| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC - 4.500% - 05/14/20 | 83,329 | 73,521 |
| AMERICAN TOWER CORP - 5.000% - | 77,028 | 74,904 |
| AMGEN INC - 6.400% - 02/01/203 | 50,952 | 55,653 |
| COMCAST CORP NOTE CALL - 3.900 | 76,934 | 67,654 |
| DISNEY WALT CO - 2.650% - 01/1 | 65,206 | 66,832 |
| GEORGIA PWR CO - 4.300% - 03/1 | 54,229 | 44,361 |
| GOLDMAN SACHS - 2.600% - 02/07 | 61,178 | 52,775 |
| HOME DEPOT INC - 3.300% - 04/1 | 87,831 | 70,443 |
| JPMORGAN CHASE & CO - 3.300% - | 72,015 | 67,783 |
| LOCKHEED MARTIN CORP - 4.850% | 76,190 | 70,628 |
| LOWES COS INC NOTE - 5.000% - | 72,230 | 76,582 |
| MCDONALDS CORP - 3.600% - 07/0 | 79,075 | 80,749 |
| MORGAN STANLEY - 4.000% - 07/2 | 105,284 | 98,573 |
| ORACLE CORP - 3.800% - 11/15/2 | 53,637 | 42,599 |
| STARBUCKS CORP - 2.550% - 11/1 | 67,825 | 57,578 |
| UNITEDHEALTH GROUP INC NOTE - | 70,303 | 72,460 |
| VERIZON - 3.875% - 02/08/2029 | 83,447 | 72,786 |
| VISA INC - 4.150% - 12/14/2035 | 66,560 | 63,788 |
| WELLS FARGO CO - 4.150% - 01/2 | 80,124 | 72,980 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABS | 95,430 | 88,606 |
| ABBVIE INC | 49,172 | 91,432 |
| AIRBUS GROUP | 12,996 | 15,814 |
| ALPHABET INC CL A | 60,129 | 182,994 |
| AMAZON COM | 42,788 | 37,985 |
| AMER INTERNATIONAL GROUP INC | 71,935 | 82,655 |
| AMERICAN ELECTRIC POWER INC | 30,611 | 27,209 |
| AMERIPRISE FINANCIAL INC | 11,344 | 20,891 |
| ANALOG DEVICES INC | 22,597 | 28,791 |
| APA CORPORATION | 86,960 | 78,218 |
| APPLE INC | 97,268 | 220,061 |
| AT&T, INC | 74,981 | 57,220 |
| AUTONATION INC | 21,292 | 42,801 |
| AVALONBAY CMNTYS INC | 81,090 | 73,016 |
| AXA ADS | 9,762 | 12,420 |
| BARCLAYS PLC ADR | 7,836 | 6,068 |
| BHP BILLITON LIMITED | 12,894 | 12,296 |
| BLACKROCK INC | 21,458 | 49,520 |
| BROADCOM INC | 47,535 | 145,113 |
| BROWN & BROWN INC | 25,388 | 27,733 |
| CANADIAN NATURAL RESOURCES LTD | 6,767 | 14,414 |
| CENCORA INC | 19,113 | 25,673 |
| CHEVRON CORP | 84,911 | 134,244 |
| CISCO SYSTEMS INC | 50,947 | 49,004 |
| COMCAST CORP | 103,250 | 113,133 |
| CRH PLC | 10,936 | 13,140 |
| CROWDSTRIKE HOLDINGS, INC | 22,598 | 45,958 |
| CROWN CASTLE INTL | 43,903 | 35,133 |
| DASSAULT SYS SA SPN ADR | 17,763 | 19,608 |
| DBS GROUP HLDGS SPON ADR | 11,503 | 21,265 |
| DOW INC | 35,792 | 37,840 |
| EAST WEST BANCORP, INC | 18,811 | 23,384 |
| EATON CORP PLC | 31,776 | 54,185 |
| EMERSON ELECTRIC CO | 48,026 | 58,885 |
| ENTERGY CORP | 84,108 | 93,601 |
| FERGUSON PLC | 13,011 | 25,099 |
| FORTIVE CORPORATION | 70,313 | 75,103 |
| GALLAGHER ARTHUR J & CO | 25,778 | 48,349 |
| GILEAD SCIENCES INC | 19,703 | 18,632 |
| HARDING LOEVNER INSTITUTIONAL | 115,013 | 125,399 |
| HOME DEPOT INC | 50,290 | 79,707 |
| HONEYWELL INTL | 98,118 | 141,554 |
| HOYA CORP SPONS ADR | 11,385 | 24,281 |
| ING GROUP N V SPONSORED ADR | 8,022 | 12,316 |
| INTERNATIONAL BUSINESS MACHINE | 44,620 | 53,154 |
| ISHARES BARCLAYS US AGGREGATE | 323,361 | 325,043 |
