| 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 - 3.200% - 11/21/20 | 5,659 | 4,640 |
| AIR LEASE CORP SER A MTN CALL | 4,423 | 4,768 |
| ALEXANDRIA REAL ESTATE - 4.900 | 6,161 | 4,923 |
| AMERICAN ELEC PWR INC - 1.000% | 5,044 | 4,846 |
| AMERICAN EXPRESS CO - 2.550% - | 4,639 | 4,787 |
| AMERICAN EXPRESS CO - 3.950% - | 5,022 | 4,980 |
| AMERICAN TOWER CORP - 3.125% - | 5,436 | 4,837 |
| AMGEN INC - 2.200% - 02/21/202 | 10,026 | 9,483 |
| ANTHEM INC NOTE - 4.101% - 03/ | 5,656 | 4,890 |
| AON CORP - 2.800% - 05/15/2030 | 5,200 | 4,455 |
| BK OF AMERICA CORP MTN CALL MA | 14,559 | 12,615 |
| BLACKROCK FUNDING - 5.000% - 0 | 7,157 | 6,919 |
| CANADIAN IMPERIAL BANK COMM - | 6,981 | 6,968 |
| CITIGROUP INC - 3.200% - 10/21 | 9,296 | 9,726 |
| COMCAST CORP - 3.150% - 03/01/ | 9,492 | 9,846 |
| CVS CAREMARK CORP NOTE - 4.300 | 5,916 | 4,844 |
| DOMINION RESOURCES - 3.900% - | 5,603 | 4,966 |
| DTE ENERGY CO COM - 5.200% - 0 | 7,228 | 6,995 |
| EQUINIX INC NOTE CALL MAKE WHO | 5,123 | 4,597 |
| EVERSOURCE ENERGY - 1.650% - 0 | 4,601 | 4,162 |
| EXELON CORP - 3.400% - 04/15/2 | 3,953 | 3,934 |
| FIFTH THIRD BANCORP NOTE CALL | 5,048 | 5,171 |
| FLORIDA PWR & LT CO BOND - 2.4 | 4,121 | 4,220 |
| GOLDMAN SACHS - 3.814% - 04/23 | 5,805 | 4,810 |
| GOLDMAN SACHS GROUP INC - 1.99 | 4,796 | 4,129 |
| HOME DEPOT INC - 2.950% - 06/1 | 3,975 | 3,710 |
| HOME DEPOT INC - 3.250% - 04/1 | 5,860 | 5,353 |
| JP MORGAN CHASE - 2.580% - 04/ | 14,214 | 12,869 |
| LINCOLN NATL CORP - 3.050% - 0 | 4,231 | 4,501 |
| LOCKHEED MARTIN - 3.900% - 06/ | 7,588 | 7,433 |
| LOWES COS INC NOTE CALL MAKE W | 6,966 | 6,867 |
| MORGAN STANLEY FR - 3.700% - 1 | 5,463 | 4,793 |
| NEXTERA ENERGY CAP HLDGS INC B | 4,789 | 4,724 |
| OREILLY AUTOMOTIVE INC NOTE - | 4,784 | 4,852 |
| PFIZER INVT - 4.750% - 05/19/2 | 9,941 | 9,685 |
| PROLOGIS LP - 1.250% - 10/15/2 | 4,617 | 4,098 |
| RYDER SYS INC - 6.300% - 12/01 | 5,222 | 5,240 |
| SEMPRA ENERGY COM - 3.250% - 0 | 5,202 | 4,814 |
| SHELL INT'L FINANCE - 2.875% - | 5,157 | 4,888 |
| T MOBILE USA INC - 4.850% - 01 | 6,058 | 5,965 |
| TORONTO DOMINION BANK - 0.750% | 10,005 | 9,620 |
| UNITED HEALTH GROUP - 4.600% - | 4,980 | 5,006 |
| UNITED TECHNOLOGIES - 4.125% - | 5,984 | 4,866 |
| US BANCORP MTN - 4.548% - 07/2 | 5,033 | 4,959 |
| VERIZON COMMS - 4.329% - 09/21 | 5,834 | 4,906 |
| WASTE MGMT INC - 4.875% - 02/1 | 6,738 | 6,866 |
| WELLS FARGO &CO - 2.188% - 04/ | 4,872 | 4,955 |
| WELLTOWER INC BOND - 3.100% - | 4,287 | 4,553 |
| WILLIS NORTH AMER - 5.350% - 0 | 4,929 | 4,969 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN FUNDS EUROPACIFIC GRO | 495,798 | 496,688 |
| ARGA EMERGING MARKETS VALUE FU | 236,483 | 247,687 |
| BAIRD AGGREGATE BOND FUND CLAS | 229,929 | 228,639 |
| BLACKROCK STRAT INC OPP PORTFO | 111,676 | 112,814 |
| COHEN & STEERS INSTITUTIONAL R | 7,919 | 8,338 |
| DFA INTERNATIONAL CORE EQUITY | 477,970 | 515,597 |
| DWS ALTERNATIVE ASSET ALL PLUS | 334,669 | 295,812 |
| GQG PARTNERS EMERGING MARKETS | 122,408 | 109,974 |
| HOTCHKIS & WILEY HIGH YLD-I | 53,660 | 56,639 |
| ISHARES CORE US REIT ETF | 197,441 | 236,518 |
| ISHARES RUSSELL 2000 GROWTH IN | 306,111 | 439,213 |
| ISHARES TRUST RUSSELL 2000 VAL | 305,090 | 417,156 |
| VANGUARD GROWTH ETF | 569,138 | 1,128,300 |
| VANGUARD VALUE ETF | 644,212 | 986,003 |
| WASATCH EMERGING MARKETS SELEC | 122,408 | 122,480 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 27,089 | 27,089 | ||
| Bank Charges | 45 | 45 | ||
| State or Local Filing Fees | 25 | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 39,190 | 39,190 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 1,500 | |||
| 990-PF Extension for 2023 | 1,800 |