| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PNC FINANCIAL SERVICES GROUP, 3.5% 01/23/2024 | 38,424 | 39,543 |
| BOSTON SCIENTIFIC CORP 3.45% 03/01/2024 | 25,671 | 26,190 |
| HUNTINGTON BANCSHARES INCORPOR 4.0% 05/15/2025 | 29,408 | 30,571 |
| PHILIP MORRIS INTERNATIONAL IN 3.375% 08/11/2025 | 24,128 | 24,722 |
| SIMON PROPERTY GROUP LP 3.5% 09/01/2025 | 20,296 | 20,762 |
| WALT DISNEY COMPANY/THE 3.7% 10/15/2025 | 58,813 | 59,403 |
| DOWDUPONT INC 4.493% 11/15/2025 | 48,032 | 47,932 |
| US BANCORP MTN 3.95% 11/17/2025 | 33,841 | 34,591 |
| TRANS-CANADA PIPELINES 4.875% 01/15/2026 | 21,890 | 22,441 |
| PHILIP MORRIS INTERNATIONAL IN 4.875% 02/13/2026 | 54,287 | 56,239 |
| CIGNA CORPORATION 4.5% 02/25/2026 | 8,863 | 9,081 |
| PHILIP MORRIS INTERNATIONAL IN 2.75% 02/25/2026 | 19,992 | 20,331 |
| MAGELLAN MIDSTREAM PARTN 5.0% 03/01/2026 | 39,734 | 40,582 |
| B.A.T. INTERNATIONAL FINANCE P 1.668% 03/25/2026 | 18,957 | 19,608 |
| TOTAL SYSTEM SERVICES IN 4.8% 04/01/2026 | 24,429 | 25,089 |
| BANK OF AMERICA CORPORATION HYBRID MTN 04/02/2026 USD SR LIEN CPN 03/22/22 3 | 42,471 | 43,169 |
| OMNICOM GROUP INC 3.6% 04/15/2026 | 39,622 | 40,268 |
| TOYOTA MOTOR CREDIT CORP 4.45% 05/18/2026 | 40,441 | 41,168 |
| JOHN DEERE CAPITAL CORPORATION MTN 4.75% 06/08/2026 | 86,818 | 87,877 |
| CROWN CASTLE INTERNATIONAL COR 3.7% 06/15/2026 | 51,828 | 52,222 |
| EMERA US FINANCE LP 3.55% 06/15/2026 | 30,507 | 30,895 |
| FISERV INC 3.2% 07/01/2026 | 41,784 | 43,074 |
| AMERICAN HONDA FINANCE MTN 5.25% 07/07/2026 | 33,271 | 34,434 |
| AIR LEASE CORP 1.875% 08/15/2026 | 52,839 | 55,637 |
| MCKESSON CORPORATION 1.3% 08/15/2026 | 38,388 | 39,653 |
| TORONTO-DOMINION BANK (THE) MTN 1.24% 09/10/2026 | 57,600 | 59,662 |
| AMERIPRISE FINANCIAL INC 2.875% 09/15/2026 | 43,718 | 45,389 |
| BANK OF NOVA SCOTIA (THE) 1.3% 09/15/2026 | 57,673 | 59,470 |
| TEXAS INSTRUMENTS INC 1.125% 09/15/2026 | 82,045 | 83,908 |
| 3M COMPANY MTN 2.25% 09/19/2026 | 46,628 | 48,038 |
| SHIRE ACQUISITIONS INVESTMENTS 3.2% 09/23/2026 | 53,086 | 55,343 |
| DELL INT LLC/EMC CORP 4..9% 10/01/2026 | 28,733 | 29,411 |
| BANK OF AMERICA CORPORATION HYBRID MTN 10/24/2026 USD SR LIEN CPN 10/21/20 1 | 15,313 | 15,825 |
| MASTERCARD INCORPORATED 2.95% 11/21/2026 | 35,229 | 35,824 |
| ARCH CAPITAL FINANCE LLC 4.011% 12/15/2026 | 14,565 | 14,579 |
| BANK OF MONTREAL HYBRID MTN 01/22/2027 | 42,913 | 44,469 |
