| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 149,502 | 74,750 | 0 | 74,816 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MITSUBISHI UFJ FINANCIAL GROUP | 687,992 | 687,992 |
| PNC BANK, NATIONAL ASSOCIATION HYBRID | 248,738 | 248,738 |
| 3M COMPANY MTN | 1,004,345 | 1,004,345 |
| AIR LEASE CORP MTN | 454,924 | 454,924 |
| AMERICAN HONDA FINANCE MTN | 499,465 | 499,465 |
| AMERICAN TOWER CORPORATION | 336,334 | 336,334 |
| ASTRAZENECA PLC | 670,578 | 670,578 |
| BANK OF AMERICA CORPORATION HYBRID MTN | 668,869 | 668,869 |
| BANK OF AMERICA CORPORATION HYBRID MTN 10/24/2026 | 293,093 | 293,093 |
| BANK OF NOVA SCOTIA (THE | 524,079 | 524,079 |
| BBVA USA | 483,296 | 483,296 |
| BNP PARIBAS MTN | 646,963 | 646,963 |
| BP CAP MARKETS AMERICA | 271,742 | 271,742 |
| BRISTOL-MEYERS SQUIBB CO | 987,665 | 987,665 |
| CENTERPOINT ENERGY, INC | 831,541 | 831,541 |
| CITIBANK NA | 459,996 | 459,996 |
| CME GROUP INC. | 719,243 | 719,243 |
| CROWN CASTLE INTL CORP 4.45% 02/15/2026 SR LIEN NEXT | 336,426 | 336,426 |
| DUKE ENERGY CAROLINAS, LLC | 317,386 | 317,386 |
| EASTMAN CHEMICAL COMPANY | 343,582 | 343,582 |
| ENTERGY LOUISIANA LLC | 435,622 | 435,622 |
| FIFTH THIRD BANK | 546,278 | 546,278 |
| FISERV, INC. | 491,982 | 491,982 |
| GENERAL MILLS, INC. | 461,766 | 461,766 |
| HEWLETT PACKARD ENTERPRISE COM STEP | 418,845 | 418,845 |
| HSBC HOLDINGS PLC HYRBID | 247,481 | 247,481 |
| IBM CORP | 408,553 | 408,553 |
| JOHN DEERE CAPITAL CORPORATION MTN 2.8% | 271,182 | 271,182 |
| JOHNSON & JOHNSON | 563,099 | 563,099 |
| JPMORGAN CHASE & CO HYBRID 03/01/2025 USD SR LIEN | 440,912 | 440,912 |
| JPMORGAN CHASE & CO HYBRID 04/22/2026 SR LIEN | 597,093 | 597,093 |
| KINDER MORGAN, INC. | 459,996 | 459,996 |
| MIZUHO FINANCIAL GROUP, INC. HYBRID | 788,108 | 788,108 |
| MPLX LP | 467,376 | 467,376 |
| ORACLE CORPORATION | 449,690 | 449,690 |
| PUBLIC STORAGE 2.37% | 234,160 | 234,160 |
| SYNCHRONY FINANCIAL | 307,877 | 307,877 |
| TOTAL SYSTEM SERVICES IN | 360,593 | 360,593 |
| HUMANA INC. | 309,663 | 309,663 |
| LLOYDS BANKING GROUP PLC HYBRID | 311,883 | 311,883 |
| MIDAMERICAN ENERGY HOLDINGS CO | 385,761 | 385,761 |
| TOTAL CAPITAL INTL | 549,907 | 549,907 |
| MERCK SHARP & DOHME CORP. | 464,075 | 464,075 |
| TOYOTA MOTOR CREDIT CORPORATIO MTN 1.8% 02/13/2025 | 635,731 | 635,731 |
| SUMITOMO MITSUI FINANCIAL GROU 1.474% 07/08/2025 | 282,205 | 282,205 |
| UNITEDHEALTH GROUP INC 3.75% 07/15/2025 | 298,061 | 298,061 |
| UNITEDHEALTH GROUP INCORPORATE 1.15% 05/15/2026 | 266,880 | 266,880 |
| SUMITOMO MITSUI FINANCIAL GROU 1.402% 09/17/2026 | 263,149 | 263,149 |
| DELL INT LLC / EMC CORP 4.9% 10/01/2026 | 251,168 | 251,168 |
| PAYPAL HOLDINGS, INC. 2.65% 10/01/2026 | 313,359 | 313,359 |
| ENBRIDGE INC | 251,580 | 251,580 |
| UNITEDHEALTH GROUP INC 3.45% 01/15/2027 | 257,042 | 257,042 |
