| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 400 | 200 | 200 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 00287YBZ1 ABBVIE INC 2.6% 21 N | ||
| 06048WK25 BANK OF AMERICA CORP | 99,930 | 96,467 |
| 06368G4U8 BANK OF MONTREAL 2.2 | 84,915 | 79,614 |
| 06368GWK9 BANK OF MONTREAL 4.5 | 175,000 | 173,761 |
| 064159F76 BANK OF NOVA SCOTIA | 74,438 | 60,377 |
| 06746XBW2 BARCLAYS BANK PLC 7. | ||
| 06747PML0 BARCLAYS BANK PLC 3% | ||
| 06748XNQ0 BARCLAYS BANK PLC 4. | 44,856 | 44,646 |
| 17290AGE4 CITIGROUP INC 3.65% | 100,000 | 96,326 |
| 17298CHP6 CITIGROUP INC 3% 27 | 169,320 | 153,777 |
| 17298CHW1 CITIGROUP INC 2.25% | 99,750 | 90,181 |
| 17328VP20 CITIGROUP GLOBAL MAR | 49,875 | 41,642 |
| 38141GXD1 GOLDMAN SACHS GROUP | 165,312 | 165,653 |
| 38150AEZ4 GOLDMAN SACHS GROUP | 154,121 | 132,502 |
| 38150AGB5 GOLDMAN SACHS GROUP | 173,703 | 144,643 |
| 58013MEU4 MCDONALD'S CORP 3.37 | 100,546 | 99,464 |
| 61766YGE5 MORGAN STANLEY FIN L | 99,653 | 98,843 |
| 78014RAB6 ROYAL BANK OF CANADA | 90,000 | 77,248 |
| 89114T6J6 TORONTO-DOMINION BAN | 79,607 | 75,513 |
| 89114VBM8 TORONTO-DOMINION BAN | 100,000 | 99,251 |
| 92343VDY7 VERIZON COMMUNICATIO | 200,933 | 197,725 |
| 95001DAY6 WELLS FARGO & COMPAN | 99,258 | 83,964 |
| SUB ACCOUNT FIXED INCOME | 1,353,424 | 1,322,143 |
| 057224AK3 BAKER HUGHES A GE CO | 52,960 | 53,482 |
| 05723KAG5 BAKER HUGHES LLC/CO- | 236,865 | 235,506 |
| 099724AJ5 BORGWARNER INC 3.375 | 117,563 | 119,526 |
| 110122DY1 BRISTOL-MYERS SQUIBB | 263,309 | 260,089 |
| 12189TAJ3 BURLINGTN NORTH SANT | 10,748 | 10,562 |
| 14040HBG9 CAPITAL ONE FINANCIA | 24,581 | 24,995 |
| 20826FBL9 CONOCOPHILLIPS COMPA | 74,116 | 72,854 |
| 253393AF9 DICK'S SPORTING GOOD | 41,975 | 43,832 |
| 25389JAU0 DIGITAL REALTY TRUST | 243,990 | 245,965 |
| 278265AE3 EATON VANCE CORP 3.5 | 245,075 | 248,324 |
| 438506AS6 HONEYWELL INC 6.625% | 92,870 | 91,891 |
| 456866AK8 TRANE TECHNOLOGIES C | 3,046 | 3,049 |
| 458140CG3 INTEL CORP 5.2% 10 F | 203,834 | 193,366 |
| 46625HHV5 JPMORGAN CHASE & CO | 51,457 | 49,786 |
| 49271VAF7 KEURIG DR PEPPER INC | 272,709 | 272,575 |
| 502431AP4 L3HARRIS TECH INC 5. | 253,758 | 253,056 |
| 532457CF3 ELI LILLY & CO 4.7% | 99,543 | 98,037 |
| 58933YBK0 MERCK & CO INC 4.5% | 49,234 | 48,183 |
| 665859AW4 NORTHERN TRUST CORP | 196,440 | 197,368 |
| 68389XCM5 ORACLE CORP 4.5% 06 | 247,453 | 247,509 |
| 70450YAE3 PAYPAL HOLDINGS INC | 228,000 | 228,537 |
| 741503AZ9 BOOKING HOLDINGS INC | 19,520 | 19,740 |
| 747525AF0 QUALCOMM INC 3.45% 2 | 19,600 | 19,918 |
| 751212AC5 RALPH LAUREN CORP 3. | 245,625 | 248,061 |
| 844741BF4 SOUTHWEST AIRLINES C | 219,375 | 221,265 |
| 891092AD0 TORO CO 7.8% 15 JUN | 19,993 | 20,094 |
| 891092AE8 TORO CO 6.625% 01 MA | 58,269 | 58,842 |
| 90353TAP5 UBER TECHNOLOGIES IN | 74,393 | 71,780 |
| 91913YAU4 VALERO ENERGY CORP 3 | 241,125 | 244,627 |
| 928563AF2 VMWARE LLC 4.7% 15 M | 123,440 | 122,346 |
