| 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 |
|---|---|---|
| GS FIN CORP 6.6% 30 JUN 26 | 175,000 | 175,000 |
| RBC 7.15% 18 MAY 26 | 175,000 | 168,980 |
| AERCAP 1.75% 30 JAN 26 | 29,031 | 29,031 |
| AES CORP 1.375% 15 JAN 26 | 33,663 | 33,710 |
| AIRCASTLE LTD 4.25% 15 JUN 26 | 34,823 | 34,627 |
| AMGEN INC. 5.15% 02 MAR 28 | 30,388 | 30,218 |
| ARES CAP CORP 3.875% 15 JAN 26 | 4,838 | 4,943 |
| ARES CAP CORP 3.25% 15 JUL 25 | 59,357 | 59,417 |
| ASTRAZENECA FN 1.75% 28 MAY 28 | 31,833 | 31,757 |
| BOFA CORP VAR 3.97% 05 MAR 29 | 34,130 | 33,943 |
| BARCLAYS PLC 4.375% 12 JAN 26 | 10,348 | 9,953 |
| BAT INT FIN 5.931% 02 FEB 29 | 31,266 | 30,900 |
| BERK HATH ENER 3.25% 15 APR 28 | 33,680 | 33,318 |
| BLKSTN PRIV CR 7.05% 29 SEP 25 | 10,139 | 10,146 |
| BLUE OWL CC 4.25% 15 JAN 26 | 29,660 | 29,692 |
| BOEING 2.196% 04 FEB 26 | 33,869 | 33,941 |
| CANADIAN NA RES 3.9% 01 FEB 25 | 29,945 | 29,962 |
| CAP ONE VAR 1.878% 02 NOV 27 | 32,871 | 33,073 |
| CISCO 4.85% 26 FEB 29 | 30,142 | 30,176 |
| CITIGROUP 3.2% 21 OCT 26 | 34,129 | 34,043 |
| CNA FIN 4.5% 01 MAR 26 | 29,877 | 29,906 |
| CVS HEALTH 2.875% 01 JUN 26 | 34,014 | 33,985 |
| DEUT BNK VAR 2.552% 07 JAN 28 | 33,269 | 33,292 |
| DISCOVER FIN 4.1% 09 FEB 27 | 34,386 | 34,371 |
| DOMINION ENGY 1.45% 15 APR 26 | 33,549 | 33,570 |
| ENGY TRANS 4.95% 15 MAY 28 | 35,142 | 34,954 |
| EQUINIX 1.45% 15 MAY 26 | 33,454 | 33,474 |
| GS GRP 3.85% 26 JAN 27 | 34,391 | 34,348 |
| JPM CHASE VAR 2.069% 01 JUN 29 | 32,095 | 31,803 |
| L3HARRIS TECH 5.05% 01 JUN 29 | 35,516 | 34,988 |
| LAM RESEARCH 4% 15 MAR 29 | 33,979 | 34,029 |
| MS VAR 3.591% 22 JUL 28 | 33,852 | 33,751 |
| ORACLE 2.65% 15 JUL 26 | 33,947 | 33,943 |
| PFIZER INVEST 4.45% 19 MAY 28 | 29,693 | 29,734 |
| PHILIP MORRIS 4.875% 15 FEB 28 | 30,188 | 30,072 |
| PLNS AAM PPELN 4.65% 15 OCT 25 | 29,970 | 29,956 |
| PRIN FIN 3.7% 15 MAY 29 | 28,916 | 28,571 |
| RBC 4.9% 12 JAN 28 | 30,317 | 30,017 |
| RTX CORP 3.125% 04 MAY 27 | 29,058 | 28,951 |
| SANTANDER HLDGS 4.5% 17 JUL 25 | 39,850 | 39,878 |
| SPRINT LLC 7.625% 01 MAR 26 | 30,748 | 30,664 |
| SYNCHRONY FIN 3.7% 04 AUG 26 | 9,644 | 9,781 |
| VERIZON 4.329% 21 SEP 28 | 29,451 | 29,383 |
| VMWARE LLC 3.9% 21 AUG 27 | 34,357 | 34,212 |
| WELLS FARGO 3% 23 OCT 26 | 33,961 | 33,935 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES CORE S&P 500 ETF | 70,987 | 205,449 |
| ISHARES US EQ FAC ROT ACT ETF | 28,306 | 33,774 |
| VANGUARD EXTENDED MARKET ETF | 30,838 | 35,716 |
| AVANTIS EMERGING MKTS EQ ETF | 10,831 | 11,170 |
| GS GQG PARTNERS INT OPP FUND | 21,062 | 18,839 |
| ISHARES CORE MSCI EAFE ETF | 42,496 | 56,857 |
| ISHARES CORE MSCI EMERGING ETF | 14,739 | 15,248 |
| SPDR MSCI EAFE STRATFACT ETF | 7,515 | 9,789 |
| T ROWE PRICE INTL VAL EQ FUND | 20,321 | 20,702 |
| VANGUARD GLBL WELLINGTON FUND | 18,428 | 18,204 |
| BLACKROCK GLBL EQ MKT NEUT FUN | 14,703 | 14,194 |
| CALAMOS MKT NEUT INCOME FUND | 8,898 | 9,229 |
| VICTORY MKT NEUT INCOME FUND | 4,512 | 4,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME RECEIVABLE | 9,155 | 34,874 | 34,874 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS OTHER INCOME | 5,164 | 5,164 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 0 | 0 | 0 | |
| FOREIGN TAX WITHHELD | 298 | 298 | 298 |