| TRUIST FINANCIAL CORPORATION | 706,783 | 706,783 |
| T-MOBILE USA, INC. | 318,704 | 318,704 |
| AT&T INC. | 429,740 | 429,740 |
| NXP B.V. | 409,363 | 409,363 |
| PAYPAL HOLDINGS, INC. 3.9% 06/01/2027 | 321,031 | 321,031 |
| UNITEDHEALTH GROUP INC 2.95% 10/15/2027 | 271,738 | 271,738 |
| BANCO SANTANDER, S.A. HYBRID | 397,800 | 397,800 |
| SANTANDER UK GROUP HOLDINGS PL HYBRID | 634,370 | 634,370 |
| UBS GROUP AG | 548,338 | 548,338 |
| BARCLAYS PLC | 288,489 | 288,489 |
| HEALTHCARE TRUST OF AMER 3.5% | 329,778 | 329,778 |
| MORGAN STANLEY HYBRID | 723,353 | 723,353 |
| EBAY INC. 3.6% | 235,967 | 235,967 |
| BORGWARNER INC 2.65% | 248,961 | 248,961 |
| FIDELITY NATIONAL INFORMATION 4.7% | 245,578 | 245,578 |
| KELLOGG CO 3.4% | 472,981 | 472,981 |
| BANCO SANTANDER, S.A. 4.379% | 190,422 | 190,422 |
| CAPITAL ONE FINANCIAL CORPORA HYBRID | 377,380 | 377,380 |
| CLOROX COMPANY (THE) 3.9% | 431,323 | 431,323 |
| TRANSCANADA PIPELINES LIMITED 4.25% | 277,293 | 277,293 |
| HORMEL FOODS CORP 1.7% | 700,386 | 700,386 |
| MORGAN STANLEY HYBRID MTN | 285,201 | 285,201 |
| INTEL CORPORATION 1.6% | 274,827 | 274,827 |
| COSTCO WHOLESALE CORP 1.6% | 511,212 | 511,212 |
| PEPSICO, INC. 1.625% | 1,010,736 | 1,010,736 |
| FEDERAL HOME LOAN BANK SYSTEM | 731,411 | 731,411 |
| TEXAS INSTRUMENTS INC | 273,474 | 273,474 |
| BERRY GLOBAL INC | 380,735 | 380,735 |
| SKYWORKS SOLUTIONS, INC. | 375,715 | 375,715 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EATON VANCE INCOME FUND | 9,632,058 | 9,632,058 |
| FEDERATED HIGH YIELD BONDS | 9,656,330 | 9,656,330 |
| GOLDMAN SACH JUST US LARGE CAP | 4,024,576 | 4,024,576 |
| ISHARES MSCI EAFE INTERNATION INDEX | 42,282,050 | 42,282,050 |
| ISHARES RUSSEL 2000 SMALL CAP | 16,630,475 | 16,630,475 |
| ISHARES S&P 500 INDEX FUND | 97,796,277 | 97,796,277 |
| STATE STREET EMERGING MARKET EQUITY INDEX | 4,825,026 | 4,825,026 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| APTITUDE PARTNERS LTD CLASS D SERIES 22 | FMV | 14,065,700 | 14,065,700 |
| ART AND OFFICE EQUIPMENT | FMV | 245,056 | 245,056 |
| COMMONFUND CAPITAL NATURAL RESOURCES PARTNERS VIII,LP | FMV | 696,290 | 696,290 |
| COMMONFUND CAPITAL VENTURE PARTNERS XI,LP | FMV | 6,396,747 | 6,396,747 |
| COMMONFUND CAPITAL VENTURE PARTNERS XIII, LP | FMV | 3,558,478 | 3,558,478 |
| COMMONFUND CAPITAL VENTURE XII, LP | FMV | 3,227,500 | 3,227,500 |
| DEERFIELD HEALTH CARE INNOVATIONS | FMV | 616,786 | 616,786 |
| DEERFIELD PRIVATE DESIGN FUND IV, LP | FMV | 2,366,116 | 2,366,116 |
| DEERFIELD PRIVATE DESIGN FUND V | FMV | 808,499 | 808,499 |
| DFJ GROWTH IV | FMV | 1,381,752 | 1,381,752 |
| DISTRESSED MANAGERS IV | FMV | 104,828 | 104,828 |
| ERB FAMILY LIQUIDATING TRUST | FMV | 3,904 | 3,904 |
| GOLDENTREE | FMV | 1,083 | 1,083 |
| GS VINTAGE V | FMV | 202,099 | 202,099 |
| GS VINTAGE VI OFFSHORE | FMV | 727,941 | 727,941 |
