| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,910 | 4,955 | 4,955 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AT&T INC. 4.3%30 DUE 02/15/30 | 5,591 | 4,834 |
| ABBVIE INC. 3.2%29 DUE 11/21/29 | 10,403 | 9,276 |
| AIR LEASE CORP 1.875%26 DUE 08/15/26 | 4,429 | 4,768 |
| ALEXANDRIA REAL E 4.9%30 DUE 12/15/30 | 3,986 | 3,938 |
| AMERICAN EXPRESS 3.95%25 DUE 08/01/25 | 10,007 | 9,962 |
| AMERICAN TOWER 3.125%27 DUE 01/15/27 | 5,157 | 4,834 |
| AMGEN INC. 2.2%27 DUE 02/21/27 | 5,050 | 4,734 |
| ELEVANCE HEALTH, 3.65%27 DUE 12/01/27 | 8,871 | 8,714 |
| AON CORP 2.8%30 DUE 05/15/30 | 6,307 | 6,245 |
| APPLE INC. 3.2%27 DUE 05/11/27 | 15,401 | 14,576 |
| ASTRAZENECA FIN 4.875%28 DUE 03/03/28 | 5,135 | 5,022 |
| BANK OF AMERICA C VAR 31 DUE 07/23/31 | 15,121 | 12,613 |
| BOSTON PROPERTIE 2.75%26 DUE 10/01/26 | 4,745 | 4,811 |
| BP CAPITAL MARK 4.234%28 DUE 11/06/28 | 5,012 | 4,900 |
| CVS HEALTH CORP 4.3%28 DUE 03/25/28 | 10,888 | 9,681 |
| CARRIER GLOBAL 2.242%25 DUE 02/15/25 | 5,024 | 4,979 |
| CITIGROUP INC. VAR 28 DUE 07/24/28 | 9,805 | 9,688 |
| COLORADO HSG & 4.923%29SING HSG DUE 11/01/29XTRO TAXBL | 25,006 | 25,143 |
| COMCAST CORP 1.5%31 DUE 02/15/31 | 13,798 | 12,216 |
| DTE ELECTRIC CO 5.2%33 DUE 04/01/33 | 10,262 | 10,039 |
| DOMINION RESOURC 1.45%26 DUE 04/15/26 | 4,702 | 4,795 |
| ENBRIDGE INC. 5.7% 33F DUE 03/08/33 | 6,347 | 6,059 |
| ENERGY TRANSFER 4.95%28 DUE 06/15/28 | 4,052 | 3,989 |
| FIFTH THIRD BANCO VAR 28 DUE 10/27/28 | 10,051 | 10,332 |
| NEXTERA ENERGY, 2.45%32 DUE 02/03/32 | 4,132 | 4,236 |
| GILEAD SCIENCES, 1.2%27 DUE 10/01/27 | 9,603 | 9,121 |
| THE GOLDMAN SACHS VAR 29 DUE 04/23/29 | 10,874 | 9,610 |
| THE HOME DEPOT, 2.95%29 DUE 06/15/29 | 10,385 | 9,297 |
| HONOLULU HAWAII C 2.5%26SWR UTIL DUE 07/01/26XTRO TAXBL | 25,003 | 24,359 |
| JPMORGAN CHASE & VAR 32 DUE 04/22/32 | 15,051 | 12,818 |
| MORGAN STANLEY VAR 33 DUE 10/18/33 | 10,527 | 10,570 |
| NEW MEXICO FIN 2.963%26POOL AUTH DUE 06/15/26TAXBL | 25,002 | 24,509 |
| NEW YORK N Y CIT 3.55%25FINL SCH DUE 07/15/25XTRO TAXBL | 25,039 | 24,895 |
| NEW YORK ST DOR 2.738%26SPL TAX DUE 03/15/26XTRO TAXBL | 23,624 | 24,523 |
| NEW YORK ST URBA 3.15%27SPL TAX DUE 03/15/27XTRO TAXBL | 24,265 | 24,320 |
| ORACLE CORP 2.65%26 DUE 07/15/26 | 6,798 | 6,788 |
| PFIZER INVT ENT4.75% 33F DUE 05/19/33 | 11,064 | 10,643 |
| PROLOGIS, L.P. 1.25%30 DUE 10/15/30 | 4,932 | 4,090 |