| CITIGROUP INC HYBRID 01/28/2027 USD SR LIEN CPN 01/28/21 1.122% | 19,683 | 20,326 |
| JPMORGAN CHASE & CO HYBRID 01/29/2027 USD SR LIEN CPN 01/29/19 3.96% | 42,505 | 43,732 |
| DISCOVER FINANCIAL SVS 4.1% 02/09/2027 | 16,467 | 17,571 |
| TRUIST FINANCIAL CORPORATION HYBRID MTN 03/02/2027 | 33,839 | 34,961 |
| JOHN DEERE CAPITAL CORPORATION MTN 2.35% 03/08/2027 | 37,293 | 38,857 |
| SABINE PASS LIQUEFACTION LLC 5.0% 03/15/2027 | 30,927 | 31,603 |
| JPMORGAN CHASE & CO HYBRID 04/22/2027 USD SR LIEN CPN 04/22/21 1.578% | 26,102 | 26,859 |
| MORGAN STANLEY MTN 3.95% 04/23/2027 | 30,796 | 31,320 |
| BANK OF NEW YORK MELLON CORPOR HYBRID 04/26/2027 USD SR LIEN CPN 04/26/23 4. | 115,661 | 119,120 |
| MORGAN STANLEY HYBRID 05/04/2027 USD SR LIEN CPN 04/22/21 1.593% | 11,576 | 12,017 |
| TORONTO-DOMINION BANK (THE) MTN 4.108% 06/08/2027 | 39,381 | 40,355 |
| CITIGROUP INC HYBRID 06/09/2027 USD SR LIEN CPN 06/09/21 1.462% | 38,890 | 40,321 |
| WELLS FARGO & COMPANY HYBRID MTN 06/17/2027 USD SR LIEN CPN 06/17/19 3.196% | 42,394 | 43,073 |
| ENBRIDGE INC 3.7% 07/15/2027 | 14,342 | 14,742 |
| MORGAN STANLEY HYBRID MTN 07/20/2027 USD SR LIEN CPN 07/20/21 1.512% | 61,417 | 63,516 |
| BANK OF AMERICA CORPORATION HYBRID 07/22/2027 USD SR LIEN CPN 04/22/21 1.734 | 21,344 | 22,181 |
| B.A.T CAPITAL CORPORATION 3.557% 08/15/2027 | 30,590 | 31,955 |
| MCCORMICK & CO 3.4% 08/15/2027 | 33,844 | 34,858 |
| JPMORGAN CHASE & CO HYBRID 09/22/2027 USD SER FXD SR LIEN CPN 09/22/21 1.47% | 34,512 | 35,499 |
| 3M COMPANY 2.875% 10/15/2027 | 18,671 | 18,958 |
| SIMON PROPERTY GROUP LP 3.375% 12/01/27 | 38,299 | 39,226 |
| CITIGROUP INC HYBRID 01/10/2028 USD SR LIEN CPN 01/10/17 3.887% | 34,673 | 36,495 |
| BANK OF AMERICA CORP HYBRID MTN 01/20/2028 USD SR LIEN CPN 01/20/17 | 44,894 | 46,968 |
| US BANCORP HYBRID MTN 01/27/2028 USD SR LIEN CPN 01/27/22 2.215% | 21,304 | 22,297 |
| SIMON PROPERTY GROUP INC 1.75% 02/01/2028 | 31,500 | 33,558 |
| INTEL CORPORATION 4.875% 02/10/2028 | 30,133 | 31,091 |
| AMGEN INC 5.15% 03/02/2028 | 20,159 | 20,801 |
| MITSUBISHI UFJ FINANCIAL GROUP 3.961% | 11,632 | 11,854 |
| FLORIDA POWER & LIGHT CO 4.4% 05/15/2028 | 35,667 | 36,290 |
| INTERCONTINENTALEXCHANGE 3.75% 09/21/2028 | 64,805 | 66,665 |
| BAXTER INTERNATIONAL INC 2.272% 12/01/2028 | 43,007 | 45,735 |
| NXP BV.NXP FUNDING LLC 5.55% 12/01/2028 | 34,272 | 35,188 |
| HONEYWELL INTERNATIONAL INC 4.25% 01/15/2029 | 54,046 | 56,601 |