| GS VINTAGE VII OFFSHORE | FMV | 3,649,861 | 3,649,861 |
| GS VINTAGE VIII OFFSHORE | FMV | 7,130,657 | 7,130,657 |
| MICHIGAN ELAB CAPITAL PARTNERS, LP | FMV | 2,263,039 | 2,263,039 |
| PENN SQUARE GLOBAL REAL ESTATE FUND I, LP | FMV | 2,778 | 2,778 |
| PRIVATE CREDIT MANAGERS II OFFSHORE | FMV | 5,226,516 | 5,226,516 |
| PRIVATE EQUITY CO-INVESTMENT PARTNERS OFFSHORE | FMV | 2,271,221 | 2,271,221 |
| PRIVATE EQUITY MANAGERS 2014 | FMV | 9,148,007 | 9,148,007 |
| PRIVATE EQUITY MANAGERS 2015 | FMV | 4,613,830 | 4,613,830 |
| PRIVATE EQUITY MANAGERS 2016 | FMV | 6,693,019 | 6,693,019 |
| PRIVATE EQUITY MANAGERS 2018 | FMV | 4,484,426 | 4,484,426 |
| PRIVATE EQUITY MANAGERS 2020 OFFSHORE | FMV | 1,558,660 | 1,558,660 |
| PRIVATE EQUITY MANAGERSIMPACT 2018 | FMV | 635,624 | 635,624 |
| TCV XI | FMV | 340,043 | 340,043 |
| THE HURON FLEX EQUITY FUND, LP | FMV | 1,029,928 | 1,029,928 |
| THE HURON FUND V, LP | FMV | 1,607,889 | 1,607,889 |
| COMMONFUND CO-INVESTMENT FUND III | FMV | 1,147,238 | 1,147,238 |
| COMMONFUND VENTURE XIV | FMV | 392,434 | 392,434 |
| FIDELITY LARGE CAP VALUE INDEX FUND | FMV | 8,082,111 | 8,082,111 |
| GS VINTAGE IX OFFSHORE | FMV | 127,631 | 127,631 |
| PRIVATE EQUITY CO-INVESTMENT PARTNERS III OFFSHORE SCSP | FMV | 196,486 | 196,486 |
| TIGER GLOBAL CROSSOVER ACCESS OFFSHORE LP | FMV | 1,336,672 | 1,336,672 |
| SLR PRIVATE CREDIT II (BDC) ACCESS LP | FMV | 87,322 | 87,322 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 21,843 | 0 | 0 | 17,868 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 76,097 | 65,528 | 65,528 |
| EXCISE TAX RECOVERY | 239,795 | 268,026 | 268,026 |
| RIGHT-OF-USE OPERATING LEASE ASSETS | 0 | 1,317,393 | 1,317,393 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 25,730 | 0 | 0 | 26,396 |
| TECHNOLOGY | 80,768 | 0 | 0 | 78,272 |
| PROGRAM RELATED EXPENSES | 25,000 | 0 | 0 | 21,861 |
| OFFICE EXPENSE | 25,727 | 0 | 0 | 25,727 |
| MISCELLANEOUS EXPENSES | 75,725 | 0 | 0 | 75,725 |
| MEMBERSHIP DUES | 75,977 | 0 | 0 | 68,718 |
| PASSTHROUGH INVESTMENT LOSS | 1,126,250 | 0 | 0 | 0 |
| ADVERTISING | 3,814 | 0 | 0 | 3,814 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH INVESTMENT INCOME FROM INVESTMENT PARTNERSHIPS | 0 | 899,315 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON MARKET SECURITIES | 20,402,533 |
| BOOK TO TAX DIFFERENCES FROM PARTNERSHIPS | 2,330,116 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED EXCISE TAXES | 1,017,953 | 1,302,085 |
| OTHER ACCRUED EXPENSES | 289,985 | 449,516 |
| LEASE LIABILITIES - OPERATING | 0 | 1,349,686 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 419,681 | 0 | 0 | 513,784 |
| INVESTMENT EXPENSES | 1,177,555 | 1,177,555 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 18,069 | 0 | 0 | 18,069 |
| EXCISE TAXES | 507,760 | 0 | 0 | 507,760 |
| INVESTMENT RELATED TAXES | 265,752 | 0 | 0 | 265,752 |