| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 67,185 | 23,515 | 45,122 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER EQUIPMENT | 2013-04-29 | 4,134 | 4,134 | SL | 5.000000000000 | 0 | 0 | ||
| NEW EQUIPMENT | 2024-03-01 | 7,935 | SL | 5.000000000000 | 1,323 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC | 13,922 | 13,922 |
| ALTRIA GROUP | 14,486 | 14,486 |
| AMERN EXPRESS CO SR NTS VAR RT 07/26/2028 DTD 07/26/2024 | 4,021 | 4,021 |
| AMERN HONDA FIN SR NTS MTN 4.9% 03/13/2029 | 4,983 | 4,983 |
| AMGEN INC SR NTS 4.05% 08/18/2029 DTD 08/18/2022 | 4,814 | 4,814 |
| AMPHENOL CORP SR NTS 5.05% 04/05/2029 DTD 04/05/2024 | 5,030 | 5,030 |
| AON CORP/AON GLOBAL HOLD | 4,978 | 4,978 |
| ATMOS ENERGY CORP SR NTS 2.625% 09/15/2029 DTD 10/02/2019 | 4,546 | 4,546 |
| AVALONBAY COMMUNITIES 2.95% 05/11/2026 DTD 05/11/2016 | 4,882 | 4,882 |
| BAKER HUGHES LLC/CO-OBL SR NTS 3.337% 12/15/2027 DTD 01/31/2018 | 4,823 | 4,823 |
| BHP BILLITON FIN USA LTD | 6,029 | 6,029 |
| BK OF AMER CORP SR NTS VAR RT 03/11/2027 DTD 03/11/2021 | 4,818 | 4,818 |
| BK OF AMER CORP SR NTS VAR RT 04/25/2029 DTD 04/25/2023 | 5,023 | 5,023 |
| BK OF AMER CORP SR NTS VAR RT 04/23/2027 DTD 04/23/2019 | 24,598 | 24,598 |
| BK OF AMER CORP SR NTS VAR RT 07/23/2031 DTD 07/23/2020 | 37,859 | 37,859 |
| BK OF NY MELLON CORP SR NTS MTN VAR RT 10/25/2029 DTD 10/25/2023 | 15,759 | 15,759 |
| BK OF NY MELLON CORP SR NTS MTN VAR RT 04/26/2034 DTD 04/26/2023 | 4,900 | 4,900 |
| BK OF MONTREAL SR NTS MTN 1.25% | 18,909 | 18,909 |
| BOOKING HOLDINGS INC SR NTS 3.6% 06/01/2026 DTD 05/23/2016 | 14,805 | 14,805 |
| BRISTOL-MYERS SQUIBB CO SR NTS 5.9% 11/15/2033 DTD 11/13/2023 | 11,542 | 11,542 |
| BROOKFIELD CORP SR NTS 4.0% 01/15/2025 DTD 01/15/2015 | 14,994 | 14,994 |
| CAMDEN PPTY TRUST SR NTS 5.85% | 5,100 | 5,100 |
| CAP ONE FINL CO SR NTS VAR RT 07/24/2026 DTD 07/27/2022 | 9,992 | 9,992 |
| CENCORA INC. | 4,839 | 4,839 |
| CHARLES SCHWAB CORP | 13,740 | 13,740 |
| CHARLES SCHWAB CORP SR NTS VAR RT 05/19/2029 DTD 05/19/2023 | 10,202 | 10,202 |
| CITIGROUP INC SR NTS VAR RT 10/27/2028 DTD 10/27/2017 | 9,624 | 9,624 |
| CITIGROUP INC SR NTS VAR RT 09/19/2030 DTD 09/19/2024 | 8,745 | 8,745 |
| CITIGROUP INC SR NTS VAR RT 03/17/2033 DTD 03/17/2022 | 9,876 | 9,876 |
| CITIGROUP INC SR NTS VAR RT 06/11/2035 DTD 06/11/2024 | 4,958 | 4,958 |
