| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 132,978 | 66,489 | 0 | 65,478 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3M COMPANY MTN | 1,031,126 | 1,031,126 |
| AIR LEASE CORP MTN | 471,700 | 471,700 |
| ASTRAZENECA PLC | 695,471 | 695,471 |
| AT&T INC. | 386,569 | 386,569 |
| BANCO SANTANDER, S.A. 4.379% | 411,484 | 411,484 |
| BANCO SANTANDER, S.A. HYBRID | 201,879 | 201,879 |
| BANK OF AMERICA CORPORATION HYBRID MTN | 634,470 | 634,470 |
| BANK OF AMERICA CORPORATION HYBRID MTN 10/24/2026 | 307,211 | 307,211 |
| BANK OF NOVA SCOTIA (THE | 548,104 | 548,104 |
| BBVA USA | 250,905 | 250,905 |
| BERRY GLOBAL INC | 264,117 | 264,117 |
| BNP PARIBAS MTN | 661,316 | 661,316 |
| BORGWARNER INC 2.65% | 254,091 | 254,091 |
| BP CAP MARKETS AMERICA | 273,369 | 273,369 |
| BRISTOL-MEYERS SQUIBB CO | 601,020 | 601,020 |
| CENTERPOINT ENERGY, INC | 861,022 | 861,022 |
| CITIBANK NA | 465,835 | 465,835 |
| CME GROUP INC. | 734,842 | 734,842 |
| CROWN CASTLE INTL CORP 4.45% 02/15/2026 SR LIEN NEXT | 339,717 | 339,717 |
| DELL INT LLC / EMC CORP 4.9% 10/01/2026 | 250,623 | 250,623 |
| DUKE ENERGY CAROLINAS, LLC | 524,454 | 524,454 |
| EASTMAN CHEMICAL COMPANY | 349,301 | 349,301 |
| EBAY INC. 3.6% | 239,653 | 239,653 |
| ENBRIDGE INC | 254,718 | 254,718 |
| ENTERGY LOUISIANA LLC | 197,200 | 197,200 |
| ERP OPERATING LP 2.5% 02/15/2030 USD SR LIEN | 334,473 | 334,473 |
| FEDERAL HOME LOAN BANK SYSTEM | 750,031 | 750,031 |
| FIFTH THIRD BANK | 574,113 | 574,113 |
| FISERV, INC. | 405,469 | 405,469 |
| GENERAL MOTORS FINANCIAL COMPA 3.6% 06/21/2030 | 318,607 | 318,607 |
| HEALTHCARE TRUST OF AMER 3.5% | 343,245 | 343,245 |
| HEWLETT PACKARD ENTERPRISE COM STEP | 170,341 | 170,341 |
| HONEYWELL INTERNATIONAL 1.95% 06/01/2030 | 264,183 | 264,183 |
| IBM CORP | 415,359 | 415,359 |
| ING GROEP NV HYBRID 03/19/2030 | 707,191 | 707,191 |
| INTERCONTINENTALEXCHANGE 2.1% 06/15/2030 | 617,070 | 617,070 |
| JOHN DEERE CAPITAL CORPORATION MTN 2.8% | 273,946 | 273,946 |
| JPMORGAN CHASE & CO HYBRID 03/01/2025 USD SR LIEN | 301,163 | 301,163 |
| JPMORGAN CHASE & CO HYBRID 04/22/2026 SR LIEN | 619,242 | 619,242 |
| KELLOGG CO 3.4% | 392,631 | 392,631 |
| KINDER MORGAN, INC. | 366,475 | 366,475 |
| LLOYDS BANKING GROUP PLC HYBRID | 319,561 | 319,561 |
| MITSUBISHI UFJ FINANCIAL GROUP | 663,651 | 663,651 |
| MORGAN STANLEY HYBRID | 758,907 | 758,907 |
| MPLX LP | 396,659 | 396,659 |
| NORFOLK SOUTHERN CORP 2.3% 05/15/2031 | 346,878 | 346,878 |
| NXP B.V. | 414,300 | 414,300 |
| PAYPAL HOLDINGS, INC. 2.65% 10/01/2026 | 319,262 | 319,262 |
| PAYPAL HOLDINGS, INC. 3.9% 06/01/2027 | 322,242 | 322,242 |
| PEPSICO, INC. 1.625% | 355,359 | 355,359 |
