| 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 - 4.500% - 05/14/20 | 83,329 | 70,257 |
| AMGEN INC - 6.400% - 02/01/203 | 50,952 | 52,479 |
| COMCAST CORP NOTE CALL - 3.900 | 76,934 | 63,114 |
| DISNEY WALT CO - 2.650% - 01/1 | 65,206 | 66,406 |
| GEORGIA PWR CO - 4.300% - 03/1 | 54,229 | 42,556 |
| GOLDMAN SACHS - 2.600% - 02/07 | 61,178 | 53,141 |
| HOME DEPOT INC - 3.300% - 04/1 | 87,830 | 66,284 |
| JPMORGAN CHASE & CO - 3.300% - | 72,015 | 68,933 |
| LOCKHEED MARTIN CORP - 4.850% | 76,190 | 69,307 |
| LOWES COS INC NOTE - 5.000% - | 72,230 | 73,866 |
| MCDONALDS CORP - 3.600% - 07/0 | 79,075 | 79,751 |
| MORGAN STANLEY - 4.000% - 07/2 | 105,284 | 99,589 |
| ORACLE CORP - 3.800% - 11/15/2 | 53,637 | 41,781 |
| STARBUCKS CORP - 2.550% - 11/1 | 67,825 | 56,948 |
| UNITEDHEALTH GROUP INC NOTE - | 70,303 | 67,252 |
| VERIZON - 3.875% - 02/08/2029 | 83,447 | 72,334 |
| VISA INC - 4.150% - 12/14/2035 | 66,560 | 60,071 |
| WELLS FARGO CO - 4.150% - 01/2 | 80,124 | 72,706 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABS | 55,597 | 54,858 |
| ABBVIE INC | 71,764 | 124,390 |
| AIRBUS GROUP | 7,607 | 9,560 |
| ALPHABET INC CL A | 60,610 | 233,785 |
| AMAZON COM | 100,271 | 125,052 |
| AMER INTERNATIONAL GROUP INC | 52,919 | 65,884 |
| AMERICAN ELECTRIC POWER INC | 72,637 | 77,012 |
| AMERIPRISE FINANCIAL INC | 11,344 | 29,284 |
| ANALOG DEVICES INC | 23,756 | 31,869 |
| APPLE INC | 80,242 | 201,087 |
| AT&T, INC | 77,651 | 80,834 |
| AUTONATION INC | 21,292 | 48,404 |
| AVALONBAY CMNTYS INC | 82,110 | 86,888 |
| AVERY DENNISON CORP | 28,126 | 24,327 |
| AXA ADS | 5,652 | 7,828 |
| BARCLAYS PLC ADR | 4,885 | 6,379 |
| BHP BILLITON LIMITED | 7,879 | 5,371 |
| BLACKROCK INC | 21,458 | 62,532 |
| BROADCOM INC | 47,275 | 219,089 |
| BROWN & BROWN INC | 25,388 | 39,788 |
| CANADIAN NATURAL RESOURCES LTD | 3,076 | 6,174 |
| CENCORA INC | 19,113 | 28,085 |
| CHEVRON CORP | 114,321 | 146,288 |
| CISCO SYSTEMS INC | 50,947 | 57,424 |
| COCA COLA FEMSA SA | 7,858 | 6,621 |
| COMCAST CORP | 26,911 | 25,896 |
| COMPASS GROUP PLC ADR | 7,254 | 7,726 |
| CRH PLC | 10,936 | 17,579 |
| CROWDSTRIKE HOLDINGS, INC | 22,598 | 61,589 |
| CROWN CASTLE INTL | 46,536 | 33,581 |
| DASSAULT SYS SA SPN ADR | 9,902 | 7,921 |
| DBS GROUP HLDGS SPON ADR | 6,308 | 16,773 |
| DELL TECHNOLOGIES INC CLASS C | 14,230 | 12,100 |
| DFA EMERGING MARKETS CORE EQ P | 72,669 | 70,853 |
| DOW INC | 35,792 | 27,690 |