| COLUMBIA PIPELINE GROUP | 4,987 | 4,987 |
| COMCAST CORP 1.5% 02/15/2031 DTD 08/25/2020 | 12,209 | 12,209 |
| CONOCOPHILLIPS CO 5.05% 09/15/2033 DTD 08/17/2023 | 4,933 | 4,933 |
| DUKE ENERGY FL LLC | 4,868 | 4,868 |
| EIDP INC | 10,685 | 10,685 |
| ELECTR ARTS INC | 8,304 | 8,304 |
| ENTERGY LOUISIANA LLC 3.120% 09/01/2027 DTD 05/23/2017 | 4,807 | 4,807 |
| ENTERPRISE PRODUCTS OPERATIONS | 4,880 | 4,880 |
| ERP OPER LP SR NTS 2.5% 02/15/2030 DTD 08/27/2019 | 4,449 | 4,449 |
| ERP OPER LP SR NTS 2.85% 11/01/2026 DTD 10/12/2016 | 4,842 | 4,842 |
| EVERGY METRO | 4,876 | 4,876 |
| GA PWR CO SR NTS 4.95% 05/17/2033 DTD 05/04/2023 | 4,896 | 4,896 |
| GILEAD SCIENCES INC. | 6,022 | 6,022 |
| GOLDMAN SACHS GROUP INC 4.25% 10/21/2025 DTD 10/21/2015 | 1,989 | 1,989 |
| GOLDMAN SACHS GROUP INC SR NTS VAR RT 10/21/2027 DTD 10/21/2021 | 4,744 | 4,744 |
| GOLDMAN SACHS GROUP INC SR NTS VAR RT 06/05/2028 DTD 06/05/2017 | 14,569 | 14,569 |
| GOLDMAN SACHS GROUP INC SR NTS VAR RT 04/23/2029 DTD 01/23/2018 | 28,854 | 28,854 |
| HUNTINGTON BANCSHARES SR NTS VAR RT 01/15/2031 DTD 11/18/2024 | 6,005 | 6,005 |
| ISHARES BROAD USD HIGH YIELD | 288,802 | 288,802 |
| ISHARES CORE MSCI EMERGING | 289,873 | 289,873 |
| ISHARES TIPS BOND ETF | 884,791 | 884,791 |
| KIMCO RLTY OP LLC | 4,439 | 4,439 |
| KLA CORP SR NTS 4.65% 07/15/2032 DTD 06/23/2022 | 9,785 | 9,785 |
| LORD ABBETT SHRT DUR INC -F3 | 520,337 | 520,337 |
| MAGNA INTL INC SR NTS 5.5% 03/21/2033 DTD 03/21/2023 | 6,072 | 6,072 |
| MANULIFE FINANCIAL CORP 4.150% 03/04/2026 DTD 03/04/2016 | 11,924 | 11,924 |
| METLIFE INC SR NTS 6.5% 12/15/2032 DTD 12/10/2022 | 10,885 | 10,885 |
| META PLATFORMS INC. SR NTS 4.75% 08/15/2034 DTD 08/09/2024 | 4,867 | 4,867 |
| MID-AMERICA APARTMENTS SR NTS 4.2% 06/15/2028 DTD 05/14/2018 | 4,888 | 4,888 |
| MITSUBISHI UFJ FIN GRP SR NTS 3.741% 03/07/2029 DTD 03/07/2019 | 9,566 | 9,566 |
| MORGAN STANLEY SR NTS MTN VAR RT 01/23/2030 DTD 01/23/2019 | 38,930 | 38,930 |
| MORGAN STANLEY SR NTS MTN VAR RT 04/21/2034 DTD 04/21/2023 | 5,908 | 5,908 |
| MORGAN STANLEY SR NTS MTN VAR RT 07/19/2035 DTD 07/19/2024 | 2,951 | 2,951 |
| NATL RURAL UTIL COOP 3.9% 11/01/2028 DTD 10/31/2018 | 9,656 | 9,656 |
| NETFLIX INC SR NTS 4.875% 04/15/2028 DTD 10/26/2017 | 5,020 | 5,020 |
| NEWMONT/NEWCREST FDN 3.25% 05/13/2030 DTD 09/06/2024 | 4,595 | 4,595 |
