| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 17,187 | 8,594 | 0 | 8,593 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CGMHI USOSFR1 CBEN 10/17/25 | 5,153,300 | 5,153,300 |
| $ TREE INC SR NTS 4.908% 07/23/2025 | 495,687 | 495,687 |
| AMERN INTL GROUP SR NTS 3/9% 04/01/2026 | 257,341 | 257,341 |
| BERRY GLOBAL INC SR NTS 1.57% 01/15/2026 | 165,287 | 165,287 |
| CHARTER COMM OPT LLC/CAP SR NTS 4.908% 07/23/2025 | 244,884 | 244,884 |
| CIGNA GROUP/THE 4.125% 11/15/2025 | 258,051 | 258,051 |
| CROWN CASTLE INC SR NTS 4.45% 02/15/2026 | 186,402 | 186,402 |
| DUPONT DE NUMOURS INC SR NTS 4.493% 11/15/2025 | 321,037 | 321,037 |
| GEN MOTORS FINL CO 5.25% 03/01/2026 | 185,688 | 185,688 |
| NUTRIEN LTD SR NTS 5.95% 11/07/2025 | 222,038 | 222,038 |
| STRYKER CORP SR NTS 3.375% 11/01/2025 | 258,859 | 258,859 |
| NETFLIX INC SR NTS 5.875% 11/15/2028 | 180,568 | 180,568 |
| ABBVIE INC SR NTS 5.05% 03/15/2034 | 481,368 | 481,368 |
| ADOBE INC SR NTS 3.25% 02/01/2025 | 450,415 | 450,415 |
| AMERN EXPRESS CO SR NTS VAR RT 05/01/2034 | 265,581 | 265,581 |
| AMERN EXPRESS CO SR SR NTS VAR RT 07/27/2029 | 175,728 | 175,728 |
| AMERN HONDA FIN SR NTS NTS MTN 5.25% 07/07/2026 | 253,120 | 253,120 |
| AMERN TOWER CORP SR NTS 5.5% 03/15/2028 | 309,293 | 309,293 |
| AMGEN INC SR NTS 5.25% 03/02/2033 | 302,992 | 302,992 |
| ANHEUSER-BUSCH INBEV FIN 4.700% 02/01/2036 | 215,887 | 215,887 |
| AON CORP 3.75% 05/02/2029 | 253,251 | 253,251 |
| AON NORTH AMER INC 5.15% 03/01/2029 | 239,732 | 239,732 |
| BAT CAP CORP 4.7% 04/02/2027 | 251,858 | 251,858 |
| BECTON DICKINSON & CO SR NTS 2.823% 05/20/2030 | 164,513 | 164,513 |
| BK OF AMER CORP SR NTS VAR RT 04/27/2033 | 795,507 | 795,507 |
| BK OF NY MELLON CORP SR NTS MTN VAR RT 02/07/2028 | 452,649 | 452,649 |
| CANADIAN PAC RY 2.05% 03/05/2023 | 193,382 | 193,382 |
| CAP ONE FINL CO SR NTS VAR RT 11/02/2027 | 167,796 | 167,796 |
| CENCORA INCSR NTS 2.7% 03/15/2031 | 245,086 | 245,086 |
| COMCAST CORP 3.4% 04/01/2023 | 316,502 | 316,502 |
| DTE ELEC CO 3.0% 03/01/2032 | 493,019 | 493,019 |
| ENERGY TRANSFER LP SR NTS 4.9% 03/15/2035 | 134,767 | 134,767 |
| ENTERGY AR LLC 5.3% 09/15/2033 | 490,450 | 490,450 |
| ERP OPER LPSR NTS 2.85% 11/01/2026 | 279,282 | 279,282 |
| GEN MLS INCSR NTS 3.2% 02/10/2027 | 193,780 | 193,780 |
| GEN MLS INCSR NTS 4.95% 04/02/2027 | 296,465 | 296,465 |
| GLOBAL PAYMENTS INC SR NTS 2.15% 01/15/2027 | 498,011 | 498,011 |
| GOLDMAN SACHS GROUP INC SR NTS VAR RT 07/23/2035 | 406,914 | 406,914 |
| HCA INC 3.625% 03/15/2032 | 486,164 | 486,164 |
| HOME DEPOTINC SR NTS 3.25% 04/15/2032 | 548,389 | 548,389 |
| IBM CORP SR NTS 2.2% 02/09/2027 | 227,229 | 227,229 |
| IQVIA INC SR NTS 6.25% 02/01/2029 | 259,695 | 259,695 |
| KEURIG DR PEPPER INC 2.25% 03/15/2031 | 139,917 | 139,917 |
| KEURIG DR PEPPER INC 5.3% 03/14/2024 | 349,740 | 349,740 |
| KIMCO RLTY OP LLC 1.9% 03/01/2028 | 326,539 | 326,539 |
| KRAFT HEINZ FOODS CO 3.75% 04/01/2030 | 189,979 | 189,979 |
| L3HARRIS TECH INC SR NTS 4.4% 06/15/2028 | 189,986 | 189,986 |
| MCCORMICK & CO SR NTS 3.4% 08/15/2027 | 193,577 | 193,577 |
| MCDONALD'S CORP SR NTS MTN 3.8% 04/01/2028 | 619,112 | 619,112 |
| MID-AMERICA APARTMENTS SR NTS 3.95% 03/15/2029 | 126,725 | 126,725 |
| MOODY'S CORP SR NTS 2/0% 08/19/2031 | 494,578 | 494,578 |
| MORGAN STANLEY SR NTS MTN VAR RT 04/01/2031 | 379,843 | 379,843 |
