| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RETURN PREPARATION AND TAX COMPLIANCE | 12,620 | 6,310 | 6,310 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CITIGROUP MTG LN TR 2006-AR2 I-A2 RATE 5.460%; MATURES 03/25/2036 | 0 | 10,067 |
| STARM 2007-2 2A1 RATE 5.882%; MATURES 04/25/2037 | 0 | 13,242 |
| BAFC 2006-H 6A1 RATE 4.812%; MATURES 10/20/2036 | 35,652 | 36,412 |
| BANC AMERICA FDG 2007-5 C-A-5 RATE 6.000%; MATURES 07/25/2037 | 40,736 | 35,240 |
| BA MTG SECS INC 2005-F 2-A-2 RATE 6.107%; MATURES 07/25/2035 | 5,001 | 3,892 |
| CITIGROUP MTG LN TR 2005-8 1-A1A RATE 5.655%; MATURES 10/25/2035 | 23,682 | 18,221 |
| CWHL 2007-1 A13 RATE 6.000%; MATURES 03/25/2037 | 33,847 | 21,071 |
| CSMC MTG TRUST 2007-1 5-A-14 RATE 6.000%; MATURES 02/25/2037 | 8,960 | 7,196 |
| CWALT 2006-31CB A7 RATE 6.000%; MATURES 11/25/2036 | 27,043 | 18,496 |
| CWALT 2006-26CB A-9 RATE 6.500%; MATURES 09/25/2036 | 63,502 | 40,940 |
| CWMBS INC 2005-HYB6 4-A-1B RATE 4.928%; MATURES 10/22/2035 | 1,837 | 2,726 |
| CWL 2005-11 AF5A RATE 3.834%; MATURES 02/25/2036 | 249,192 | 231,647 |
| CWMBS CHL MTG TR 2006-HYB3 2-A-1A RATE 4.517%; MATURES 05/20/2036 | 18,430 | 17,316 |
| GSR MTG LN TR 2007-AR1 2A1 RATE 4.495%; MATURES 03/25/2047 | 27,486 | 21,378 |
| GSR MTG TR 2006-1F 1A-3 RATE 5.500%; MATURES 02/25/2036 | 14,526 | 12,079 |
| HOMEBANC MTG TR 2006-1 3-A-2 RATE 4.704%; MATURES 04/25/2037 | 40,828 | 44,007 |
| INDYMAC MBS 2005-AR15 A-2 RATE 4.088%; MATURES 09/25/2035 | 25,261 | 24,223 |
| INDYMAC MBS 2005-AR7 7-A-1 RATE 3.345%; MATURES 06/25/2035 | 13,964 | 14,650 |
| LEHMAN XS TRUST 2005-6 3-A3A RATE 4.464%; MATURES 11/25/2035 | 117,575 | 102,011 |
| JP MORGAN MTG TR 2006-A1 2-A-4 RATE 5.307%; MATURES 02/25/2036 | 47,788 | 37,441 |
| JP MORGAN MTG TR 2006-A3 3-A-4 RATE 4.522%; MATURES 05/25/2036 | 19,990 | 17,466 |
| JP MORGAN MTG TR 2007-A2 2-A-3 RATE 5.614%; MATURES 04/25/2037 | 30,633 | 25,632 |
| NEW YORK MTG TR 2006-1 2-A-3 RATE 4.984%; MATURES 05/25/2036 | 15,630 | 11,316 |
| RALI SERIES TRUST 2006-QA6 A-1 RATE 4.813%; MATURES 07/25/2036 | 18,838 | 21,507 |
| RFMSI SERIES TRUST 2007-S2 A-5 RATE 6.000%; MATURES 02/25/2037 | 21,659 | 14,575 |
| STRUCTURED ADJ RATE 2005-23 3-A1 RATE 4.374%; MATURES 01/25/2036 | 28,722 | 28,193 |
| SEQUOIA MTG TR 2007-1 2-A1 RATE 4.308%; MATURES 02/20/2047 | 17,519 | 14,295 |
| WAMU MTG CERT 2005-AR12 1-A4 RATE 4.983%; MATURES 10/25/2035 | 19,269 | 17,198 |
| WAMU MTG CERT 2005-AR16 1-A3 RATE 2.793%; MATURES 12/25/2035 | 16,278 | 13,871 |
| WAMU MTG CERT 2006-AR8 2-A2 RATE 5.076%; MATURES 08/25/2036 | 30,027 | 29,038 |
| WAMU MTG CERT 2006-AR16 2-A2 RATE 4.474%; MATURES 12/25/2036 | 14,808 | 15,055 |
