONEYWELL INTL INC SR NT 5.000% 02/15/33 | 83,802 | 83,802 |
| INTUIT INC 5.200% 09/15/33 | 80,815 | 80,815 |
| KRAFT HEINZ FOODS CO GTD SR NT 3.875% 05/15/27 | 58,886 | 58,886 |
| LOWES COS INC FXD RT SR NT 3.100% 05/03/27 | 76,640 | 76,640 |
| MARA THON PETE CORP SR NT 4.700% 05/01/25 | 146,027 | 146,027 |
| MARRIOTT INTL INC NEW NT SER FF 4.625% 06/15/30 | 117,926 | 117,926 |
| MORGAN STANLEY SR NT FIXED/FLTG 5.123% 02/01/29 | 155,837 | 155,837 |
| MPLX LP FXD RT SR NT 4,125% 03/01/27 | 76,385 | 76,385 |
| NATIONAL RURAL UTILS COOP FIN CORP COLL TR BD 2.400% 03/15/30 | 78,256 | 78,256 |
| ORACLE CORP SR NT 4.900% 02/06/33 | 80,763 | 80,763 |
| PNC FINL SVCS GROUP INC SR NT FXD/FL TG 5.354% 12/02/28 | 76,969 | 76,969 |
| PROGRESSIVE CORP OH SR SECD NT 1000% 03/15/32 | 80,433 | 80,433 |
| RAYTHEON TECHNOLOGIES CORP NT 3.500% 03/15/27 | 76,173 | 76,173 |
| REALTY INCOME CORP FXD RT SR NT 4.125% 10/15/26 | 75,563 | 75,563 |
| REYNOLDS AMERN INC GTD FXD RT SR NT 4.450% 06/12/25 | 52,390 | 52,390 |
| SMUCKER J M CO 5.900% 11/15/28 | 77,889 | 77,889 |
| T-MOBILE USA INC SR NT 3.500% 04/15/31 | 63,948 | 63,948 |
| TOYOTA MTR CR CORP MEDIUM TERM NTS 3.050% 03/22/27 | 76,662 | 76,662 |
| VERIZON COMMUNICATIONS INC NT 2,550% 03/21/31 | 82,033 | 82,033 |
| VMWARE INC 2200% 08/15/31 | 82,149 | 82,149 |
| WELLS FARGO & CO MEDIUM TERM SR NTS 2,879% 10/30/30 | 132,635 | 132,635 |
| ZOETIS INCSR NT 5.600% 11/16/32 | 79,455 | 79,455 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES TR CORE S&P 500 | 8,920,218 | 8,920,218 |
| VANGUARD INTL EQUITY INDEX FDS FTSE EMERGING MKTS | 197,033 | 197,033 |
| ISHARES TR RUSSELL 2000 | 704,693 | 704,693 |
| BLACKROCK ISHARES MSCI EAFE INTERNATIONAL INDEX FUND | 1,703,117 | 1,703,117 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RETHINK EDUCATION LP | FMV | 133,164 | 133,164 |
| RETHINK EDUCATION II LP | FMV | 261,945 | 261,945 |
| RETHINK IMPACT, LP | FMV | 362,484 | 362,484 |
| CONSCIOUS CONTENT MEDIA, INC | FMV | 888,906 | 888,906 |
| SOUTHOCEAN PRIVATE CREDIT PARTNERS, LP | FMV | 135,455 | 135,455 |
| NEW LAB INVESTOR GROUP LLC | FMV | 91,863 | 91,863 |
| REC CITY HOLDINGS, INC | FMV | 99,999 | 99,999 |
| UNDERLINE INFRASTRUCTURE - SERIES SEED 4 PREFERRED | FMV | 277,482 | 277,482 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST RECEIVABLE | 32,817 | 46,842 | 46,842 |
| DIVIDEND RECEIVABLE | 2,989 | 2,801 | 2,801 |
| PROGRAM RELATED INVESTMENT | 150,000 | 150,000 | 150,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE FEE | 3,223 | 0 | 3,223 | |
| LICENSE, FILING FEES, & PERMITS | 271 | 0 | 271 | |
| MEMBERSHIP FEES & DUES | 1,150 | 0 | 1,150 | |
| NYS FILING FEE | 750 | 0 | 750 | |
| TECHNOLOGY | 2,574 | 0 | 2,574 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST FROM PROGRAM RELATED INVESTMENT | 7,843 | 7,843 | 7,843 |
| CLASS ACTION SETTLEMENT | 1,358 | 1,358 | 1,358 |
| NEW LAB INVESTOR GROUP LLC | -3,987 | 574 | -3,987 |
| RETHINK EDUCATION LP | -2,918 | -2,918 | -2,918 |
| RETHINK EDUCATION II LP | -5,752 | -5,752 | -5,752 |
| RETHINK IMPACT LP | -4,749 | -4,749 | -4,749 |
| SOUTHOCEAN PRIVATE CREDIT PARTNERS LP | 216 | 888 | 216 |
| FEDERAL TAX REFUND | 11,997 | 11,997 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 2,408,222 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| CEED LTD | NONE | 200,000 | 200,000 | 2023-04 | 2025-12 | PAYABLE IN FULL IN A SINGLE INSTALLMENT ON MATURITY DATE | 1000.0000000000 % | N/A | INVESTMENT | N/A | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING/OUTSOURCING FEES | 50,000 | 0 | 50,000 | |
| INVESTMENT MANAGEMENT FEES | 20,600 | 20,600 | 0 | |
| INVESTMENT ADVISORY SERVICE | 59,296 | 59,296 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 4,005 | 4,005 | 0 | |
| NYS CORPORATION TAX | 250 | 0 | 0 |