| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FINANCIAL STATEMENT AUDIT AND TAX RETURN PREPARATION | 14,500 | 0 | 13,800 | |
| BOOKKEEPING AND ADMINISTRATION | 0 | 0 | 2,801 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC NTS 3.800% 03/15/25 (00287YCX5) 50,000 QTY | 49,334 | 49,334 |
| BOEING CO NTS 4.875% 05/01/25 (097023CT0) 50,000 QTY | 49,754 | 49,754 |
| BOEING CO NTS 5.040% 05/04/20 (097023CU7) 50,000 QTY | 50,469 | 50,469 |
| CARDINAL HEALTH INC NTS 3.500% 11/15/24 (14149YBA5) 50,000 QTY | 49,145 | 49,145 |
| FIFTH THIRD BANCORP NTS 3.650% 01/25/24 (316773CX6) 50,000 QTY | 49,918 | 49,918 |
| WILLIAMS PARTNERS LP 4.300% 03/04/24 (96950FAM6) 50,000 QTY | 49,874 | 49,874 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALCON INC CHF (ALC) 500.000 SHARES | 39,060 | 39,060 |
| ALEXANDRIA REAL ESTATE EQUITIES (ARE) 600.000 SHARES | 76,062 | 76,062 |
| ALPHABET INC CL A (GOOGL) 600.000 SHARES | 83,814 | 83,814 |
| ALPHABET INC CL C (GOOG) 400.000 SHARES | 56,372 | 56,372 |
| AMAZON.COM INC (AMZN) 800.000 SHARES | 121,552 | 121,552 |
| APPLE INC (AAPL) 800.000 SHARES | 154,024 | 154,024 |
| BANK OF AMER CORP (BAC) 1,000.000 SHARES | 33,670 | 33,670 |
| BERKSHIRE HATHAWAY INC NEW CL B (BRK.B) 400.000 SHARES | 142,664 | 142,664 |
| BLACK HILLS CORP (BKH) 400.000 SHARES | 21,580 | 21,580 |
| BOSTON SCIENTIFIC CORP(BSX) 600.000 SHARES | 34,686 | 34,686 |
| BROOKFIELD CORP CL A CAD (BN) 3,000.000 SHARES | 120,360 | 120,360 |
| CANADIAN PAC KANS CITY LTD CAD (CP) 500.000 SHARES | 39,530 | 39,530 |
| CISCO SYSTEMS INC (CSCO) 1,200.000 SHARES | 60,624 | 60,624 |
| CITIGROUP INC (C) 1,500.000 SHARES | 77,160 | 77,160 |
| CORNING INC (GLW) 2,000.000 SHARES | 60,900 | 60,900 |
| DICK'S SPORTING GOODS INC (DKS) 200.000 SHARES | 29,390 | 29,390 |
| EDWARDS LIFESCIENCES CORP (EW) 400.000 SHARES | 30,500 | 30,500 |
| EXXON MOBIL CORP (XOM) 1,000.000 SHARES | 99,980 | 99,980 |
| GE HEALTHCARE TECHNOLOGIES INC (GEHC) 200.000 SHARES | 15,464 | 15,464 |
| GENL DYNAMICS CORP (GD) 500.000 SHARES | 129,835 | 129,835 |
| GENL ELECTRIC CO (GE) 800.000 SHARES | 102,104 | 102,104 |
| GILEAD SCIENCES INC (GILD) 850.000 SHARES | 68,859 | 68,859 |
| GOLDMAN SACHS GROUP INC SER D 4.000% (GS.PRD) 1,200.000 SHARES | 25,968 | 25,968 |
| HEALTHEQUITY INC (HQY) 1,000.000 SHARES | 66,300 | 66,300 |
| INTEL CORP (INTC) 3,500.000 SHARES | 175,875 | 175,875 |
| INTUITIVE SURGICAL INC (ISRG) 150.000 SHARES | 50,604 | 50,604 |
| JOHNSON & JOHNSON COM (JNJ) 800.000 SHARES | 125,392 | 125,392 |
| JPMORGAN CHASE & CO (JPM) 400.000 SHARES | 68,040 | 68,040 |
| KINDER MORGAN INC (KMI) 2,000.000 SHARES | 35,280 | 35,280 |
| LINDE PLC NEW EUR (LIN) 100.000 SHARES | 41,071 | 41,071 |
| MCDONALDS CORP (MCD) 400.000 SHARES | 118,604 | 118,604 |
| MERCK & CO INC NEW COM (MRK) 1,500.000 SHARES | 163,530 | 163,530 |
