| 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 | 58,845 | 60,896 |
| AIR LEASE CORP - 3.625% - 12/0 | 38,968 | 41,566 |
| AIR LEASE CORP SER A MTN - 2.8 | 14,372 | 13,702 |
| AIR LEASE CORP SER A MTN CALL | 6,711 | 6,675 |
| ALTRIA GROUP - 4.800% - 02/14/ | 11,857 | 9,884 |
| AMERICAN EXPRESS - 5.389% - 07 | 73,961 | 75,826 |
| AMERICAN HONDA FIN - 2.300% - | 58,888 | 61,612 |
| AMERICAN TOWER CORP NOTE - 3.9 | 4,945 | 4,792 |
| AMERIPRISE - 5.700% - 12/15/20 | 50,495 | 50,485 |
| AMGEN INC NOTE - 5.150% - 03/0 | 42,446 | 43,309 |
| AMPHENOL CORP - 2.800% - 02/15 | 18,743 | 19,008 |
| AON CORP NOTE - 3.750% - 05/02 | 20,467 | 20,889 |
| AON PLC NOTE - 3.875% - 12/15/ | 22,146 | 22,826 |
| ASTRAZENECA PLC - 3.125% - 06/ | 21,843 | 19,370 |
| AUTONATION INC - 4.750% - 06/0 | 21,494 | 23,169 |
| AUTOZONE INC NOTE - 4.000% - 0 | 31,402 | 33,308 |
| BANK AMER CORP MEDIUM - 3.974% | 6,215 | 6,711 |
| BANK NEW YORK MELLON - 3.442% | 24,971 | 21,438 |
| BANK NEW YORK MELLON CORP - 4. | 53,273 | 55,569 |
| BANK OF MONTREAL - 0.949% - 01 | 31,439 | 33,613 |
| BANK OF NOVA SCOTIA - 5.250% - | 43,726 | 45,471 |
| BANK OF NOVA SCOTIA NOTE - 2.2 | 22,142 | 20,947 |
| BAT CAP CORP - 3.557% - 08/15/ | 5,474 | 5,805 |
| BAT CAPITAL CORP NOTE CALL MAK | 4,820 | 4,979 |
| BAXTER INTL - 2.600% - 08/15/2 | 31,231 | 32,865 |
| BERRY GLOBAL INC - 1.570% - 01 | 21,847 | 23,161 |
| BHP BILLTON FIN - 5.250% - 09/ | 73,833 | 74,766 |
| BK OF AMERICA CORP SER N MTN - | 68,012 | 72,467 |
| BOEING CO - 2.750% - 02/01/202 | 28,070 | 29,264 |
| BP CAP MARKETS - 3.119% - 05/0 | 16,514 | 14,732 |
| BP CAP MKTS AMER INC - 0.000% | 4,826 | 5,077 |
| BROADCOM INC - 3.500% - 01/15/ | 10,520 | 10,590 |
| CANADIAN IMPERIAL - 3.450% - 0 | 54,615 | 57,370 |
| CANADIAN IMPERIAL BK SR NTS - | 22,177 | 20,960 |
| CANADIAN NAT LTD - 3.850% - 06 | 31,851 | 33,276 |
| CANADIAN NATL RY CO - 2.750% - | 10,677 | 9,800 |
| CAPITAL ONE FINL CORP NOTE - 3 | 21,026 | 20,266 |
| CARDINAL HEALTH INC - 3.410% - | 31,514 | 32,949 |
| CARRIER GLOBAL CORPORATION - 2 | 13,979 | 14,309 |
| CBOE GLOBAL MKTS INC NOTE - 3. | 30,470 | 31,411 |
| CENTERPOINT ENERGY RES - 1.750 | 52,390 | 56,996 |
| CHEVRON CORP - 2.954% - 05/16/ | 11,037 | 9,806 |
| CIGNA CORP - 4.375% - 10/15/20 | 5,494 | 4,900 |
| CITIGROUP - 3.700% - 01/12/202 | 5,625 | 4,950 |
| CITIGROUP INC NOTE - 1.462% - | 41,663 | 44,749 |
| CITIGROUP INC NOTE CALL MAKE W | 12,060 | 12,971 |
| CLOROX COMPANY (THE) - 4.400% | 42,305 | 44,276 |
| COMCAST CORP - 2.650% - 02/01/ | 8,640 | 8,957 |
| COMCAST CORP - 4.550% - 01/15/ | 12,695 | 12,872 |
| COMCAST CORP NOTE - 3.300% - 0 | 37,465 | 38,854 |
| CONSTELLATION BRANDS, INC - 4. | 14,897 | 12,856 |
| CROWN CASTLE - 3.800% - 02/15/ | 31,068 | 32,718 |