| 92940PAF1 WRKCO INC 4.2% 01 JU | 2,813 | 2,796 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 002824100 ABBOTT LABORATORIES | ||
| 00287Y109 ABBVIE INC | ||
| 02079K305 ALPHABET INC-CL A | ||
| 031162100 AMGEN INC | 124,626 | 219,459 |
| 037833100 APPLE INC | 22,632 | 647,837 |
| 084670702 BERKSHIRE HATHAWAY I | ||
| 092113109 BLACK HILLS CORP | ||
| 09247X101 BLACKROCK INC | ||
| 11135F101 BROADCOM INC | ||
| 166764100 CHEVRON CORP | ||
| 17275R102 CISCO SYSTEMS INC | ||
| 191216100 COCA-COLA CO/THE | ||
| 22160K105 COSTCO WHOLESALE COR | 130,817 | 425,149 |
| 254687106 WALT DISNEY CO/THE | ||
| 320517105 FIRST HORIZON CORP | ||
| 38141G104 GOLDMAN SACHS GROUP | ||
| 437076102 HOME DEPOT INC | ||
| 458140100 INTEL CORP | ||
| 478160104 JOHNSON & JOHNSON | ||
| 548661107 LOWE'S COS INC | ||
| 580135101 MCDONALD'S CORP | ||
| 594918104 MICROSOFT CORP | 52,948 | 446,369 |
| 617446448 MORGAN STANLEY | ||
| 68389X105 ORACLE CORP | ||
| 713448108 PEPSICO INC | ||
| 742718109 PROCTER & GAMBLE CO/ | 278,859 | 277,964 |
| 75513E101 RTX CORP | ||
| 79466L302 SALESFORCE INC | ||
| 855244109 STARBUCKS CORP | ||
| 87612E106 TARGET CORP | ||
| 882508104 TEXAS INSTRUMENTS IN | ||
| 911312106 UNITED PARCEL SERVIC | ||
| 92343V104 VERIZON COMMUNICATIO | ||
| 92826C839 VISA INC-CLASS A SHA | ||
| 931142103 WALMART INC | ||
| SUB ACCOUNT EQUITIES | 2,295,429 | 3,161,278 |
| 025816109 AMERICAN EXPRESS CO | 277,226 | 452,308 |
| 03076C106 AMERIPRISE FINANCIAL | 377,272 | 528,703 |
| 040413205 ARISTA NETWORKS INC | 379,923 | 639,969 |
| 09260D107 BLACKSTONE INC | 363,828 | 519,501 |
| 169656105 CHIPOTLE MEXICAN GRI | 466,188 | 600,106 |
| 253393102 DICK'S SPORTING GOOD | 372,118 | 427,931 |
| 26614N102 DUPONT DE NEMOURS IN | 262,091 | 272,518 |
| 30303M102 META PLATFORMS INC-C | 341,627 | 423,324 |
| 31620M106 FIDELITY NATIONAL IN | 228,191 | 309,107 |
| 36266G107 GE HEALTHCARE TECHNO | 410,229 | 355,797 |
| 459200101 INTL BUSINESS MACHIN | 360,553 | 367,116 |
| 46982L108 JACOBS SOLUTIONS INC | 206,167 | 248,132 |
| 501044101 KROGER CO | 248,788 | 303,854 |
| 532457108 ELI LILLY & CO | 518,291 | 630,724 |
| 550021109 LULULEMON ATHLETICA | 423,804 | 410,708 |
| 571903202 MARRIOTT INTERNATION | 257,341 | 307,113 |
| 57636Q104 MASTERCARD INC - A | 259,859 | 314,889 |
| 58933Y105 MERCK & CO. INC. | 384,677 | 329,776 |
| 64110L106 NETFLIX INC | 317,339 | 580,249 |
| 670100205 NOVO-NORDISK A/S-SPO | 400,668 | 295,995 |
| 67066G104 NVIDIA CORP | 345,703 | 787,208 |
| 718546104 PHILLIPS 66 | 338,027 | 298,952 |
| 74762E102 QUANTA SERVICES INC | 256,830 | 402,648 |
| 780259305 SHELL PLC-ADR | 258,813 | 265,699 |
| 842587107 SOUTHERN CO/THE | 220,311 | 266,799 |
| 872590104 T-MOBILE US INC | 318,951 | 425,788 |
| 874039100 TAIWAN SEMICONDUCTOR | 460,806 | 781,863 |
| 889478103 TOLL BROTHERS INC | 211,275 | 259,835 |
| 907818108 UNION PACIFIC CORP | 248,857 | 237,162 |
| G8994E103 TRANE TECHNOLOGIES P | 380,378 | 482,740 |
