| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 21,800 | 10,900 | 10,900 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC. 3.60 05/14/2025 | 14,799 | 14,799 |
| AIR LEASE CORPORATION 1.87 08/15/2026 | 9,269 | 9,269 |
| AIR LEASE CORPORATION 3.37 07/01/2025 | 9,848 | 9,848 |
| ALLEGHANY CORPORATION 3.62 05/15/2030 | 4,747 | 4,747 |
| AMEREN CORPORATION 1.95 03/15/2027 | 4,608 | 4,608 |
| AMERICAN ELECTRIC POWER COMPANY, INC. 2.03 03/15/2024 | 4,989 | 4,989 |
| AMERICAN EXPRESS COMPANY 5.38 07/28/2027 | 5,172 | 5,172 |
| AMERICAN EXPRESS COMPANY 5.85 11/05/2027 | 7,363 | 7,363 |
| AMERICAN HONDA FINANCE CORP. 1.30 09/09/2026 | 4,614 | 4,614 |
| AMERICAN TOWER CORPORATION 1.30 09/15/2025 | 4,697 | 4,697 |
| AMERICAN TOWER CORPORATION 5.00 02/15/2024 | 5,088 | 5,088 |
| AMGEN INC. 1.65 08/15/2028 | 4,453 | 4,453 |
| AMPHENOL CORPORATION 2.05 03/01/2025 | 9,720 | 9,720 |
| ANALOG DEVICES, INC. 3.50 12/05/2026 | 9,794 | 9,794 |
| ARROW ELECTRONICS, INC. 3.25 09/08/2024 | 4,961 | 4,961 |
| B.A.T. CAPITAL CORP. 3.21 09/06/2026 | 9,667 | 9,667 |
| BANK OF AMERICA CORPORATION 3.55 04/23/2027 | 39,587 | 39,587 |
| BANK OF AMERICA CORPORATION 4.82 07/22/2026 | 5,068 | 5,068 |
| BANK OF MONTREAL 4.70 09/14/2027 | 15,250 | 15,250 |
| BANK OF NEW YORK MELLON CORPORATION 4.94 04/26/2027 | 5,046 | 5,046 |
| BANK OF NOVA SCOTIA 4.75 02/02/2026 | 15,260 | 15,260 |
| BAXTER INTERNATIONAL INC. 1.91 02/01/2027 | 4,621 | 4,621 |
| BIOGEN INC. 4.05 09/15/2025 | 4,978 | 4,978 |
| BOEING COMPANY 2.75 02/01/2026 | 14,529 | 14,529 |
| BP CAPITAL MARKETS AMERICA, INC. 4.23 11/06/2028 | 10,004 | 10,004 |
| BRIXMOR OPERATING PARTNERSHIP LP 3.85 02/01/2025 | 4,972 | 4,972 |
| BROADCOM CORPORATION 3.87 01/15/2027 | 4,969 | 4,969 |
| CAMDEN PROPERTY TRUST 5.85 11/03/2026 | 5,197 | 5,197 |
| CANADIAN IMPERIAL BANK OF COMMERCE 3.94 08/04/2025 | 10,001 | 10,001 |
| CANADIAN NATURAL RESOURCES LIMITED 3.90 02/01/2025 | 4,999 | 4,999 |
| CANADIAN PACIFIC RAILWAY COMPANY 4.00 06/01/2028 | 4,896 | 4,896 |
| CAPITAL ONE FINANCIAL CORPORATION 4.98 07/24/2026 | 15,153 | 15,153 |
| CELANESE US HOLDINGS LLC 1.40 08/05/2026 | 4,585 | 4,585 |
| CENCORA, INC. 2.80 05/15/2030 | 5,401 | 5,401 |
| CINCINNATI FINANCIAL CORPORATION 6.92 05/15/2028 | 5,405 | 5,405 |
| CITIGROUP INC. 2.01 01/25/2026 | 4,848 | 4,848 |
