| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 5,565 | 0 | 0 | 5,565 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CVS HEALTH CORP | 6,419 | 6,419 |
| AMERICAN EXPRESS CO | 19,492 | 19,492 |
| US BANCORP | 13,271 | 13,271 |
| SHELL INTERNATIONAL FINANCE BV | 12,883 | 12,883 |
| BANK OF NEW YORK MELLON CORP/THE | 12,546 | 12,546 |
| BP CAPITAL MARKETS PLC | 13,474 | 13,474 |
| JPMORGAN CHASE & CO FXD TO 042030 VAR THRAFTR 2.5220% | 19,347 | 19,347 |
| ANHEUSER-BUSCH INBEV FINANCE INC | 11,565 | 11,565 |
| ACCRUED INTEREST | 960 | 960 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADOBE INC (ADBE) | 9,502 | 9,502 |
| AGILENT TECHNOLOGIES (A) | 2,725 | 2,725 |
| AGREE REALTY CORP (ADC) | 533 | 533 |
| AIRBNB INC CL A (ABNB) | 1,321 | 1,321 |
| ALEXANDRIA REAL ESTATE EQ INC (ARE) | 2,851 | 2,851 |
| ALIBABA GROUP HLDG LTD (BABA) | 8,844 | 8,844 |
| ALLEGION PUB LTD CO (ALLE) | 8,263 | 8,263 |
| ALPHABET INC CL A (GOOGL) | 21,032 | 21,032 |
| ALPHABET INC CL C (GOOG) | 21,022 | 21,022 |
| AMAZON COM INC (AMZN) | 45,597 | 45,597 |
| AMERICAN ASSETS TRUST INC (AAT) | 433 | 433 |
| AMERICAN CAMPUS CMMTYS INC (ACC) | 299 | 299 |
| AMERICAN EXPRESS CO (AXP) | 11,728 | 11,728 |
| AMERICAN HOMES 4 RENT CL A (AMH) | 3,330 | 3,330 |
| AMERICAN TOWER REIT COM (AMT) | 2,693 | 2,693 |
| ANSYS INC (ANSS) | 8,004 | 8,004 |
| APARTMENT INCOME REIT CORP (AIRC) | 1,344 | 1,344 |
| APARTMENT INV & MGMT CL A (AIV) | 185 | 185 |
| APPLE HOSPITALITY REIT INC (APLE) | 426 | 426 |
| APPLE INC (AAPL) | 17,780 | 17,780 |
| APPLIED MATERIALS INC (AMAT) | 25,545 | 25,545 |
| ASML HOLDING NV NY REG NEW (ASML) | 1,951 | 1,951 |
| ASPEN TECHNOLOGY INC (AZPN) | 8,336 | 8,336 |
| ASTRAZENECA PLC ADR (AZN) | 3,699 | 3,699 |
| ATLASSIAN CORP PLC CL A (TEAM) | 3,274 | 3,274 |
| AVALONBAY COMM INC (AVB) | 4,011 | 4,011 |
| BALL CORPORATION (BLL) | 3,541 | 3,541 |
| BANK OF NEW YORK MELLON CORP (BK) | 10,567 | 10,567 |
| BENTLEY SYS INC COM CL B (BSY) | 1,539 | 1,539 |
| BERKLEY W R CORP (WRB) | 9,299 | 9,299 |
| BERKSHIRE HATHAWAY CL B NEW (BRK'B) | 18,086 | 18,086 |
| BOSTON PROPERTIES INC (BXP) | 567 | 567 |
| BRANDYWINE REALTY TR SBI NEW (BDN) | 441 | 441 |
| BRIGHT HORIZONS FAMILY SOLUT (BFAM) | 6,747 | 6,747 |
| BROADSTONE NET LEASE INC CL A (BNL) | 157 | 157 |
| CAMDEN PROPERTY TRUST (CPT) | 1,299 | 1,299 |
| CAPITAL ONE FINANCIAL CORP (COF) | 20,758 | 20,758 |
| CARRIER GLOBAL CORPORATION (CARR) | 13,504 | 13,504 |
| CDW CORPORATION (CDW) | 10,280 | 10,280 |
| CHARLES RIVER LABS INTL INC (CRL) | 13,242 | 13,242 |
| CHEMED CORPORATION (CHE) | 4,793 | 4,793 |
| CHIPOTLE MEXICAN GRILL INC COM (CMG) | 5,547 | 5,547 |
| CHOICE HOTELS INTL INC NEW (CHH) | 427 | 427 |
| CHUBB LTD (CB) | 4,925 | 4,925 |
| COOPER CO INC NEW (COO) | 10,900 | 10,900 |
| COPART INC (CPRT) | 11,580 | 11,580 |
| CORESITE REALTY CORP (COR) | 1,127 | 1,127 |
| COSTAR GROUP INC (CSGP) | 5,546 | 5,546 |
| COUSINS PPTYS INC (CUZ) | 1,742 | 1,742 |
| CUBESMART COM (CUBE) | 1,277 | 1,277 |
| CYRUSONE INC (CONE) | 805 | 805 |