| REALTY INCOME CO 3.95%27 DUE 08/15/27 | 6,888 | 6,868 |
| RYDER SYSTEM, INC 6.3%28 DUE 12/01/28 | 5,234 | 5,237 |
| SEMPRA 3.4%28 DUE 02/01/28 | 10,023 | 9,554 |
| TEXAS A & M UNI 3.231%27PUB EDUC DUE 05/15/27XTRO TAXBL | 20,003 | 19,500 |
| TOTALENERGIES 3.455% 29F DUE 02/19/29 | 10,176 | 9,503 |
| TOYOTA MOTOR CRE 3.05%27 DUE 03/22/27 | 10,012 | 9,683 |
| U.S. BANCORP VAR 28 DUE 07/22/28 | 5,020 | 4,955 |
| RTX CORP 4.125%28 DUE 11/16/28 | 6,922 | 6,820 |
| UNITEDHEALTH GRO 3.75%25 DUE 07/15/25 | 10,298 | 9,950 |
| VERIZON COMMUNICA 1.5%30 DUE 09/18/30 | 4,946 | 4,152 |
| WASTE MANAGEMEN 4.875%34 DUE 02/15/34 | 13,870 | 14,716 |
| XCEL ENERGY INC. 4%28 DUE 06/15/28 | 5,272 | 4,846 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC | 33,267 | 77,655 |
| ARES MGMT CORP CLASS A | 27,133 | 79,132 |
| BROADCOM INC | 13,642 | 115,688 |
| CME GROUP INC CLASS A | 58,430 | 75,707 |
| CUMMINS INC | 38,162 | 77,738 |
| CONOCOPHILLIPS | 33,684 | 64,956 |
| DARDEN RESTAURANTS INC | 51,688 | 58,994 |
| EXTRA SPACE STORAGE INC REIT | 55,897 | 53,706 |
| HOME DEPOT INC | 39,129 | 61,460 |
| JOHNSON & JOHNSON | 68,212 | 66,236 |
| KEURIG DR PEPPER INC | 51,463 | 51,007 |
| LAMAR ADVERTISING CO NEWREIT | 34,282 | 61,844 |
| MORGAN STANLEY | 53,320 | 79,581 |
| OLD REP INTL CORP | 38,061 | 75,601 |
| PAYCHEX INC | 48,467 | 73,756 |
| PUBLIC SVC ENTERPRISE GR | 55,323 | 85,673 |
| PROCTER & GAMBLE CO | 43,054 | 66,557 |
| RYMAN HOSPITALITY PPTYS REIT | 29,165 | 26,398 |
| SNAP ON INC | 26,486 | 66,538 |
| SIMON PPTY GROUP INC NEWREIT | 49,580 | 47,186 |
| TARGET CORP CLASS EQUITY | 32,975 | 40,148 |
| TEXAS INSTRS INC | 60,679 | 68,254 |
| UNILEVER PLC FSPONSORED ADR 1 ADR REPS 1 ORD SHS | 56,376 | 68,097 |
| WATSCO INC | 43,957 | 64,923 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FIRST TRUST NORTH AMERICAN ENERG ETF | AT COST | 100,362 | 175,184 |
| CLIFFWATER CORPORATE LENDING I | AT COST | 200,000 | 199,437 |
| NEUBERGER BERMAN STRATEGIC INCOME I | AT COST | 168,030 | 172,382 |
| SCHWAB S&P 500 INDEX | AT COST | 360,664 | 665,755 |
| VANGUARD TOTAL INTL STOCK INDEX ADMIRAL | AT COST | 73,374 | 84,208 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 7,500 | 0 | 7,500 | |
| SUBSCRIPTIONS | 425 | 0 | 425 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 26,835 | 26,835 | 0 | |
| OTHER PROFESSIONAL FEES | 1,500 | 0 | 1,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 933 | 0 | 0 |