| ISHARES MSCI EAFE SMALL CAP IN | 38,349 | 40,854 |
| ISHARES MSCI EMERGING MARKETS | 58,164 | 65,661 |
| JOHNSON & JOHNSON | 121,229 | 119,122 |
| JP MORGAN CHASE | 87,452 | 168,399 |
| JPMORGAN U.S. SMALL COMPANY FU | 321,895 | 336,687 |
| KINDER MORGAN INC | 22,034 | 18,698 |
| L'OREAL ADR | 10,112 | 13,420 |
| LKQ CORPORATION | 21,755 | 24,373 |
| LOCKHEED MARTIN CORP | 60,383 | 65,720 |
| MAGNA INTERNATIONAL INC | 14,289 | 10,044 |
| MASCO CORP | 29,164 | 36,169 |
| MCDONALD'S CORP | 61,333 | 77,093 |
| MERCK & CO INC | 45,079 | 73,043 |
| METLIFE INC | 15,020 | 21,823 |
| MICROSOFT CORP | 54,209 | 276,388 |
| MONSTER BEVERAGE CORP | 19,654 | 25,925 |
| MORGAN STANLEY | 31,793 | 57,349 |
| MOTOROLA SOLUTIONS INC | 23,870 | 36,005 |
| NOVO NORDISK A S | 16,916 | 45,518 |
| NVIDIA CORP | 74,372 | 103,006 |
| NXP SEMICONDUCTORS | 8,253 | 20,671 |
| ORIX CORP ADS | 20,586 | 23,348 |
| PALO ALTO NETWORKS INC | 36,166 | 56,617 |
| PARKER HANNIFIN CP | 87,446 | 135,907 |
| PHILIP MORRIS INTL | 77,907 | 85,613 |
| PPG INDUSTRIES INC | 47,705 | 50,847 |
| PROCTER GAMBLE CO | 135,904 | 158,996 |
| RECKITT BENCKISER GROUP | 18,060 | 17,725 |
| ROCHE HOLDING LTD ADR | 15,800 | 18,477 |
| RWE AKTIENGESELLSCHAF | 12,439 | 19,139 |
| SAP AKTIENGESELL ADS | 8,381 | 10,821 |
| SCHLUMBERGER LTD | 9,102 | 20,296 |
| SERVICE NOW | 31,780 | 40,270 |
| SHIN-ETSU CHEMICAL C | 13,105 | 24,453 |
| SONY GROUP CORP | 9,470 | 22,726 |
| SSE PLC SPON ADR | 12,416 | 14,652 |
| STATE STREET CORPORATION | 50,368 | 55,771 |
| STRYKER CORPORATION | 29,708 | 38,930 |
| SUMITOMO MITSUI FINCL GRP | 16,032 | 16,069 |
| TECHNIPFMC PLC | 2,523 | 6,848 |
| THALES S.A. | 19,677 | 24,220 |
| THERMO FISHER SCIENTIFIC INC | 45,811 | 57,325 |
| TJX COMPANIES INC | 51,114 | 70,827 |
| TORONTO DOMINION | 9,355 | 10,016 |
| TOTALENERGIES SE | 13,981 | 18,866 |
| UNITEDHEALTH GROUP INC | 59,187 | 75,285 |
| UNIVERSAL MUSIC GROUP | 19,718 | 22,150 |
| VARIANT ALTERNATIVE INCOME FUN | 214,367 | 211,556 |
| VERIZON COMMUNICATIONS | 43,947 | 29,406 |
| VERSUS CAPITAL REAL ASSETS FUN | 273,301 | 294,607 |
| VISA INC | 55,066 | 80,709 |
| VOYA FINANCIAL INC | 14,388 | 18,240 |
| WAL-MART DE MEX V SP/ADR | 23,830 | 25,754 |
| WAL-MART STORES INC | 65,523 | 74,096 |
| ZOETIS INC | 11,366 | 26,645 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKSTONE REAL ESTATE INCOME | 170,229 | 160,182 | |
| MORRISON STREET DEBT OPP FD II | 25,137 | 19,046 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Document Review/Drafting | 7,499 | 7,499 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 27,090 | 27,090 | ||
| Bank Charges | 753 | 753 | ||
| K-1 Exp MORRISON STREET DEBT O | 197 | 197 | ||
| Office Supplies | 272 | 272 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 62,750 | 62,750 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2023 | 6,300 | |||
| 990-PF Excise Tax for 2022 | 404 | |||
| 990-PF Extension for 2022 | 700 | |||
| Foreign Tax Paid | 1,960 | 1,960 |