| DIAMOND ROCK HOSPITALITY CO (DRH) | 404 | 404 |
| DIGITAL REALTY TRUST INC (DLR) | 837 | 837 |
| DOCUSIGN INC (DOCU) | 15,561 | 15,561 |
| ELANCO ANIMAL HEALTH INC (ELAN) | 7,698 | 7,698 |
| ELI LILLY & CO (LLY) | 3,883 | 3,883 |
| EQUIFAX INC (EFX) | 8,871 | 8,871 |
| EQUINIX INC (EQIX) | 10,713 | 10,713 |
| EQUITY LIFESTYLE PROPERTIES (ELS) | 1,394 | 1,394 |
| EQUITY RESIDENTIAL (EQR) | 533 | 533 |
| ESSEX PROPERTY TRUST INC (ESS) | 3,324 | 3,324 |
| ESTEE LAUDER CO INC CL A (EL) | 1,597 | 1,597 |
| EXPONENT INC (EXPO) | 5,492 | 5,492 |
| EXTRA SPACE STORAGE INC (EXR) | 1,970 | 1,970 |
| FACEBOOK INC CL A (FB) | 25,404 | 25,404 |
| FAIR ISAAC & CO INC (FICO) | 7,666 | 7,666 |
| FERRARI N V (RACE) | 2,984 | 2,984 |
| FIRST INDUST REALTY TR INC (FR) | 843 | 843 |
| FLIR SYSTEMS INC (FLIR) | 5,303 | 5,303 |
| HEALTHCARE REALTY TRUST INCORP (HR) | 770 | 770 |
| HEALTHCARE TR AMER INC CL A (HTA) | 2,534 | 2,534 |
| IAC INTERACTIVECORP NEW (IAC) | 7,195 | 7,195 |
| INTEL CORP (INTC) | 9,267 | 9,267 |
| INTERACTIVE BROKERS GROUP CL A (IBKR) | 5,908 | 5,908 |
| INTUIT INC (INTU) | 5,318 | 5,318 |
| INVITATION HOMES INC (INVH) | 4,336 | 4,336 |
| IQVIA HOLDINGS INC (IQV) | 4,658 | 4,658 |
| JACK HENRY & ASSOC INC (JKHY) | 6,803 | 6,803 |
| JPMORGAN CHASE & CO (JPM) | 16,138 | 16,138 |
| KILROY REALTY CORPORATION (KRC) | 804 | 804 |
| LENNOX INTL INC (LII) | 9,315 | 9,315 |
| LINDE PLC (LIN) | 3,953 | 3,953 |
| LOEWS CORPORATION (L) | 1,891 | 1,891 |
| LULULEMON ATHLETICA INC (LULU) | 3,132 | 3,132 |
| MASTERCARD INC CL A (MA) | 8,210 | 8,210 |
| MICROSOFT CORP (MSFT) | 26,690 | 26,690 |
| MOODYS CORP (MCO) | 3,773 | 3,773 |
| MSCI INC COM (MSCI) | 17,415 | 17,415 |
| NETFLIX INC (NFLX) | 3,785 | 3,785 |
| NEW ORIENTAL ED & TECH GRP ADR (EDU) | 11,149 | 11,149 |
| NIKE INC B (NKE) | 8,347 | 8,347 |
| NORDSON CP (NDSN) | 10,047 | 10,047 |
| NVIDIA CORPORATION (NVDA) | 6,789 | 6,789 |
| PARK HOTEL RSRTS (PK) | 720 | 720 |
| PAYPAL HLDGS INC COM (PYPL) | 8,431 | 8,431 |
| POOL CORP (POOL) | 11,548 | 11,548 |
| PROLOGIS INC COM (PLD) | 7,475 | 7,475 |
| PS BUSINESS PARKS INC CALIF (PSB) | 1,329 | 1,329 |
| PUBLIC STORAGE (PSA) | 924 | 924 |
| QUEST DIAGNOSTICS INC (DGX) | 4,648 | 4,648 |
| RAYTHEON TECHNOLOGIES CORP (RTX) | 11,585 | 11,585 |
| REGENCY CTRS CORP (REG) | 1,094 | 1,094 |
| REXFORD INDL REALTY INC (REXR) | 1,031 | 1,031 |
| ROLLINS INC (ROL) | 7,541 | 7,541 |
| SABRA HEALTH CARE REIT INC (SBRA) | 1,007 | 1,007 |
| SALESFORCE.COM, INC (CRM) | 4,228 | 4,228 |
| SAUL CTRS INC (BFS) | 222 | 222 |
| SERVICENOW INC (NOW) | 3,303 | 3,303 |
| SIMON PPTY GROUP INC (SPG) | 85 | 85 |
| SITEONE LANDSCAPE SUPPLY INC (SITE) | 13,166 | 13,166 |
| SQUARE INC CLASS A (SQ) | 3,265 | 3,265 |
| STORE CAPITAL CORPORATION (STOR) | 2,345 | 2,345 |
| SUN COMMUNITIES INC (SUI) | 2,887 | 2,887 |
| TE CONNECTIVITY LTD NEW (TEL) | 2,785 | 2,785 |
| TERADYNE INC (TER) | 18,703 | 18,703 |
| TERRENO RLTY CORP COM (TRNO) | 1,638 | 1,638 |
| TELSA INC (TSLA) | 4,234 | 4,234 |
| TEXAS INSTRUMENTSW (TXN) | 15,264 | 15,264 |