| WAMU MTG CERT 2006-AR8 1-A3 RATE 4.925%; MATURES 08/25/2046 | 17,778 | 16,925 |
| WAMU MTG CERT 2006-AR6 2-A3 RATE 4.820%; MATURES 08/25/2036 | 39,453 | 40,910 |
| WAMU MTG CERT 2007-HY6 1-A1 RATE 4.036%; MATURES 06/25/2037 | 20,910 | 19,852 |
| WAMU 2007-HY7 3A2 RATE 4.484%; MATURES 07/25/2037 | 27,559 | 28,167 |
| WAMU MTG CERT 2006-AR14 1-A4 RATE 4.178%; MATURES 11/25/2036 | 15,819 | 14,415 |
| WMALT 2005-9 2A5 RATE 5.500%; MATURES 11/25/2035 | 24,398 | 20,172 |
| WMALT 2005-10 4CB5 RATE 6.000%; MATURES 12/25/2035 | 16,076 | 13,123 |
| JP MORGAN MORTGAGE TRUST 2006-S2 1A8 RATE 6.250%; MATURES 07/25/2036 | 30,416 | 20,290 |
| CWHL 2006-10 1A3 RATE 6.000%; MATURES 05/25/2036 | 27,950 | 17,898 |
| CHASE MORTGAGE FIN TR 2005-A1 3-A1 RATE 4.779%; MATURES 12/25/2035 | 11,543 | 10,154 |
| CSMC 2006-7 2A3 RATE 5.750%; MATURES 08/25/2036 | 696 | 454 |
| WAMU MTG CERT 2006-AR12 2-A3 RATE 4.036%; MATURES 10/25/2036 | 17,442 | 14,927 |
| BAFC 2006-4 A14 RATE 6.000%; MATURES 07/25/2036 | 14,140 | 8,634 |
| WAMU PTC WMALT 2007-5 A-6 RATE 6.000%; MATURES 06/25/2037 | 12,709 | 9,806 |
| FHASI 2007-AR2 1A1 RATE 6.851%; MATURES 08/25/2037 | 7,163 | 3,029 |
| JPMMT 2006-A6 1A4L RATE 4.503%; MATURES 10/25/2036 | 6,761 | 6,298 |
| CHASE MORTGAGE FIN TR 2006-A1 2-A3 RATE 5.579%; MATURES 09/25/2036 | 8,426 | 8,493 |
| CWALT 2005-57CB 4A3 RATE 5.500%; MATURES 12/25/2035 | 14,668 | 10,704 |
| BANC AMERICA FDG 2007-2 1-A-13 RATE 5.750%; MATURES 03/25/2037 | 14,120 | 10,231 |
| RFMSI SERIES TRUST 2006-S10 I-A-5 RATE 6.000%; MATURES 10/25/2036 | 12,729 | 9,412 |
| BEAR STEARNS ALT-A 2005-9 II-5A1 RATE 4.679%; MATURES 11/25/2035 | 27,360 | 23,604 |
| CWMBS CHL MTG TR 2007-3 A-26 RATE 6.000%; MATURES 04/25/2037 | 13,471 | 8,762 |
| WAMU MTG CERT 2006-AR2 1-A1 RATE 4.585%; MATURES 03/25/2036 | 10,115 | 8,630 |
| RFMSI SERIES TRUST 2006-S9 A-1 RATE 6.250%; MATURES 09/25/2036 | 23,993 | 16,266 |
| WAMU MTG CERT 2006-AR8 1-A2 RATE 4.925%; MATURES 08/25/2046 | 20,322 | 18,419 |
| INDYMAC MBS 2005-AR3 4-A-1 RATE 3.989%; MATURES 04/25/2035 | 12,068 | 11,376 |
| LEHMAN MTG TR 2007-8 1-A1 RATE 6.000%; MATURES 09/25/2037 | 9,071 | 8,708 |
| ACCRUED INTEREST | 0 | 15,166 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BLACKROCK LIQUID TREASURY | 883,178 | 883,178 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKSTONE PRIVATE CREDIT FUND | AT COST | 9,000,000 | 8,938,092 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL GOVERNANCE AND COUNSEL | 1,190 | 0 | 1,190 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 172 | 172 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TAX REFUNDS | 766 | 766 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 32,500 | 0 | 0 |