| N6596X109 NXP SEMICONDUCTORS N | 279,491 | 267,711 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 3130A6UG0 FEDERAL HOME LOAN BA | AT COST | 50,292 | 49,259 |
| 3130A9YY1 FEDERAL HOME LOAN BA | AT COST | 304,555 | 288,021 |
| 3130AKGV2 FEDERAL HOME LOAN BA | AT COST | 89,945 | 81,416 |
| 3130AM4H2 FEDERAL HOME LOAN BA | |||
| 3130ANAJ9 FEDERAL HOME LOAN BA | AT COST | 104,990 | 99,719 |
| 3130ASZ77 FEDERAL HOME LOAN BA | AT COST | 105,000 | 103,737 |
| 3130ATAR8 FEDERAL HOME LOAN BA | |||
| 3133EHC84 FEDERAL FARM CREDIT | AT COST | 228,217 | 216,648 |
| 3133EJS59 FEDERAL FARM CREDIT | AT COST | 71,024 | 69,437 |
| 3133EJVU0 FEDERAL FARM CREDIT | AT COST | 256,567 | 245,823 |
| 3133EKVA1 FEDERAL FARM CREDIT | AT COST | 200,000 | 170,862 |
| 3133EL4W1 FEDERAL FARM CREDIT | AT COST | 99,945 | 97,617 |
| 3133EL5F7 FEDERAL FARM CREDIT | AT COST | 100,000 | 87,451 |
| 3133EL5U4 FEDERAL FARM CREDIT | AT COST | 150,000 | 132,771 |
| 3133ELK37 FEDERAL FARM CREDIT | AT COST | 224,967 | 221,265 |
| 3133ELXP4 FEDERAL FARM CREDIT | AT COST | 155,000 | 133,534 |
| 3133EMBQ4 FEDERAL FARM CREDIT | |||
| 3133ENWX4 FEDERAL FARM CREDIT | AT COST | 94,656 | 92,865 |
| 3137EAEN5 FREDDIE MAC 2.75% 19 | |||
| SUB ACCOUNT INVESTMENTS OTHER | AT COST | 1,117,528 | 1,087,297 |
| 3130ATVX2 FEDERAL HOME LOAN BA | AT COST | 101,139 | 100,229 |
| 3130AYM60 FEDERAL HOME LOAN BA | AT COST | 200,000 | 199,710 |
| 3130AYMR4 FEDERAL HOME LOAN BA | AT COST | 200,000 | 199,674 |
| 3130AYNK8 FEDERAL HOME LOAN BA | AT COST | 150,000 | 150,470 |
| 3130AYQQ2 FEDERAL HOME LOAN BA | AT COST | 200,000 | 199,724 |
| 3130AYW85 FEDERAL HOME LOAN BA | AT COST | 197,476 | 193,402 |
| 3130B05F2 FEDERAL HOME LOAN BA | AT COST | 250,000 | 249,473 |
| 3130B0A90 FEDERAL HOME LOAN BA | AT COST | 200,000 | 199,652 |
| 3130B0B24 FEDERAL HOME LOAN BA | AT COST | 250,000 | 250,150 |
| 3130B0NS4 FEDERAL HOME LOAN BA | AT COST | 50,000 | 49,899 |
| 3130B0S59 FEDERAL HOME LOAN BA | AT COST | 100,000 | 100,071 |
| 3130B0SL4 FEDERAL HOME LOAN BA | AT COST | 50,000 | 50,043 |
| 3130B1CV7 FEDERAL HOME LOAN BA | AT COST | 50,000 | 50,177 |
| 3130B2TS4 FEDERAL HOME LOAN BA | AT COST | 50,000 | 47,927 |
| 3130B2XJ9 FEDERAL HOME LOAN BA | AT COST | 50,000 | 47,938 |
| 3130B32M4 FEDERAL HOME LOAN BA | AT COST | 75,000 | 72,796 |
| 3130B3ES8 FEDERAL HOME LOAN BA | AT COST | 50,000 | 49,528 |
| 3130B3EX7 FEDERAL HOME LOAN BA | AT COST | 140,000 | 137,292 |
| 3130B3KF9 FEDERAL HOME LOAN BA | AT COST | 45,000 | 44,656 |
| 3130B3W74 FEDERAL HOME LOAN BA | AT COST | 100,000 | 99,912 |
| 313383PK1 FEDERAL HOME LOAN BA | AT COST | 194,216 | 189,872 |
| 3133ENUC2 FEDERAL FARM CREDIT | AT COST | 4,761 | 4,732 |
| 3133EP3Z6 FEDERAL FARM CREDIT | AT COST | 125,401 | 124,994 |
| 3133ERC58 FEDERAL FARM CREDIT | AT COST | 129,870 | 129,544 |
| 3133ERDM0 FEDERAL FARM CREDIT | AT COST | 5,030 | 5,040 |
| 3133ERWK3 FEDERAL FARM CREDIT | AT COST | 100,000 | 98,022 |