| MICROSOFT CORP (MSFT) 450.000 SHARES | 169,218 | 169,218 |
| MOHAWK INDUSTRIES INC (MHK) 500.000 SHARES | 51,750 | 51,750 |
| MOTOROLA SOLUTIONS INC (MSI) 450.000 SHARES | 140,891 | 140,891 |
| NEXTERA ENERGY INC COM (NEE) 800.000 SHARES | 48,592 | 48,592 |
| NOVO NORDISK ADR DENMARK ADR (NVO) 1,500.000 SHARES | 155,175 | 155,175 |
| O REILLY AUTOMOTIVE INC (ORLY) 130.000 SHARES | 123,510 | 123,510 |
| ONEOK INC NEW (OKE) 700.000 SHARES | 49,154 | 49,154 |
| OVINTIV INC (OVV) 700.000 SHARES | 30,744 | 30,744 |
| PEPSICO INC (PEP) 600.000 SHARES | 101,904 | 101,904 |
| PHILIP MORRIS INTL INC (PM) 500.000 SHARES | 47,040 | 47,040 |
| PORSCHE AUTOMOBIL HLDG EUR (POAHF) 500.000 SHARES | 25,556 | 25,556 |
| QUALCOMM INC (QCOM) 600.000 SHARES | 86,778 | 86,778 |
| REGENERON PHARMACEUTICLS INC (REGN) 50.000 SHARES | 43,915 | 43,915 |
| REPUBLIC SERVICES INC (RSG) 800.000 SHARES | 131,928 | 131,928 |
| RTX CORP (RTX) 600.000 SHARES | 50,484 | 50,484 |
| SALESFORCE, INC. (CRM) 300.000 SHARES | 78,942 | 78,942 |
| SYSCO CORP (SYY) 1,000.000 SHARES | 73,130 | 73,130 |
| TELEDYNE TECHNOLOGIES INC (TDY) 100.000 SHARES | 44,629 | 44,629 |
| UNITED PARCEL SERVICE INC CL B (UPS) 350.000 SHARES | 55,031 | 55,031 |
| UNITED RENTALS INC (URI) 100.000 SHARES | 57,340 | 57,340 |
| VEEVA SYSTEMS INC CL A (VEEV) 400.000 SHARES | 76,903 | 76,903 |
| VERIZON COMMUNICATIONS INC (VZ) 1,000.000 SHARES | 37,700 | 37,700 |
| VISA INC CL A (V) 100.000 SHARES | 26,035 | 26,035 |
| WALT DISNEY CO (DIS) 500.000 SHARES | 45,145 | 45,145 |
| WEYERHAEUSER CO (WY) 1,500.000 SHARES | 52,155 | 52,155 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DFA INFLATION-PROTECTED SEC FUND CL I (DIPSX) 21,951.672 SHARES | FMV | 237,734 | 237,734 |
| FLAHERTY & CRUMRINE PFD & INCOME SECURITIES FUND (FFC) 6,000.000 SHARES | FMV | 83,541 | 83,541 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL AND ADMINISTRATIVE LEGAL COUNSEL | 2,232 | 0 | 2,700 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST | 4,399 | 4,430 | 4,430 |
| Description | Amount |
|---|---|
| PROVISION FOR DEFERRED FEDERAL EXCISE TAX | 3,336 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 187 | 0 | 187 | |
| FILING FEES | 250 | 0 | 250 | |
| INSURANCE EXPENSE | 4,142 | 0 | 4,142 | |
| OFFICE AND OTHER EXPENSES | 1,436 | 0 | 1,436 | |
| OTHER INVESTMENT EXPENSES | 30 | 30 | 0 | |
| THRU SCHEDULE K-1-BROOKFIELD BUSINESS PARTNERS L.P. | 0 | 380 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RESCINDED GRANTS | 1,000 | 1,000 |
| Description | Amount |
|---|---|
| UNREALIZED APPRECIATION ON INVESTMENTS | 239,971 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX | 26,689 | 30,025 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT AND ADVISORY | 45,241 | 45,241 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 6,586 | 0 | 0 | |
| FOREIGN TAXES WITHHELD | 1,415 | 1,415 | 0 |