| SKYWORKS SOLUTIONS, INC. | 391,171 | 391,171 |
| SUMITOMO MITSUI FINANCIAL GROU 1.402% 09/17/2026 | 274,700 | 274,700 |
| SUMITOMO MITSUI FINANCIAL GROU 1.474% 07/08/2025 | 294,942 | 294,942 |
| SYNCHRONY FINANCIAL | 321,045 | 321,045 |
| T-MOBILE USA, INC. | 323,664 | 323,664 |
| TOTAL CAPITAL INTL | 564,462 | 564,462 |
| TOTAL SYSTEM SERVICES IN | 264,763 | 264,763 |
| TOYOTA MOTOR CREDIT CORPORATIO MTN 1.8% 02/13/2025 | 144,736 | 144,736 |
| TRUIST FINANCIAL CORPORATION | 268,999 | 268,999 |
| UBS GROUP AG | 560,311 | 560,311 |
| UNITEDHEALTH GROUP INC 2.95% 10/15/2027 | 275,529 | 275,529 |
| UNITEDHEALTH GROUP INC 3.45% 01/15/2027 | 258,758 | 258,758 |
| UNITEDHEALTH GROUP INCORPORATE 1.15% 05/15/2026 | 274,638 | 274,638 |
| WALT DISNEY COMPANY | 703,622 | 703,622 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EATON VANCE INCOME FUND | 10,623,932 | 10,623,932 |
| FEDERATED HIGH YIELD BONDS | 10,602,454 | 10,602,454 |
| GOLDMAN SACH JUST US LARGE CAP | 4,971,498 | 4,971,498 |
| ISHARES MSCI EAFE INTERNATION INDEX | 44,199,666 | 44,199,666 |
| ISHARES RUSSEL 2000 SMALL CAP | 16,796,946 | 16,796,946 |
| ISHARES S&P 500 INDEX FUND | 112,927,330 | 112,927,330 |
| STATE STREET EMERGING MARKET EQUITY INDEX | 4,533,055 | 4,533,055 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| APTITUDE PARTNERS LTD CLASS D SERIES 22 | FMV | 11,579,035 | 11,579,035 |
| ART AND OFFICE EQUIPMENT | FMV | 245,056 | 245,056 |
| COMMONFUND CAPITAL NATURAL RESOURCES PARTNERS VIII,LP | FMV | 568,581 | 568,581 |
| COMMONFUND CAPITAL VENTURE PARTNERS XI,LP | FMV | 5,891,381 | 5,891,381 |
| COMMONFUND CAPITAL VENTURE PARTNERS XIII, LP | FMV | 3,823,937 | 3,823,937 |
| COMMONFUND CAPITAL VENTURE XII, LP | FMV | 3,193,312 | 3,193,312 |
| COMMONFUND CO-INVESTMENT FUND III | FMV | 1,187,345 | 1,187,345 |
| COMMONFUND VENTURE XIV | FMV | 1,389,354 | 1,389,354 |
| DEERFIELD HEALTH CARE INNOVATIONS | FMV | 725,875 | 725,875 |
| DEERFIELD PRIVATE DESIGN FUND IV, LP | FMV | 2,796,297 | 2,796,297 |
| DEERFIELD PRIVATE DESIGN FUND V | FMV | 931,922 | 931,922 |
| DFJ GROWTH IV | FMV | 1,828,882 | 1,828,882 |
| DISTRESSED MANAGERS IV | FMV | 91,328 | 91,328 |
| ERB FAMILY LIQUIDATING TRUST | FMV | 2,829 | 2,829 |
| GS VINTAGE IX OFFSHORE | FMV | 1,112,207 | 1,112,207 |
| GS VINTAGE V | FMV | 118,686 | 118,686 |
| GS VINTAGE VI OFFSHORE | FMV | 699,486 | 699,486 |
| GS VINTAGE VII OFFSHORE | FMV | 3,244,548 | 3,244,548 |
| GS VINTAGE VIII OFFSHORE | FMV | 7,229,052 | 7,229,052 |
| MICHIGAN ELAB CAPITAL PARTNERS, LP | FMV | 2,217,256 | 2,217,256 |
| PRIVATE CREDIT MANAGERS II OFFSHORE | FMV | 5,703,943 | 5,703,943 |