| NEXTERA ENERGY CAP | 13,579 | 13,579 |
| NUCOR CORP SR NTS 4.3% 05/23/2027 DTD 05/23/2022 | 9,918 | 9,918 |
| ONE GAS INC SR NTS 2.0% 05/15/2030 DTD 05/04/2020 | 4,322 | 4,322 |
| PFIZER INVT ENTER 4.75% 05/19/2033 DTD 05/19/2023 | 9,717 | 9,717 |
| PHILIP MORRIS INTL INC. SR NTS 4.875% 02/15/2028 DTD 02/15/2023 | 16,038 | 16,038 |
| PGIM HIGH YIELD | 1,175,454 | 1,175,454 |
| PNC FINL SERVICES SR NTS VAR RT 01/21/2028 DTD 01/22/2024 | 3,026 | 3,026 |
| PNC FINL SERVICES SR NTS VAR RT 06/12/2029 DTD 06/12/2023 | 10,175 | 10,175 |
| POTOMAC ELEC PWR 5.2% 03/15/2034 DTD 03/04/2024 | 4,956 | 4,956 |
| PPL ELEC UTILITIES 5.0% 05/15/2033 DTD 03/02/2023 | 4,941 | 4,941 |
| PRIN FINL GRP 2.125% 06/15/2030 DTD 06/12/2020 | 14,652 | 14,652 |
| PROLOGIS LP 1.25% 10/15/2030 DTD 08/20/2020 | 4,098 | 4,098 |
| PUB STORAGE SR NTS 2.25% 11/09/2031 DTD 11/09/2021 | 12,547 | 12,547 |
| PUB SVC OK SR NTS 2.2% 08/15/2031 DTD 08/13/2021 | 12,408 | 12,408 |
| REGENCY CENTERS LP | 4,878 | 4,878 |
| REP SERVICES INC SR NTS 5.0% 04/01/2034 DTD 03/28/2023 | 10,729 | 10,729 |
| RLTY INCOME CORP SR NTS 3.0% 01/15/2027 DTD 10/12/2016 | 19,341 | 19,341 |
| ROYAL BK OF CANADA SR NTS MTN 2.05% 01/21/2027 DTD 01/21/2022 | 23,737 | 23,737 |
| RTX CORP SR NTS 2.375% 03/15/2032 DTD 11/16/2021 | 12,451 | 12,451 |
| S&P GLOBAL INC 2.5% 12/01/2029 DTD 11/26/2019 | 8,987 | 8,987 |
| SIMON PPTY GROUP LP SR NTS 2.45% 09/13/2029 DTD 09/13/2019 | 4,496 | 4,496 |
| SIX CIRCLES CREDIT OPPORT | 1,205,325 | 1,205,325 |
| SOUTHERN CAL EDISON 5.15% 06/01/2029 DTD 03/01/2024 | 6,035 | 6,035 |
| SOUTHERN CAL EDISON 5.2% 06/01/2034 DTD 01/11/2024 | 9,894 | 9,894 |
| SUMITOMO MITSUI FINL GRP SR NTS 3.784% 03/09/2026 DTD 03/09/2016 | 34,642 | 34,642 |
| THERMO FISHER SCIENTIFIC SR NTS 4.95% 11/21/2032 DTD 11/21/2022 | 4,966 | 4,966 |
| TORONTO-DOMINION BK | 15,245 | 15,245 |
| TORONTO-DOMINION BK | 4,738 | 4,738 |
| TOTALENERGIES CAP INTL 2.829% 01/10/2030 DTD 07/10/2019 | 4,550 | 4,550 |
| TOTALENERGIES CAP SA 5.15% 04/05/2034 DTD 04/05/2024 | 4,978 | 4,978 |
| TOYOTA MTR CR CORP SR NTS MTN 4.8% 01/05/2034 DTD 01/05/2024 | 9,715 | 9,715 |
| TRUIST FINL CORP SR NTS MTN VAR RT 10/28/2026 DTD 10/28/2022 | 10,076 | 10,076 |
| TRUIST FINL CORP SR NTS 4.0% 05/01/2025 DTD 04/26/2018 | 9,976 | 9,976 |
| TUCSON ELEC PWR CO 1.5% | 12,387 | 12,387 |