| FOX CORPORATION 4.709% 01/25/2029 | 34,308 | 35,540 |
| US BANCORP HYBRID 02/01/2029 USD SR LIEN CPN 02/01/23 4.653% | 16,596 | 17,077 |
| PNC FINANCIAL SERVICES HYBRID 06/12/2029 USD SR LIEN CPN 06/12/23 5.582% | 21,953 | 22,526 |
| VIRGINIA ELEC & POWER CO 2.875% 07/15/2029 | 27,758 | 28,921 |
| US BANCORP MTN 3.0% 07/30/2029 | 6,239 | 6,420 |
| GENERAL MOTORS COMPANY 5.4%10/15/2029 | 44,111 | 46,352 |
| DUKE ENERGY FLORIDA LLC 2.5% 12/01/2029 | 22,624 | 23,264 |
| BANK OF NOVA SCOTIA 4.85% 02/01/2023 | 25,357 | 26,506 |
| DUKE ENERGY CAROLINAS 2.45% 02/01/2030 | 27,696 | 28,762 |
| INTEL CORPORATION 5.125% 02/10/2030 | 8,123 | 8,467 |
| AMGEN INC 5.25% 03/02/2030 | 38,732 | 39,773 |
| REALTY INCOME CORPORATION 4.85% 03/15/2030 | 32,586 | 33,655 |
| INTEL CORPORATION 3.9% 03/25/2030 | 26,507 | 27,484 |
| GENERAL MOTOTS FINL CO 5.85% 04/06/2030 | 34,735 | 37,677 |
| TRANSCANADA PIPELINES 4.1% 04/15/2030 | 50,371 | 51,892 |
| CLOROX COMPANY (THE) 1.8% 05/15/2030 | 38,495 | 39,370 |
| AUTONATION INC 4.75% 06/01/2030 | 38,451 | 39,778 |
| MAGELLAN MIDSTREAM PARTNERS L 3.25% 06/01/2030 | 19,605 | 20,003 |
| XCEL ENERGY INC 3.4% 06/01/2030 | 37,492 | 39,978 |
| SERVICENOW INC 1.4% 09/01/2030 | 34,509 | 36,449 |
| BROADCOM INC 4.15% 11/15/2030 | 31,465 | 32,703 |
| MARSH & MCLENNAN COS INC 2.25% 11/15/2030 | 13,382 | 13,840 |
| ALEXANDRIA REAL ESTATE E 4.9% 12/15/2030 | 14,705 | 15,076 |
| BAXTER INTERNATIONAL INC 1.73% 04/01/2031 | 33,027 | 35,218 |
| TELEDYNE TECHNOLOGIES IN 2.75% 04/01/2031 | 11,826 | 12,297 |
| AMERICAN ELECTRIC POWER COMAN 5.95% 11/01/2032 | 38,076 | 38,860 |
| BANK OF MONTEAL HYBRID 12/15/2032 USD SUB LIEN CPN 12/12/17 3.803% | 14,431 | 14,756 |
| INTEL CORPORATION 5.2% 02/10/2033 | 34,442 | 36,249 |
| AMGEN INC 5.25% 03/02/2033 | 30,108 | 32,365 |
| ENBRIDGE INC 5.7% 03/08/2033 | 33,340 | 36,020 |
| AMERIPRISE FINANCIAL INC 5.15% 05/15/2033 | 27,173 | 28,060 |
| REALTY INCOME CORPORATION 4.9% 07/15/2033 | 22,007 | 23,810 |
| STATE STREET CORPORATION HYBRID 05/18/2034 USD SR LEIN CPN 05/18/23 5.159% | 25,759 | 26,403 |
| ORACLE CORPORATION 4.3% 07/08/2034 | 19,901 | 21,054 |
| WESTPAC BANKING CORP HYBRID 07/24/2034 USD SUB LIEN CPN 07/24/19 4.11% | 52,557 | 54,116 |
| DOW CHEMICAL CO/THE 4.25% 10/01/2034 | 76,852 | 83,392 |
| KINDER MORGAN ENERGY PRTNRS LP 5.8% 03/15/2035 | 28,228 | 29,077 |
| COMCAST CORPORATION 5.65% 06/15/2035 | 27,187 | 27,994 |
| COMCAST CORPORATION 4.4% 08/15/2035 | 30,689 | 31,455 |