| CSX CORP - 3.800% - 03/01/2028 | 5,759 | 4,859 |
| CVS HEALTH CORP - 3.625% - 04/ | 31,862 | 32,994 |
| DIGITAL RLTY TR LP - 4.450% - | 19,046 | 15,714 |
| DISCOVER FINL SVCS - 4.100% - | 6,372 | 5,892 |
| DOLLAR GEN CORP - 3.500% - 04/ | 31,972 | 33,931 |
| DOW CHEMICAL CO SER B - 4.800% | 41,749 | 42,759 |
| DUKE ENERGY CORP NEWNOTE CALL | 22,629 | 20,325 |
| EBAY INC - 2.700% - 03/11/2030 | 22,398 | 24,227 |
| EMERSON ELEC CO - 1.800% - 10/ | 4,533 | 4,645 |
| ENBRIDGE INC - 4.250% - 12/01/ | 42,075 | 43,577 |
| ENERGY TRANSFER LP - 4.950% - | 21,085 | 21,971 |
| ENTERPRISE PRODS OPER LLC NOTE | 11,564 | 12,097 |
| ERP OPER LTD PARTNERSHIP NOTE | 24,811 | 26,005 |
| EVERSOURCE ENERGY SER Z NOTE - | 32,530 | 33,430 |
| FISERV INC - 4.200% - 10/01/20 | 32,502 | 33,029 |
| FOX CORP SER B - 4.709% - 01/2 | 20,420 | 16,803 |
| GATX CORP NOTE - 4.700% - 04/0 | 8,395 | 7,892 |
| GENERAL MTRS CO - 4.200% - 10/ | 15,705 | 13,733 |
| GILEAD SCIENCES - 3.650% - 03/ | 42,238 | 43,472 |
| GLOBAL PMTS INC NOTE - 4.950% | 22,097 | 23,028 |
| HCP INC - 3.500% - 07/15/2029 | 5,492 | 5,617 |
| HEWLETT PACKARD - 4.900% - 10/ | 19,825 | 16,999 |
| HONEYWELL INTL INC - 4.250% - | 72,953 | 74,985 |
| HORMEL FOODS CORP NOTE CALL - | 58,447 | 61,618 |
| INTEL CORP NOTE - 5.125% - 02/ | 14,144 | 13,878 |
| INTEL CORP NOTE CALL MAKE WHOL | 11,222 | 9,933 |
| INTERCONTINENTAL EXCHANGE INC | 58,685 | 61,101 |
| JOHN DEER CAPITAL - 4.950% - 0 | 10,036 | 10,097 |
| JPMORGAN CHASE &CO NT - 1.470% | 52,803 | 56,763 |
| KELLOGG CO - 3.400% - 11/15/20 | 31,236 | 32,812 |
| LABORATORY CORP OF AMER - 3.60 | 16,534 | 14,984 |
| LAM RESEARCH CORP - 3.750% - 0 | 62,359 | 60,374 |
| LOCKHEED MARTIN CORP - 4.500% | 79,016 | 77,902 |
| MARSH AND MCLENNAN COMPANIES I | 22,124 | 22,782 |
| MICROSOFT CORP - 3.450% - 08/0 | 75,479 | 74,122 |
| MITSUBISHI FIN GROUP - 3.677% | 39,475 | 41,125 |
| MORGAN STANLEY MTN - 2.475% - | 74,327 | 79,089 |
| MPLX LP 4.0% 03/15/2028 - 4.00 | 17,189 | 14,551 |
| NASDAQ - 5.350% - 06/28/2028 | 30,579 | 31,446 |
| NEXTERA ENERGY - 3.550% - 05/0 | 58,636 | 61,389 |
| NORFOLK - 5.050% - 08/01/2030 | 41,366 | 43,427 |
| NORTHERN TR CORP NOTE - 4.000% | 73,306 | 75,985 |
| NUTRIEN LTD - 4.900% - 03/27/2 | 43,583 | 44,983 |
| NXP B V / NXP FDG LLC / NXP US | 17,743 | 18,447 |
| OMNICOM GROUP INC BOND - 3.600 | 44,777 | 46,337 |
| ORACLE CORP - 2.950% - 05/15/2 | 14,129 | 12,909 |
| ORACLE CORP NOTE - 4.650% - 05 | 30,923 | 32,533 |
| PHILP MORRIS - 4.875% - 02/15/ | 24,315 | 25,058 |
| PHILP MORRIS - 5.125% - 02/15/ | 48,892 | 51,241 |
| PNC FINL - 5.582% - 06/12/2029 | 9,612 | 10,174 |
| PRUDENTIAL - 1.500% - 03/10/20 | 59,064 | 62,712 |
| QUALCOMM INC - 3.450% - 05/20/ | 11,111 | 9,959 |