| MORGAN STANLEY SR NTS VAR RT 05/04/2027 | 368,083 | 368,083 |
| NETFLIX INC SR NTS 6.375% 05/15/2029 | 309,712 | 309,712 |
| NORFOLK SOUTHN CORP SR NTS 5,05% 08/01/2030 | 252,658 | 252,658 |
| NORTHROP GRUMMAN CORP SR NTS 2.93% 01/15/2025 | 354,445 | 354,445 |
| ORACLE CORP SR NTS 3.85% 07/15/2036 | 143,417 | 143,417 |
| ORACLE CORP SR NTS 6.25% 11/09/2032 | 411,487 | 411,487 |
| OTIS WORLDWIDE CORP SR NTS 5.25% 08/16/2028 | 188,856 | 188,856 |
| PHILIP MORRIS INTL INC SR NTS 5.75% 11/17/2032 | 210,162 | 210,162 |
| PNC FINL SERVICES SR NTS VAR RT 01/26/2027 | 371,979 | 371,979 |
| PUB SVC ENTERPRIS SR NTS 5.875% 10/15/2028 | 326,712 | 326,712 |
| RLTY INCOME CORP SR NTS 5.625% 10/13/2032 | 230,568 | 230,568 |
| ROPER TECHNOLOGIES INC SR NTS 4.75% 02/15/2032 | 292,580 | 292,580 |
| RTX CORP SR NTS 4.125% 11/16/2028 | 494,130 | 494,130 |
| SABINE PASS LIQUEFACTION SR NTS 4.5% 05/15/2030 | 350,792 | 350,792 |
| SALESFORCE INC SR NTS 1.05% 07/15/2031 | 500,479 | 500,479 |
| ST STR CORP SR NTS VAR RT 11/21/2029 | 444,688 | 444,688 |
| T-MOBILE USA INC 3.5% 04/15/2031 | 552,945 | 552,945 |
| THERMO FISHER SCIENTIFIC SR NTS 5.0% 01/31/2029 | 319,123 | 319,123 |
| TOYOTA MTR CR CORP SR NTS MTN 5.4% 11/20/2026 | 316,690 | 316,690 |
| UN PAC CORP SR NTS 2.891% 04/06/2036 | 245,622 | 245,622 |
| UNITEDHEALTH GROUP INC SR NTS 5.8% 03/15/2036 | 175,141 | 175,141 |
| VULCAN MATERIALS CO SR NTS 3.5% 06/01/2030 | 492,793 | 492,793 |
| WASTE MGMT INC 4.875% 02/15/2034 | 544,713 | 544,713 |
| WELLS FARGO & CO SR NTS MTN VAR RT 02/11/2026 | 530,833 | 530,833 |
| WILLIAMS COMPANIES INC SR NTS 3.9% 02/01/2025 | 258,463 | 258,463 |
| WYETH LLC 6.0% 02/15/2036 | 409,726 | 409,726 |
| XYLEM INC SR NTS 2.25% 01/30/2031 | 127,537 | 127,537 |
| CANADIAN NATL RES SR NTS 3.85% 06/01/2027 | 124,714 | 124,714 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BNP AC MARKET PLUS SPX 8/10/26 | 7,830,000 | 7,830,000 |
| FIDELITY 500 INDEX FUND | 22,300,836 | 22,300,836 |
| FINANCIAL SELECT SECTOR SPDR | 3,415,433 | 3,415,433 |
| INDUSTRIAL SELECT SECT SPDR | 475,258 | 475,258 |
| SIX CIRCLE MGD EQ US UNCON | 43,150,198 | 43,150,198 |
| ISHARES CORE S&P MIDCAP ETF | 1,938,339 | 1,938,339 |
| FIDELITY INTL INDX-INST PRM | 1,409,334 | 1,409,334 |
| JPMORGAN BETABUILDERS CANADA | 2,411,496 | 2,411,496 |
| SIX CIRCLE MGD EQ INTL UNCON | 13,985,745 | 13,985,745 |
| JPMORGAN BETABUILDERS EUROPE ETF | 892,428 | 892,428 |
| JPMORGAN BETABUILDERS JAPAN ETF | 3,879,241 | 3,879,241 |
| JPMORGAN BETABUILDERS DEVELOPMENT | 1,432,909 | 1,432,909 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRIVATE EQUITY MANAGERS (2022) OFFSHORE SCSP | AT COST | 1,656,550 | 1,656,550 |
| FRANKLIN LEXINGTON PRIVATE MARKETS FUND | AT COST | 5,000,000 | 5,000,000 |
| ANTARES STRATEGIC CREDIT FUND | AT COST | 7,500,000 | 7,500,000 |
| HPS CORPORATE LENDING FUND | AT COST | 7,577,570 | 7,577,570 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS ON SECURITIES | 12,199,840 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| JPM #G95003002 | 9,192 | 9,192 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LONG PRICE RETURN SWAP | 0 | 16,745 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 465,243 | 465,243 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN INCOME TAXES PAID | 99,535 | 99,535 | 0 | 0 |
| 2023 FEDERAL TAX PAYMENT | 386,000 | 0 | 0 | 0 |