| PRIVATE EQUITY CO-INVESTMENT PARTNERS III OFFSHORE SCSP | FMV | 804,092 | 804,092 |
| PRIVATE EQUITY CO-INVESTMENT PARTNERS OFFSHORE | FMV | 2,061,622 | 2,061,622 |
| PRIVATE EQUITY MANAGERS 2014 | FMV | 6,990,989 | 6,990,989 |
| PRIVATE EQUITY MANAGERS 2015 | FMV | 3,910,091 | 3,910,091 |
| PRIVATE EQUITY MANAGERS 2016 | FMV | 6,427,218 | 6,427,218 |
| PRIVATE EQUITY MANAGERS 2018 | FMV | 5,197,350 | 5,197,350 |
| PRIVATE EQUITY MANAGERS 2020 OFFSHORE | FMV | 2,394,552 | 2,394,552 |
| PRIVATE EQUITY MANAGERS 2022 OFFSHORE LP | FMV | 151,146 | 151,146 |
| PRIVATE EQUITY MANAGERSIMPACT 2018 | FMV | 584,521 | 584,521 |
| REALTY INCOME CORPORATION 4.85% 03/15/2030 | AT COST | 632,817 | 632,817 |
| S&P GLOBAL INC. 1.25% 08/15/2030 USD | AT COST | 456,294 | 456,294 |
| SLR PRIVATE CREDIT II (BDC) ACCESS LP | FMV | 230,124 | 230,124 |
| TCV XI | FMV | 492,999 | 492,999 |
| THE HURON FLEX EQUITY FUND, LP | FMV | 1,105,836 | 1,105,836 |
| THE HURON FUND V, LP | FMV | 1,863,244 | 1,863,244 |
| THERMO FISHER SCIENTIFIC INC. 2.6% 10/01/2029 | FMV | 668,047 | 668,047 |
| TIGER GLOBAL CROSSOVER ACCESS OFFSHORE LP | FMV | 2,215,088 | 2,215,088 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 38,097 | 0 | 0 | 38,097 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 65,528 | 73,028 | 73,028 |
| EXCISE TAX RECOVERY | 268,026 | 165,203 | 165,203 |
| RIGHT-OF-USE OPERATING LEASE ASSETS | 1,317,393 | 1,201,628 | 1,201,628 |
| ADVANCE OF GRANTS | 0 | 1,037,000 | 1,037,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 26,801 | 0 | 0 | 27,463 |
| TECHNOLOGY | 81,007 | 0 | 0 | 82,406 |
| PROGRAM RELATED EXPENSES | 41,325 | 0 | 0 | 415,448 |
| OFFICE EXPENSE | 34,173 | 0 | 0 | 34,173 |
| MISCELLANEOUS EXPENSES | 17,637 | 0 | 0 | 17,637 |
| MEMBERSHIP DUES | 76,236 | 0 | 0 | 81,686 |
| PASSTHROUGH INVESTMENT LOSS | -369,397 | 0 | 0 | 0 |
| ADVERTISING | 2,500 | 0 | 0 | 2,500 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH INVESTMENT INCOME FROM INVESTMENT PARTNERSHIPS | 0 | 429,293 | 0 |
| OTHER INCOME | 7,600 | 7,600 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON MARKET SECURITIES | 23,605,481 |
| BOOK TO TAX DIFFERENCES FROM PARTNERSHIPS | 230,893 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED EXCISE TAXES | 1,302,085 | 1,697,103 |
| OTHER ACCRUED EXPENSES | 449,516 | 726,097 |
| LEASE LIABILITIES - OPERATING | 1,349,686 | 1,240,507 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 485,738 | 0 | 0 | 441,394 |
| INVESTMENT EXPENSES | 1,259,201 | 1,259,201 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 32,490 | 0 | 0 | 32,490 |
| EXCISE TAXES | 547,842 | 0 | 0 | 547,842 |
| INVESTMENT RELATED TAXES | 25 | 0 | 0 | 25 |