| THE SCOTTS MIRACLE-GRO COMPANY (SMG) | 18,719 | 18,719 |
| THOR INDUSTRIES INC (THO) | 10,508 | 10,508 |
| TRANSUNION (TRU) | 3,373 | 3,373 |
| TWILIO INC CL A (TWLO) | 3,385 | 3,385 |
| US BANCORP COM NEW (USB) | 11,088 | 11,088 |
| UBER TECHNOLOGIES INC (UBER) | 3,876 | 3,876 |
| UNITEDHEALTH GP INC (UNH) | 5,611 | 5,611 |
| VEEVA SYS INC CL A (VEEV) | 2,995 | 2,995 |
| VIATRIS INC (VTRS) | 3,092 | 3,092 |
| VICI PROPERTIES INC (VICI) | 1,403 | 1,403 |
| VISA INC CL A (V) | 12,249 | 12,249 |
| WALT DISNEY CO HLDG CO (DIS) | 1,812 | 1,812 |
| WELLS FARGO & CO NEW (WFC) | 18,289 | 18,289 |
| WELLTOWER INC (WELL) | 4,200 | 4,200 |
| WEYERHAEUSER CO (WY) | 469 | 469 |
| WIX COM LTD (WIX) | 3,000 | 3,000 |
| WORKDAY INC CL A (WDAY) | 3,834 | 3,834 |
| ZEBRA TECH CL A (ZBRA) | 15,758 | 15,758 |
| ZOETIS INC CLASS A (ZTS) | 4,965 | 4,965 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NET UNSETTLED PURCHASES/SALES | FMV | 1,416 | 1,416 |
| AMERICAN EUROPACIFIC GRW F2 (AEPFX) | FMV | 136,921 | 136,921 |
| BLACKROCK BATS: SERIES C PTF (BRACX) | FMV | 106,048 | 106,048 |
| BLACKROCK BATS: SERIES M PTF (BRAMX) | FMV | 115,265 | 115,265 |
| BLACKROCK HI YIELD BD PTF INST (BHYIX) | FMV | 52,641 | 52,641 |
| PGIM JENN NATURAL RESOURCES Z (PNRZX) | FMV | 90,905 | 90,905 |
| THORNBURG INTL VALUE I (TGVIX) | FMV | 133,382 | 133,382 |
| VIRTUS KAR INTL SMALL - CAP I (VIISX) | FMV | 114,249 | 114,249 |
| VIRTUS VONTOBEL EMRG MKT OPP I (HIEMX) | FMV | 106,987 | 106,987 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND IMPROVEMENTS | 1,637,746 | 646,915 | 990,831 | 990,831 |
| LAND | 289,107 | 0 | 289,107 | 289,107 |
| FURNITURE AND EQUIPMENT | 262,490 | 242,537 | 19,953 | 19,953 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,106 | 0 | 0 | 1,106 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED DIVIDEND | 818 | 0 | 0 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 1,228 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE & MISCELLANEOUS EXPENSES | 1,686 | 0 | 0 | 1,686 |
| PROPERTY INSURANCE | 5,311 | 0 | 0 | 5,311 |
| IT SOFTWARE | 1,982 | 0 | 0 | 1,982 |
| PROGRAM ANALYTICS | 2,273 | 0 | 148 | 2,125 |
| PROGRAM CONTROL GROUP | 832 | 0 | 0 | 832 |
| PROGRAM MANAGEMENT | 20,000 | 0 | 0 | 20,000 |
| PROGRAM WEBSITE | 3,850 | 0 | 0 | 3,850 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY | 113 | 113 | 113 |
| NONDIVIDEND DISTRIBUTION | 738 | 0 | 738 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 283,318 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 22,368 | 22,368 | 0 | 0 |
| MANAGEMENT FEES | 73,743 | 0 | 0 | 73,743 |
| OUTSIDE SERVICES | 12,188 | 0 | 0 | 12,188 |
| INDEPENDENT CONTRACTORS | 169,100 | 0 | 60,000 | 109,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 370 | 370 | 0 | 0 |
| PROPERTY TAXES | 18,840 | 0 | 0 | 18,840 |
| EXCISE TAX | 4,000 | 0 | 0 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| NDC DELTA REALTY LLC |
4871 CAUGHLIN PARKWAY RENO,NV89519 |
30-0163951 | RENT | 112,738 |
| Total | 112,738 | |||