| TYCO ELECTRONICS GROUP S 4.625% 02/01/2030 DTD 08/02/2024 | 4,951 | 4,951 |
| UNITEDHEALTH GROUP INC SR NTS 2.3% 05/15/2031 DTD 05/19/2021 | 17,006 | 17,006 |
| US BANCORP MTN 3.0% 07/30/2029 DTD 07/29/2019 | 4,582 | 4,582 |
| US BANCORP SR NTS VAR RT 06/12/2029 DTD 06/12/2023 | 10,226 | 10,226 |
| US BANCORP SR NTS VAR RT 02/01/2034 DTD 02/01/2023 | 5,743 | 5,743 |
| VANGUARD MORTGAGE-BACKED SEC | 787,510 | 787,510 |
| VANGUARD TOTAL BOND MARKET | 424,485 | 424,485 |
| VANGUARD TOTAL INTL BOND ETF | 990,369 | 990,369 |
| WALT DISNEY COMPANY 3.8% 03/22/2030 DTD 03/23/2020 | 5,743 | 5,743 |
| WELLS FARGO & CO 4.15% 1/24/29 DTD 1/24/19 | 24,238 | 24,238 |
| WELLS FARGO & CO SR NTS MTN VAR RT 04/25/2026 DTD 04/25/2022 | 4,985 | 4,985 |
| WELLS FARGO & CO SR NTS MTN VAR RT 01/23/2030 DTD 01/23/2024 | 8,023 | 8,023 |
| WESTPAC BNKG CORP SR NTS 2.85% 05/13/2026 DTD 05/13/2016 | 14,667 | 14,667 |
| WI ELEC PWR | 9,065 | 9,065 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES GOLD TRUST | 860,385 | 860,385 |
| ISHARES MSCI ALL COUNTRY ASI | 860,458 | 860,458 |
| ISHARES RUSSELL MID-CAP ETF | 2,449,387 | 2,449,387 |
| MFS INTL INTRINSIC VALUE-R6 | 465,102 | 465,102 |
| NEUBERGER BERMAN LONG | 752,857 | 752,857 |
| RIO TINTO FIN USA LTD | 10,735 | 10,735 |
| SAN DIEGO G & E | 5,022 | 5,022 |
| SIX CIRCLES INTERNATIONAL UNCONSTRAINED EQUITY FUND | 1,524,178 | 1,524,178 |
| SIX CIRCLES U.S. UNCONSTRAINED EQUITY FUND | 2,546,633 | 2,546,633 |
| SPDR S&P 500 ETF TRUST | 2,152,672 | 2,152,672 |
| VANGUARD FTSE EMERGING MARKET | 476,160 | 476,160 |
| VANGUARD S&P 500 ETF | 4,860,066 | 4,860,066 |
| WASTE CONNECTIONS INC. | 5,872 | 5,872 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AP EUROPE VII (APAX) PRIVATE INVESTORS OFFSHORE LP | FMV | 6,645 | 6,645 |
| BCP VI PRIVATE INVESTORS OFFSHORE,LP | FMV | 123,154 | 123,154 |
| BLACKSTONE ALT MULTI-STRAT- Y | FMV | 818,231 | 818,231 |
| CLAYTON, DUBILIER & RICE (CD&R) FUND 8, LP | FMV | 2,047 | 2,047 |
| COATUE OFFSHORE FUND, LTD. CLASS B SUB CLASS E TRANCHE 4R - NEW ISSUES INELI | FMV | 1,581,088 | 1,581,088 |
| FIDELITY INTL IND-INST PRM | FMV | 392,572 | 392,572 |
| ISHARES MSCI EAFE INTL-K | FMV | 263,523 | 263,523 |
| JPM BETABUILDERS EUROPE | FMV | 132,454 | 132,454 |
| JPM BETABUILDERS JAPAN | FMV | 441,865 | 441,865 |
| JPM BTABLDRS DEV ASIA | FMV | 261,251 | 261,251 |
