| 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 NOTE CALL MAKE WHOL | 49,190 | 51,074 |
| ALPHABET - 0.800% - 08/15/2027 | 56,815 | 60,383 |
| AON NORTH AMERICA INC - 5.300% | 48,587 | 47,198 |
| APPLE INC NOTE CALL MAKE WHOLE | 42,500 | 44,178 |
| CAPITAL ONE FINL - 3.750% - 07 | 55,346 | 57,906 |
| CITIGROUP BOND - 4.450% - 09/2 | 40,060 | 41,435 |
| COSTCO - 1.600% - 04/20/2030 | 41,027 | 42,786 |
| ENTERPRISE PRODS - 3.700% - 02 | 43,641 | 44,567 |
| EOG RES INC - 4.375% - 04/15/1 | 51,783 | 52,504 |
| MORGAN STANLEY - 7.250% - 04/0 | 42,595 | 42,709 |
| NORTHERN TR CORP NOTE - 6.125% | 46,875 | 46,452 |
| PFIZER INC - 3.450% - 03/15/20 | 40,079 | 41,005 |
| SCHWAB CHARLES CORP NOTE - 2.4 | 23,942 | 23,872 |
| TOYOTA MTR CR CORP MTN CALL MA | 54,354 | 54,178 |
| WAL-MART STORES INC - 3.700% - | 19,740 | 19,542 |
| WASTE MGMT INC - 4.875% - 02/1 | 69,943 | 68,664 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADOBE SYSTEMS, INC | 46,995 | 40,021 |
| ALPHABET INC CL A | 73,651 | 115,852 |
| ALPHABET INC CL C | 1,974 | 3,809 |
| AMAZON COM | 64,450 | 125,272 |
| AMERICAN TOWER REIT INC | 20,515 | 22,009 |
| AMERICAN WATER WORKS COMPANY I | 21,754 | 21,163 |
| AMGEN INC | 37,802 | 35,968 |
| ANHEUSER BUSCH COS INC | 18,352 | 17,625 |
| APPLE INC | 136,617 | 208,348 |
| ASML HOLDING NV NY REG SHS | 34,240 | 40,199 |
| BERKSHIRE HATHAWAY INC. CLASS | 38,281 | 48,954 |
| BROADCOM INC | 18,002 | 23,184 |
| CINTAS CRP | 25,007 | 33,617 |
| CME GROUP, INC | 14,371 | 16,256 |
| CNI FIXED INCOME OPP FD CL N | 104,580 | 104,299 |
| COSTCO WHOLESALE CORPORATION | 33,170 | 52,227 |
| ELI LILLY & CO | 19,790 | 19,300 |
| EOG RESOURCES INC | 34,735 | 34,322 |
| EXXON MOBIL CORP | 24,583 | 24,741 |
| FEDERATED INSTI HIGH YIELD BD | 16,109 | 16,898 |
| HCA INC | 27,465 | 31,516 |
| HOME DEPOT INC | 58,734 | 73,519 |
| ISHARES 0 5 YEAR HIGH YIELD CO | 21,240 | 21,987 |
| ISHARES IBOXX $ HIGH YIELD COR | 8,142 | 8,573 |
| ISHARES JP MORGAN USD EM MKTS | 7,109 | 7,123 |
| ISHARES RUSSELL MIDCAP VALUE | 81,413 | 103,472 |
| JP MORGAN CHASE | 52,236 | 86,296 |
| LINDE PLC COM | 20,872 | 24,283 |
| MASTERCARD INC | 50,588 | 66,874 |
| MCDONALD'S CORP | 40,546 | 44,353 |
| META PLATFORMS INC | 18,680 | 17,565 |
| MICROSOFT CORP | 143,481 | 204,427 |
| NEXTERA ENERGY, INC | 35,097 | 42,082 |
| NORTHROP GRUMMAN CORP | 21,719 | 23,934 |
| NOVO NORDISK A S | 40,896 | 29,247 |
| NVIDIA CORP | 50,144 | 162,491 |
| NXP SEMICONDUCTORS | 36,900 | 38,452 |
| OCCIDENTAL PETROLEUM CORP | 9,902 | 7,906 |
| PARKER HANNIFIN CP | 23,184 | 38,162 |
| PEPSICO INC | 39,158 | 35,126 |
| PIMCO INCOME FUND | 14,823 | 15,018 |
| QUANTA SVCS INC | 19,378 | 34,133 |
| ROPER INDUSTRIES | 17,464 | 18,715 |
| S&P GLOBAL INC COM | 21,109 | 28,388 |
| SALESFORCE.COM | 21,992 | 33,433 |
| SCHLUMBERGER LTD | 11,738 | 8,090 |
| T-MOBILE US INC | 24,242 | 39,731 |
| TESLA MOTORS INC | 40,577 | 68,653 |
| THERMO FISHER SCIENTIFIC INC | 44,950 | 44,740 |
| TJX COMPANIES INC | 25,070 | 32,981 |
| TRANE TECHNOLOGIES PLC | 31,382 | 57,249 |
| UNITEDHEALTH GROUP INC | 59,116 | 58,174 |
| VANGUARD MID-CAP GROWTH ETF | 169,824 | 183,714 |
| VANGUARD MID-CAP VALUE INDEX | 81,413 | 103,047 |
| VERTEX PHARMCTLS INC | 26,802 | 30,203 |
| VISA INC | 54,174 | 76,798 |
| WAL-MART STORES INC | 22,477 | 39,393 |
| WALT DISNEY HOLDINGS CO | 36,623 | 49,551 |
| ZOETIS INC | 18,150 | 17,271 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 23,232 | 23,232 | ||
| State or Local Filing Fees | 25 | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 52,611 | 52,611 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 700 | |||
| 990-PF Excise Tax for 2023 | 56 |