| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AT&T INC. 4.3%30 DUE 02/15/30 | 5,692 | 4,913 |
| ABBVIE INC. 3.2%29 DUE 11/21/29 | 10,478 | 9,342 |
| AIR LEASE CORP 1.875%26 DUE 08/15/26 | 4,429 | 4,595 |
| AMERICAN EXPRESS 3.95%25 DUE 08/01/25 | 10,014 | 9,833 |
| AMERICAN TOWER 3.125%27 DUE 01/15/27 | 5,217 | 4,734 |
| AMGEN INC. 2.2%27 DUE 02/21/27 | 5,069 | 4,651 |
| APPLE INC. 3.2%27 DUE 05/11/27 | 15,556 | 14,512 |
| ASTRAZENECA FIN 4.875%28 DUE 03/03/28 | 5,171 | 5,098 |
| BANK OF AMERICA C VAR 31 DUE 07/23/31 | 15,137 | 12,248 |
| BOSTON PROPERTIE 2.75%26 DUE 10/01/26 | 4,745 | 4,629 |
| BP CAPITAL MARK 4.234%28 DUE 11/06/28 | 5,015 | 4,963 |
| CVS HEALTH CORP 4.3%28 DUE 03/25/28 | 11,133 | 9,833 |
| CARRIER GLOBAL 2.242%25 DUE 02/15/25 | 5,072 | 4,833 |
| CITIGROUP INC VAR 28 DUE 07/24/28 | 9,805 | 9,503 |
| COMCAST CORP 1.5%31 DUE 02/15/31 | 13,798 | 12,273 |
| DTE ELECTRIC CO 5.2%33 DUE 04/01/33 | 10,286 | 10,411 |
| DOMINION ENERGY, 1.45%26 DUE 04/15/26 | 4,702 | 4,628 |
| FIFTH THIRD BANCO VAR 28 DUE 10/27/28 | 10,062 | 10,364 |
| NEXTERA ENERGY, 2.45%32 DUE 02/03/32 | 4,132 | 4,301 |
| GILEAD SCIENCES, 1.2%27 DUE 10/01/27 | 9,603 | 8,904 |
| GOLDMAN SACHS INT VAR 29 DUE 04/23/29 | 11,058 | 9,502 |
| THE HOME DEPOT, 2.95%29 DUE 06/15/29 | 10,466 | 9,398 |
| HONOLULU HAWAII C 2.5%26SWR UTIL DUE 07/01/26XTRO TAXBL | 25,004 | 23,829 |
| INTEL CORP 3.75%27 DUE 08/05/27 | 13,991 | 13,704 |
| JPMORGAN CHASE & VAR 32 DUE 04/22/32 | 15,057 | 12,686 |
| MORGAN STANLEY VAR 33 DUE 10/18/33 | 10,571 | 10,740 |
| NM FA 2.963%26POOL AUTH DUE 06/15/26TAXBL | 25,004 | 24,054 |
| NYC NY TRAN AUTH 3.55%25FINL SCH DUE 07/15/25XTRO TAXBL | 25,077 | 24,499 |
| NEW YORK ST DOR 2.738%26SPL TAX DUE 03/15/26XTRO TAXBL | 23,624 | 24,131 |
| NY ST URB DEV CO 3.15%27SPL TAX DUE 03/15/27XTRO TAXBL | 24,265 | 23,899 |
| PNC FINL SVCS GRO 3.5%24 DUE 01/23/24 | 10,010 | 9,989 |
| PFIZER INVT ENT4.75% 33F DUE 05/19/33 | 5,020 | 5,013 |
| PROLOGIS, INC. 1.25%30 DUE 10/15/30 | 4,932 | 4,044 |
| PUBLIC SERVICE 2.875%24 DUE 06/15/24 | 10,056 | 9,854 |
| SEMPRA 3.4%28 DUE 02/01/28 | 10,030 | 9,530 |
| SIMON PROPERTY GROU 2%24 DUE 09/13/24 | 5,015 | 4,880 |
| TEXAS A & M UNI 3.231%27PUB EDUC DUE 05/15/27XTRO TAXBL | 20,004 | 19,346 |
| TX ST UNIV SYS 2.945%24PUB EDUC DUE 03/15/24TAXBL | 20,001 | 19,913 |
| TOTALENERGIES 3.455% 29F DUE 02/19/29 | 10,212 | 9,645 |