| JPMORGAN BETABUILDERS CANADA ETF | FMV | 308,761 | 308,761 |
| SILVER LAKE PARTNERS III PRIVATE INVESTORS OFFSHORE LP | FMV | 104,435 | 104,435 |
| VINTAGE 2013 PRIVATE INVESTMENTS, OFFSHORE | FMV | 297,160 | 297,160 |
| VINTAGE 2014 PRIVATE INVESTMENTS, OFFSHORE | FMV | 249,858 | 249,858 |
| VINTAGE 2015 PRIVATE INVESTMENTS, OFFSHORE (LESS THAN $1M) | FMV | 600,328 | 600,328 |
| VINTAGE 2017 PRIVATE INVESTMENTS, OFFSHORE ($1 - 4.99MM) | FMV | 825,922 | 825,922 |
| VINTAGE 2018 PRIVATE INVESTMENTS, OFFSHORE (LESS THAN $1MM) | FMV | 820,647 | 820,647 |
| VINTAGE 2019 PRIVATE INVESTMENTS OFFSHORE SICAV-RAIF S.C.SP. (LESS THAN $1MM | FMV | 694,803 | 694,803 |
| VINTAGE 2022 PRIVATE INVESTMENTS OFFSHORE | FMV | 455,452 | 455,452 |
| VINTAGE 2024 PRIVATE INVESTMENTS OFFSHORE | FMV | 64,102 | 64,102 |
| XTRACKERS MSCI JAPAN HEDGED EQUITY ETF | FMV | 330,426 | 330,426 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER EQUIPMENT | 4,134 | 4,134 | 0 | |
| NEW EQUIPMENT | 7,935 | 1,323 | 6,612 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 10,800 | 10,800 | 10,800 |
| DEFERRED COMPENSATION | 316,312 | 357,548 | 357,548 |
| OPERATING LEASE RIGHT-OF-USE | 175,544 | 60,132 | 60,132 |
| EXCISE TAXES RECEIVABLE | 0 | 7,834 | 7,834 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES | 11,074 | 0 | 11,074 | |
| OFFICE SUPPLIES | 2,554 | 400 | 4,955 | |
| TECHNOLOGY MAINTENANCE | 9,415 | 0 | 9,415 | |
| SUBSCRIPTIONS | 1,727 | 0 | 1,727 | |
| POSTAGE AND DELIVERY | 514 | 0 | 514 | |
| INSURANCE | 2,257 | 0 | 2,257 | |
| COMMUNICATIONS AND REPORTS | 58,807 | 0 | 58,807 | |
| REGISTRATION FEES | 25 | 0 | 25 | |
| STRATEGIC PLANNING | 3,750 | 0 | 3,750 | |
| RELOCATION | 5,444 | 0 | 5,444 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 1,978,291 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED COMPENSATION | 316,312 | 357,548 |
| DEFERRED TAX LIABILITY | 142,052 | 144,032 |
| OPERATING LEASE LIABILITIES | 175,544 | 60,132 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 178,922 | 178,922 | 0 | |
| PAYROLL SERVICES | 3,275 | 0 | 3,275 | |
| STRATEGIC PARTNERSHIPS | 39,500 | 0 | 39,500 | |
| TECHNICAL ASSISTANCE | 81,989 | 0 | 81,989 | |
| 403B MANAGEMENT FEES | 1,878 | 0 | 1,878 | |
| RESEARCH AND OTHER CONSULTANTS | 64,211 | 0 | 64,211 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME AND EXCISE TAXES | 53,040 | 0 | 0 |