| CITIGROUP INC. 3.10 04/08/2026 | 4,895 | 4,895 |
| CITIGROUP INC. 3.35 04/24/2025 | 19,972 | 19,972 |
| CITIZENS FINANCIAL GROUP, INC. 2.85 07/27/2026 | 3,777 | 3,777 |
| COLUMBIA PIPELINE GROUP, INC. 4.50 06/01/2025 | 4,954 | 4,954 |
| COMCAST CORPORATION 5.35 11/15/2027 | 10,405 | 10,405 |
| CONAGRA BRANDS, INC. 4.30 05/01/2024 | 5,009 | 5,009 |
| CONSTELLATION BRANDS, INC. 3.70 12/06/2026 | 4,883 | 4,883 |
| CROWN CASTLE INC. 4.45 02/15/2026 | 5,009 | 5,009 |
| CVS HEALTH CORPORATION 5.00 01/30/2029 | 5,237 | 5,237 |
| DOLLAR GENERAL CORPORATION 3.87 04/15/2027 | 4,886 | 4,886 |
| DUPONT DE NEMOURS, INC. 4.72 11/15/2028 | 5,104 | 5,104 |
| EATON CORPORATION 4.35 05/18/2028 | 5,034 | 5,034 |
| EIDP, INC. 4.50 05/15/2026 | 5,009 | 5,009 |
| ELEVANCE HEALTH, INC. 1.50 03/15/2026 | 9,371 | 9,371 |
| ENERGY TRANSFER OPERATING, L.P. 4.75 01/15/2026 | 10,154 | 10,154 |
| ENTERGY MISSISSIPPI, LLC 2.85 06/01/2028 | 4,627 | 4,627 |
| EQUINIX, INC. 1.45 05/15/2026 | 4,629 | 4,629 |
| EVERSOURCE ENERGY 4.75 05/15/2026 | 5,004 | 5,004 |
| FIDELITY NATIONAL INFORMATION SERVICES, INC. 1.15 03/01/2026 | 9,278 | 9,278 |
| FISERV, INC. 2.75 07/01/2024 | 9,988 | 9,988 |
| GENERAL ELECTRIC COMPANY 3.45 05/01/2027 | 9,578 | 9,578 |
| GENERAL MOTORS FINANCIAL COMPANY, INC. 1.25 01/08/2026 | 4,656 | 4,656 |
| GENERAL MOTORS FINANCIAL COMPANY, INC. 5.80 06/23/2028 | 10,289 | 10,289 |
| GILEAD SCIENCES, INC. 2.95 03/01/2027 | 4,817 | 4,817 |
| GLOBAL PAYMENTS INC. 1.50 11/15/2024 | 4,831 | 4,831 |
| GOLDMAN SACHS GROUP, INC. 1.75 01/24/2025 | 5,021 | 5,021 |
| GOLDMAN SACHS GROUP, INC. 1.94 10/21/2027 | 4,593 | 4,593 |
| GOLDMAN SACHS GROUP, INC. 3.27 09/29/2025 | 24,786 | 24,786 |
| HCA INC. 5.25 06/15/2026 | 5,036 | 5,036 |
| HEALTHPEAK PROPERTIES, INC. 3.25 07/15/2026 | 4,882 | 4,882 |
| HEALTHPEAK PROPERTIES, INC. 4.00 06/01/2025 | 4,919 | 4,919 |
| HUMANA INC. 1.35 02/03/2027 | 4,537 | 4,537 |
| INTEL CORPORATION 4.87 02/10/2026 | 5,133 | 5,133 |
| INTERCONTINENTAL EXCHANGE, INC. 3.75 12/01/2025 | 4,933 | 4,933 |
| ITC HOLDINGS CORP. 3.25 06/30/2026 | 4,807 | 4,807 |
| JOHN DEERE CAPITAL CORPORATION 4.15 09/15/2027 | 15,086 | 15,086 |
| KEYCORP 3.87 05/23/2025 | 4,909 | 4,909 |
| KIMCO REALTY CORPORATION 3.80 04/01/2027 | 4,846 | 4,846 |
| L3HARRIS TECHNOLOGIES, INC. 5.40 01/15/2027 | 5,217 | 5,217 |