| REALTY INCOME CORP - 4.850% - | 53,747 | 56,635 |
| REALTY INCOME CORP - 4.875% - | 5,733 | 5,013 |
| RELX CAPITAL INC - 4.000% - 03 | 42,954 | 43,435 |
| ROPER TECHNOLOGIES INC - 4.200 | 9,797 | 8,785 |
| SABINE PASS LIQUEFACTION LLC - | 57,915 | 58,546 |
| SCHWAB CHARLES CORP SER A NOTE | 22,163 | 19,941 |
| SHIRE ACQUISITIONS - 3.200% - | 1,875 | 1,955 |
| SIMON PPTY GROUP LP NT - 3.250 | 66,126 | 69,231 |
| SOUTHERN CO SER 2019 B - 5.113 | 53,600 | 55,457 |
| SOUTHERN POWER - 4.150% - 12/0 | 23,966 | 20,900 |
| STATE STR CORP NOTE - 2.203% - | 74,150 | 78,873 |
| STRYKER CORP - 3.500% - 03/15/ | 42,074 | 43,411 |
| SUMITOMO MITSUI FIN GRP - 3.78 | 22,645 | 19,795 |
| SUNTRUST BANKS INC NOTE - 4.00 | 22,603 | 19,952 |
| SYNCHRONY FINL - 3.700% - 08/0 | 9,850 | 9,781 |
| TELEDYNE TECHNOLOGIES INC - 2. | 31,158 | 33,147 |
| THE CIGNA GROUP SER C - 4.500% | 37,106 | 37,899 |
| THERMO FISHER - 4.953% - 08/10 | 58,750 | 59,399 |
| TOYOTA MOTOR CREDIT CORP - 3.4 | 22,182 | 19,932 |
| TOYOTA MTR CR - 1.900% - 01/13 | 35,155 | 36,972 |
| TRANSCANADA PIPELINES - 4.100% | 41,959 | 44,629 |
| UDR INC - 3.200% - 01/15/2030 | 42,025 | 44,863 |
| UINON PAC CORP - 2.891% - 04/0 | 53,407 | 52,455 |
| UNITEDHEALTH GROUP INC - 2.000 | 78,008 | 78,458 |
| US BANCORP MTN - 2.215% - 01/2 | 22,079 | 23,701 |
| US BANCORP MTN - 4.548% - 07/2 | 7,654 | 7,934 |
| VERIZON COMMS - 4.016% - 12/03 | 42,276 | 44,134 |
| VIRINIA ELEC&PWR CO - 2.875% - | 9,708 | 10,134 |
| WASTE MGMT INC - 4.625% - 02/1 | 4,841 | 4,953 |
| WELLS FARGO & CO SER U MTN - 3 | 7,824 | 7,975 |
| WELLS FARGO - 3.584% - 05/22/2 | 12,867 | 12,599 |
| WESTPAC BANKING CORPORATION - | 55,222 | 57,569 |
| WESTPAC BKG CORP NOTE - 2.700% | 29,806 | 31,092 |
| WILLIAMS PARTNERS L.P. MTN - 4 | 21,237 | 21,887 |
| XCEL ENERGY INC - 3.300% - 06/ | 10,748 | 9,927 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DB X TRACKERS MSCI EAFE HEDGED | 496,504 | 570,409 |
| GOLDMAN SACHS HIGH YIELD FUND | 692,735 | 616,475 |
| ISHARES MSCI EMERGING MARKETS | 254,899 | 191,745 |
| ISHARES RUSSELL 2000 | 366,109 | 372,097 |
| ISHARES TRUST MSCI EAFE INDEX | 762,338 | 743,776 |
| ISHARES TRUST RUSSELL 1000 GRO | 1,441,637 | 2,340,407 |
| ISHARES TRUST RUSSELL 1000 VAL | 1,662,811 | 2,118,813 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ARES SR DIRECT LENDING III ACC | 43,669 | 45,980 | |
| GOLDMAN SACHS PRIVATE CREDIT C | 450,000 | 450,893 | |
| TCV XII ACCESS OFFSHORE SCSP | 61,613 | 60,014 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 30,753 | 30,753 | ||
| State or Local Filing Fees | 25 | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 23,599 | 23,599 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 3,200 | |||
| 990-PF Extension for 2023 | 35,400 |