| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 00440EAT4 CHUBB INA HOLDINGS I | ||
| 023135AM8 AMAZON.COM INC 3.3% | ||
| 06051GEU9 BANK OF AMERICA CORP | ||
| 26441CAW5 DUKE ENERGY CORP 2.4 | ||
| 291011BF0 EMERSON ELECTRIC CO | ||
| 373334KF7 GEORGIA POWER CO 2.4 | ||
| 375558BC6 GILEAD SCIENCES INC | ||
| 377373AD7 GLAXOSMITHKLINE CAPI | ||
| 38141GGQ1 GOLDMAN SACHS GROUP | ||
| 404280AN9 HSBC HOLDINGS PLC 4% | ||
| 46625HHS2 JPMORGAN CHASE & CO | ||
| 63946BAE0 NBCUNIVERSAL MEDIA L | ||
| 718172AH2 PHILIP MORRIS INTL I | ||
| 718546AC8 PHILLIPS 66 4.3% 01 | ||
| 806854AH8 SCHLUMBERGER INVESTM | ||
| 808513AW5 THE CHARLES SCHWAB C | ||
| 828807DG9 SIMON PROPERTY GROUP | 99,584 | 97,719 |
| 91324PCH3 UNITEDHEALTH GROUP I | ||
| 92343VCR3 VERIZON COMMUNICATIO | 53,310 | 49,242 |
| 92826CAB8 VISA INC 2.2% 14 DEC | ||
| 025816BW8 AMERICAN EXPRESS CO | ||
| 06051GFF1 BANK OF AMERICA CORP | 111,066 | 99,611 |
| 10112RAU8 BOSTON PROPERTIES LP | ||
| 12189LAT8 BURLINGTN NORTH SANT | 105,357 | 98,743 |
| 126408HE6 CSX CORP 2.6% 01 NOV | 43,494 | 38,038 |
| 665859AP9 NORTHERN TRUST CORP | 87,016 | 73,694 |
| 718172BU2 PHILIP MORRIS INTL I | ||
| 126650CU2 CVS HEALTH CORP 2.87 | 106,892 | 95,537 |
| 14040HBD6 CAPITAL ONE FINANCIA | ||
| 172967KY6 CITIGROUP INC 3.2% 2 | 108,914 | 95,429 |
| 38141GXJ8 GOLDMAN SACHS GROUP | 108,247 | 97,745 |
| 46625HRV4 JPMORGAN CHASE & CO | 52,899 | 47,649 |
| 49446RAU3 KIMCO REALTY OP LLC | 53,700 | 48,932 |
| 61746BEF9 MORGAN STANLEY 3.625 | 108,458 | 97,011 |
| 70450YAC7 PAYPAL HOLDINGS INC | 42,023 | 39,148 |
| 824348BD7 SHERWIN-WILLIAMS CO | 52,755 | 48,719 |
| 949746SH5 WELLS FARGO & COMPAN | 79,476 | 71,233 |
| 036752AV5 ELEVANCE HEALTH INC | 25,299 | 25,160 |
| 369550AY4 GENERAL DYNAMICS COR | 99,038 | 97,544 |
| 45866FAF1 INTERCONTINENTALEXCH | 105,998 | 95,001 |
| 94106LBE8 WASTE MANAGEMENT INC | 52,946 | 47,900 |
| 00206RDQ2 AT&T INC 4.25% 01 MA | 142,583 | 148,415 |
| 20825CAY0 CONOCOPHILLIPS 4.3% | 98,815 | 98,355 |
| 337738BD9 FISERV INC 5.45% 02 | 100,447 | 103,069 |
| 40434LAM7 HP INC 4.75% 15 JAN | 23,967 | 25,043 |
| 74340XBU4 PROLOGIS LP 3.25% 30 | 71,561 | 72,488 |
| 74432QCC7 PRUDENTIAL FINANCIAL | 144,314 | 146,190 |
| 89115A2J0 TORONTO-DOMINION BAN | 147,750 | 148,763 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 3130ASA41 FEDERAL HOME LOAN BA | AT COST | 75,000 | 73,679 |
| 3130ASNN5 FEDERAL HOME LOAN BA | AT COST | 100,000 | 100,012 |