| LABORATORY CORPORATION OF AMERICA HOLDINGS 2.30 12/01/2024 | 4,873 | 4,873 |
| MARRIOTT INTERNATIONAL, INC. 5.45 09/15/2026 | 5,167 | 5,167 |
| MARVELL TECHNOLOGY, INC. 5.75 02/15/2029 | 5,248 | 5,248 |
| MITSUBISHI UFJ FINANCIAL GROUP, INC. 3.96 03/02/2028 | 9,869 | 9,869 |
| MORGAN STANLEY 5.16 04/20/2029 | 35,557 | 35,557 |
| NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION 1.87 02/07/2025 | 4,864 | 4,864 |
| NEXTERA ENERGY CAPITAL HOLDINGS, INC. 4.90 02/28/2028 | 5,131 | 5,131 |
| NORTHERN TRUST CORPORATION 4.00 05/10/2027 | 9,921 | 9,921 |
| NUCOR CORPORATION 4.30 05/23/2027 | 9,948 | 9,948 |
| NUTRIEN LTD. 4.00 12/15/2026 | 4,898 | 4,898 |
| NXP B.V. 5.35 03/01/2026 | 5,115 | 5,115 |
| ORACLE CORPORATION 1.65 03/25/2026 | 9,373 | 9,373 |
| O'REILLY AUTOMOTIVE, INC. 5.75 11/20/2026 | 5,153 | 5,153 |
| OTIS WORLDWIDE CORPORATION 5.25 08/16/2028 | 5,237 | 5,237 |
| PACCAR FINANCIAL CORP. 4.60 01/10/2028 | 5,152 | 5,152 |
| PARAMOUNT GLOBAL 2.90 01/15/2027 | 4,694 | 4,694 |
| PHILLIPS 66 1.30 02/15/2026 | 4,669 | 4,669 |
| PIONEER NATURAL RESOURCES COMPANY 5.10 03/29/2026 | 5,102 | 5,102 |
| PNC FINANCIAL SERVICES GROUP, INC. 4.75 01/26/2027 | 10,126 | 10,126 |
| PPG INDUSTRIES, INC. 1.20 03/15/2026 | 4,639 | 4,639 |
| PPL CAPITAL FUNDING, INC. 3.10 05/15/2026 | 4,812 | 4,812 |
| PRUDENTIAL FINANCIAL, INC. 1.50 03/10/2026 | 9,367 | 9,367 |
| PUBLIC STORAGE 1.50 11/09/2026 | 4,603 | 4,603 |
| QUANTA SERVICES, INC. 0.95 10/01/2024 | 4,830 | 4,830 |
| REALTY INCOME CORPORATION 2.20 06/15/2028 | 4,484 | 4,484 |
| ROGERS COMMUNICATIONS INC. 2.90 11/15/2026 | 9,518 | 9,518 |
| ROYAL BANK OF CANADA 3.62 05/04/2027 | 19,443 | 19,443 |
| RTX CORPORATION 3.50 03/15/2027 | 4,869 | 4,869 |
| SABINE PASS LIQUEFACTION LLC 4.20 03/15/2028 | 4,956 | 4,956 |
| SABINE PASS LIQUEFACTION LLC 5.87 06/30/2026 | 5,091 | 5,091 |
| SAN DIEGO GAS & ELECTRIC COMPANY 4.95 08/15/2028 | 5,199 | 5,199 |
| SOUTHERN CALIFORNIA EDISON COMPANY 5.85 11/01/2027 | 5,270 | 5,270 |
| SOUTHERN COMPANY GAS CAPITAL CORP. 3.25 06/15/2026 | 4,818 | 4,818 |
| SOUTHWESTERN ELECTRIC POWER COMPANY 1.65 03/15/2026 | 4,680 | 4,680 |
| SPECTRA ENERGY PARTNERS, LP 4.75 03/15/2024 | 10,120 | 10,120 |
| STATE STREET CORPORATION 2.20 02/07/2028 | 4,688 | 4,688 |
| SUMITOMO MITSUI FINANCIAL GROUP, INC. 3.36 07/12/2027 | 6,776 | 6,776 |