| BERRY GLOBAL INC 1.57% 01/15/2026 | 24,616 | 25,285 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 85749T202 STATE STREET EMERGING MARKETS EQUITY INDEX FUND K CLASS (SSKEX) | 925,874 | 944,463 |
| 277907200 EATON VANCE INCOME FUND OF BOSTON I (EIBIX) | 1,985,104 | 2,057,664 |
| 31420B300 FEDERATED HERMES HIGH YIELD BOND FUND (FIHBX) | 1,977,814 | 2,067,162 |
| 066923194 ISHARES S&P 500 INDEX FUND CLASS G (BSPGX) | 13,585,866 | 15,409,939 |
| MULTI-MANAGER US SMALL CAP EQUITY FUND (MMSMX) | 2,444,812 | 2,657,613 |
| 09253F861 ISHARES MSCI EAFE INT'L INDEX FUND CLASS G (BTMGX) | 2,553,948 | 2,667,485 |
| MULTI-MANAGER INT'L EQUITY FUND P (MMITX) | 2,493,753 | 2,642,761 |
| GS TACTICAL TILT OVERLAY FUND CLASS P (GSLPX) | 1,929,012 | 1,910,599 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HAYFIN DIRECT LENDING FUND LP | FMV | 771 | 1 |
| RRG SUSTAINABLE WATE | FMV | 216,336 | 259,014 |
| STRATEGIC VALUE SERIES E OFFSHORE | FMV | 221,581 | 321,945 |
| FRANCISCO PARNTERS VI-B LP | FMV | 217,275 | 253,567 |
| CRG PARTNERS III-PARALLEL FUND-A-LP | FMV | 168,750 | 143,628 |
| ORBIMED ISRAEL PARTNERS II | FMV | 172,413 | 258,836 |
| PORTFOLIO ADV SECONDARY FUND III (OFFSHORE) LP | FMV | 279,615 | 240,627 |
| PARTNERS GROUP RE SE | FMV | 143,746 | 207,182 |
| FRANCISCO PARTNERS V-B LP | FMV | 176,925 | 310,154 |
| ARROWMARK GLOBAL OPPORTUNITY FUND II | FMV | 505,634 | 324,249 |
| RESOURCE CAPITAL FUND VII LP | FMV | 158,384 | 196,710 |
| CERBERUS GLOBAL NPL FEEDER FUND LP | FMV | 371,601 | 238,568 |
| FRAZIER HEALTHCARE GROWTH BUYOUT FUND IX PV LP | FMV | 191,857 | 374,101 |
| INSTITUTIONAL VENTURE PARTNERS XV LP | FMV | 501,202 | 1,184,184 |
| PORTFOLIO ADVISORS SECONDARY FUND IV (OFFSHORE) LP | FMV | 217,642 | 242,909 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES-PRINCIPAL | 1,225 | 0 | 0 | 1,225 |
| LEGAL FEES-INCOME | 1,225 | 0 | 0 | 1,225 |
| Description | Amount |
|---|---|
| TAX BASIS TIMING ADJUSTMENT | 1,036 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES-ADR FEES | 364 | 364 | 0 | 0 |
| OTHER ADMINISTRATIVE EXP | 120,661 | 102,784 | 0 | 17,877 |
| PARTNERSHIP EXPENSES | 53,147 | 53,127 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME | 263,150 | 270,909 | 263,150 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES W/H ON QUAL DIV | 11,475 | 11,475 | 0 | 0 |
| FOREIGN TAXES W/H ON NON-QUAL DIV | 5,084 | 5,084 | 0 | 0 |