| 3134GXU36 FREDDIE MAC 4.2% 27 | AT COST | 100,000 | 98,047 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 04314H717 ARTISAN HIGH INCOME- | 0 | 0 | |
| 09260B382 BLACKROCK STRAT INC | 391,978 | 0 | 0 |
| 41664T610 HARTFORD FLOATING RA | 0 | 0 | |
| XXX-XX-XXXX ISHARES CORE S&P 500 | 224,165 | 169,602 | 574,111 |
| XXX-XX-XXXX ISHARES MSCI EAFE ET | 144,931 | 148,440 | |
| XXX-XX-XXXX ISHARES S&P MID-CAP | 122,962 | 95,790 | 249,543 |
| 46432F842 ISHARES CORE MSCI EA | 0 | 0 | |
| XXX-XX-XXXX PIMCO HIGH YIELD FUN | 334,514 | 0 | 0 |
| 78462F103 SPDR S&P 500 ETF TRU | 1,559,432 | 1,366,315 | 5,173,749 |
| 78464A359 SPDR BLOOMBERG CONVE | 232,151 | 232,151 | 315,656 |
| 78467Y107 SPDR S&P MIDCAP 400 | 431,447 | 321,442 | 657,057 |
| XXX-XX-XXXX VANGUARD I/T INVEST | 337,814 | 0 | 0 |
| XXX-XX-XXXX VANGUARD S/T INVEST | 587,432 | 458,925 | 442,716 |
| XXX-XX-XXXX VANGUARD INST INDEX- | 0 | 0 | |
| XXX-XX-XXXX VANGUARD FTSE EMERGI | 398,352 | 406,890 | |
| XXX-XX-XXXX VANGUARD TOTAL STOCK | 0 | 0 | |
| 00770G847 JOHCM INTERNATIONAL | 0 | 0 | |
| 04314H568 ARTISAN HIGH INCOME- | 410,192 | 0 | 0 |
| 04314H592 ARTISAN DEVELOPING W | 0 | 0 | |
| XXX-XX-XXXX HARBOR INTL GROWTH-I | 150,456 | 0 | 0 |
| 46090E103 INVESCO QQQ TRUST SE | 0 | 0 | |
| 46434G103 ISHARES CORE MSCI EM | 363,668 | 0 | 0 |
| 72202E682 PIMCO PREFER & CAPIT | 0 | 0 | |
| XXX-XX-XXXX ISHARES RUSSELL 2000 | 419,734 | 0 | 0 |
| 46653M849 JOHCM INTERNATIONAL | 189,691 | 0 | 0 |
| XXX-XX-XXXX VANGUARD SMALL-CAP V | 125,471 | 125,471 | 140,377 |
| 37954Y673 GLOBAL X US INFRASTR | 283,028 | 354,077 | |
| XXX-XX-XXXX ISHARES 7-10 YEAR TR | 299,965 | 306,520 | |
| XXX-XX-XXXX ISHARES 1-3 YEAR TRE | 249,160 | 251,863 | |
| XXX-XX-XXXX ISHARES IBOXX HIGH Y | 250,366 | 255,387 | |
| XXX-XX-XXXX ISHARES 1-5Y INV GRA | 361,202 | 365,334 | |
| 46434G822 ISHARES MSCI JAPAN E | 202,820 | 224,490 | |
| XXX-XX-XXXX STONE RIDGE H/Y REIN | 250,000 | 236,602 | |
| XXX-XX-XXXX VANGUARD SMALL-CAP E | 350,772 | 374,394 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 15 | 0 | 15 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 4,502 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 383 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 10,644 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 1,158 | 1,158 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,266 | 1,266 | 0 |