| 3135GARH6 FANNIE MAE 5.65% 16 | AT COST | 24,976 | 25,004 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 8,188 | 8,188 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 7,648 | 7,648 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 01878T558 AB SMALL CAP VALUE P | 319,713 | 0 | 0 |
| 27616P103 EASTERLY GOVERNMENT | 355,234 | 0 | 0 |
| 31420C407 FH INTERM CORP BND-I | 420,706 | 0 | 0 |
| XXX-XX-XXXX FIDELITY CONSERV INC | 512,608 | 0 | 0 |
| 40168W525 GUGGENHEIM TOT RET B | 45,364 | 0 | 0 |
| 46138G888 INVESCO SHORT TERM T | 68,245 | 0 | 0 |
| XXX-XX-XXXX ISHARES RUSSELL 2000 | 330,221 | 0 | 0 |
| XXX-XX-XXXX ISHARES MBS ETF | 1,238,614 | 0 | 0 |
| XXX-XX-XXXX ISHARES MSCI EAFE VA | 1,914,291 | 0 | 0 |
| XXX-XX-XXXX ISHARES MSCI EAFE GR | 1,709,915 | 0 | 0 |
| XXX-XX-XXXX LORD ABBETT SHRT DUR | 407,261 | 0 | 0 |
| 9128282Y5 US TREASURY N/B 2.12 | 92,796 | 0 | 0 |
| 912828T91 US TREASURY N/B 1.62 | 0 | 0 | |
| 912828Z29 US TREASURY N/B 1.5% | 0 | 0 | |
| 912828ZY9 US TREASURY N/B .125 | 0 | 0 | |
| 91282CAP6 US TREASURY N/B .125 | 0 | 0 | |
| 91282CEC1 US TREASURY N/B 1.87 | 291,800 | 291,800 | 290,147 |
| 91282CEG2 US TREASURY N/B 2.25 | 371,393 | 0 | 0 |
| 91282CEP2 US TREASURY N/B 2.87 | 273,245 | 273,224 | 246,978 |
| XXX-XX-XXXX VANGUARD FTSE EMERGI | 681,861 | 0 | 0 |
| 92204A884 VANGUARD COMMUNICATI | 349,373 | 0 | 0 |
| XXX-XX-XXXX AVALONBAY COMMUNITIE | 166,932 | 204,352 | |
| XXX-XX-XXXX FMI INTERNATIONAL FU | 2,835,618 | 3,047,017 | |
| XXX-XX-XXXX FIDELITY OVERSEAS FU | 2,845,225 | 2,972,966 | |
| 31635T781 FIDELITY SM CAP GRW | 822,374 | 860,898 | |
| XXX-XX-XXXX JPMORGAN MID CAP VAL | 2,000,999 | 2,029,404 | |
| XXX-XX-XXXX MFS MID CAP GROWTH F | 1,815,804 | 1,917,089 | |
| 74926P316 RBC EMERGING MARKETS | 1,807,147 | 1,718,035 | |
| 91282CHJ3 US TREASURY N/B 3.75 | 48,260 | 48,369 | |
| 91282CJT9 US TREASURY N/B 4% 1 | 249,268 | 248,770 | |
| XXX-XX-XXXX WILLIAM BLAIR SM CAP | 839,816 | 850,152 | |
| SUB ACCOUNT OTHER ASSETS | 2,974,831 | 3,067,589 |
| Description | Amount |
|---|---|
| 2024 TRANSACTIONS POSTED IN 2025 | 7,621 |
| ROC ADJUSTMENT | 3,838 |
| WASH SALE ADJUSTMENT | 86 |
| ADJUSTMENT TO INCOME (WSC FACTORING) | 75 |
| ACCRUED INTEREST PAID | 936 |
| AMORTIZATION & ACCRETION ADJUSTMENT | 16,848 |
| ADDITIONAL AMORT & ACCRETION ADJUSTMENTS | 1,004 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 909 | 909 | 0 | |
| OTHER NON-ALLOCABLE EXPENSE - | 184 | 184 | 0 | |
| OTHER EXPENSE (NON-DEDUCTIBLE | 131 | 131 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 15,787 | 15,787 |
| Description | Amount |
|---|---|
| 2023 TRANSACTIONS POSTED IN 2024 | 13,699 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 4,342 | 4,342 | 0 | |
| STATE INCOME TAXES - INCOME | 25 | 0 | 25 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 1,663 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 264,905 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 11,122 | 11,122 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 765 | 765 | 0 |