| TOYOTA MOTOR CRE 3.05%27 DUE 03/22/27 | 10,017 | 9,523 |
| U.S. BANCORP VAR 28 DUE 07/22/28 | 5,025 | 4,920 |
| UNITEDHEALTH GRO 3.75%25 DUE 07/15/25 | 10,594 | 9,869 |
| VERIZON COMMUNI 3.376%25 DUE 02/15/25 | 5,109 | 4,910 |
| VERIZON COMMUNICA 1.5%30 DUE 09/18/30 | 4,946 | 4,133 |
| WASTE MANAGEMEN 4.875%34 DUE 02/15/34 | 13,870 | 15,301 |
| WELLS FARGO & CO 3.3%24 DUE 09/09/24 | 15,027 | 14,803 |
| XCEL ENERGY INC. 4%28 DUE 06/15/28 | 5,345 | 4,871 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC | 33,267 | 67,722 |
| ARES MANAGEMENT CORP CLASS A | 35,696 | 69,568 |
| BROADCOM INC | 30,851 | 99,346 |
| COMCAST CORP CLASS A | 42,590 | 49,702 |
| CME GROUP INC CLASS A | 50,716 | 61,285 |
| CUMMINS INC | 38,162 | 53,424 |
| CONOCOPHILLIPS | 28,237 | 70,454 |
| GENUINE PARTS CO | 13,904 | 26,177 |
| HOME DEPOT INC | 39,129 | 54,755 |
| INTERPUBLIC GRP COS | 10,691 | 18,148 |
| JOHNSON & JOHNSON | 53,237 | 56,426 |
| KEURIG DR PEPPER INC | 44,594 | 44,649 |
| LAMAR ADVERTISING CO0050REIT | 42,394 | 64,406 |
| M D C HOLDING INC | 17,147 | 37,294 |
| MORGAN STANLEY | 53,320 | 59,027 |
| OLD REPUBLIC INTL CO | 38,061 | 61,417 |
| PAYCHEX INC | 33,032 | 48,716 |
| PUB SVC ENTERPISE GP | 48,122 | 54,546 |
| PROCTER & GAMBLE | 43,054 | 58,176 |
| SNAP ON INC | 26,486 | 56,613 |
| TARGET CORP | 34,383 | 43,153 |
| TEXAS INSTRUMENTS | 50,710 | 53,184 |
| UNILEVER PLC FSPONSORED ADR 1 ADR REPS 1 ORD SHS | 48,103 | 50,613 |
| UNITED PARCEL SRVC CLASS B | 48,419 | 47,169 |
| WATSCO INC | 42,529 | 57,415 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CLIFFWATER CORPORATE LENDING I | AT COST | 200,000 | 197,934 |
| NEUBERGER BERMAN STRATEGIC INCOME I | AT COST | 168,030 | 171,510 |
| SCHWAB S&P 500 INDEX | AT COST | 360,664 | 539,124 |
| VANGUARD TOTAL INTL STOCK INDEX ADMIRAL | AT COST | 73,374 | 82,720 |
| FIRST TRUST NORTH AMERICAN ENERG ETF | AT COST | 100,362 | 136,069 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 12,000 | 0 | 12,000 | |
| SUBSCRIPTIONS | 425 | 0 | 425 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES FROM K-1 | 1,800 | 1,800 | 1,800 |
| K-1 INCOME/(LOSS) | -1,598 | -1,598 | -1,598 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 19 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 23,499 | 23,499 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 1,716 | 0 | 0 |