| TAKE-TWO INTERACTIVE SOFTWARE, INC. 3.55 04/14/2025 | 4,931 | 4,931 |
| TEXAS INSTRUMENTS INCORPORATED 4.60 02/15/2028 | 5,167 | 5,167 |
| THERMO FISHER SCIENTIFIC INC. 5.00 01/31/2029 | 5,150 | 5,150 |
| T-MOBILE USA, INC. 3.50 04/15/2025 | 4,931 | 4,931 |
| T-MOBILE USA, INC. 4.95 03/15/2028 | 5,140 | 5,140 |
| TORONTO-DOMINION BANK 1.25 09/10/2026 | 9,175 | 9,175 |
| TORONTO-DOMINION BANK 5.52 07/17/2028 | 5,274 | 5,274 |
| TOYOTA MOTOR CREDIT CORPORATION 4.45 05/18/2026 | 5,018 | 5,018 |
| TOYOTA MOTOR CREDIT CORPORATION 5.40 11/20/2026 | 5,148 | 5,148 |
| TRUIST FINANCIAL CORPORATION 5.90 10/28/2026 | 5,093 | 5,093 |
| TRUIST FINANCIAL CORPORATION 6.04 06/08/2027 | 10,215 | 10,215 |
| U.S. BANCORP 4.54 07/22/2028 | 10,053 | 10,053 |
| U.S. BANCORP 5.72 10/21/2026 | 5,088 | 5,088 |
| VENTAS REALTY LIMITED PARTNERSHIP 3.75 05/01/2024 | 4,996 | 4,996 |
| VERIZON COMMUNICATIONS INC. 1.45 03/20/2026 | 4,678 | 4,678 |
| VMWARE, INC. 1.40 08/15/2026 | 4,600 | 4,600 |
| WELLS FARGO & COMPANY 0.80 05/19/2025 | 4,906 | 4,906 |
| WELLS FARGO & COMPANY 3.90 04/25/2026 | 14,810 | 14,810 |
| WELLS FARGO & COMPANY 6.30 10/23/2029 | 7,461 | 7,461 |
| WELLTOWER OP LLC 4.00 06/01/2025 | 9,853 | 9,853 |
| WESTPAC BANKING CORPORATION 3.73 08/26/2025 | 9,961 | 9,961 |
| ZOETIS INC. 5.40 11/14/2025 | 10,152 | 10,152 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES CORE MSCI EMERGING MAR (US) | 251,029 | 251,029 |
| VANGUARD FTSE DEVELOPED MARKET (US) | 593,768 | 593,768 |
| VANGUARD TOTAL STOCK MARKET ET (US) | 2,940,816 | 2,940,816 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CASH USD (US) | FMV | 29,077 | 29,077 |
| DELAWARE EMERGING MARKETS-R6 (US) | FMV | 323,124 | 323,124 |
| JPMORGAN MANAGED INCOME-L (US) | FMV | 1,884,628 | 1,884,628 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,119 | 560 | 560 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 28,945 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUSINESS LICENSES/FILING FEES | 75 | 0 | 75 | |
| MISCELLANEOUS EXPENSES | 865 | 0 | 865 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCES | 2,213 |
| ROUNDING | 87 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 59,602 | 19,602 | 40,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 1,015 | 0 | 0 | |
| FOREIGN TAXES | 3,752 | 3,752 | 0 |