| EAST WEST BANCORP, INC | 43,104 | 53,626 |
| EATON CORP PLC | 31,776 | 74,671 |
| EMERSON ELECTRIC CO | 48,026 | 74,978 |
| ENTERGY CORP | 85,716 | 142,542 |
| EXXON MOBIL CORP | 54,898 | 50,558 |
| FERGUSON PLC | 4,577 | 7,464 |
| FORTIVE CORPORATION | 80,509 | 85,500 |
| GALLAGHER ARTHUR J & CO | 22,067 | 36,901 |
| HOME DEPOT INC | 52,005 | 91,413 |
| HONEYWELL INTL | 33,691 | 51,955 |
| HOYA CORP SPONS ADR | 6,628 | 14,260 |
| ING GROUP N V SPONSORED ADR | 4,696 | 7,522 |
| INTERCONTINENTAL HOTELS GROUP | 7,412 | 9,369 |
| INTERNATIONAL BUSINESS MACHINE | 46,348 | 73,643 |
| ISHARES BARCLAYS MBS BOND FUND | 768,595 | 767,361 |
| ISHARES BARCLAYS US AGGREGATE | 240,422 | 235,951 |
| ISHARES MSCI EAFE SMALL CAP IN | 22,944 | 23,693 |
| ISHARES MSCI EMERGING MARKETS | 33,384 | 37,152 |
| JOHNSON & JOHNSON | 63,037 | 60,017 |
| JP MORGAN CHASE | 86,702 | 232,518 |
| JPMORGAN U.S. SMALL COMPANY FU | 157,574 | 153,064 |
| KINDER MORGAN INC | 36,647 | 43,840 |
| KINGFISHER PLC | 8,648 | 7,271 |
| L'OREAL ADR | 5,289 | 4,929 |
| LOCKHEED MARTIN CORP | 30,430 | 36,931 |
| MASCO CORP | 29,164 | 39,188 |
| MCDONALD'S CORP | 12,958 | 17,393 |
| MEDTRONIC PLC | 22,427 | 22,366 |
| MERCK & CO INC | 99,043 | 113,905 |
| METLIFE INC | 15,020 | 27,020 |
| MICROSOFT CORP | 72,063 | 316,124 |
| MONSTER BEVERAGE CORP | 19,654 | 23,652 |
| MORGAN STANLEY | 33,728 | 79,832 |
| MOTOROLA SOLUTIONS INC | 23,870 | 53,156 |
| NOVARTIS AG ADR | 9,849 | 9,244 |
| NOVO NORDISK A S | 10,067 | 16,344 |
| NVIDIA CORP | 68,342 | 235,007 |
| NXP SEMICONDUCTORS | 4,585 | 10,393 |
| ORIX CORP ADS | 12,886 | 15,935 |
| PALO ALTO NETWORKS INC | 36,166 | 69,873 |
| PARKER HANNIFIN CP | 79,710 | 155,191 |
| PHILIP MORRIS INTL | 77,907 | 109,519 |
| PROCTER GAMBLE CO | 138,722 | 181,900 |
| SAP AKTIENGESELL ADS | 4,789 | 9,848 |
| SERVICE NOW | 27,877 | 53,006 |
| SIEMENS AG | 16,330 | 15,952 |
| SONY GROUP CORP | 6,438 | 15,870 |
| SSE PLC SPON ADR | 11,956 | 11,360 |
| STATE STREET CORPORATION | 114,250 | 148,207 |
| STRYKER CORPORATION | 45,424 | 63,009 |
| SUMITOMO MITSUI FINCL GRP | 9,190 | 13,621 |
| T-MOBILE US INC | 52,766 | 62,908 |
| TAIWAN SEMICONDUCTOR MFG CO LT | 4,223 | 5,925 |
| TECHNIPFMC PLC | 1,336 | 5,209 |
| TEXTRON INC | 48,183 | 42,070 |
| THALES S.A. | 11,835 | 13,714 |
| THERMO FISHER SCIENTIFIC INC | 45,811 | 56,185 |
| TJX COMPANIES INC | 51,956 | 89,399 |
| TOTALENERGIES SE | 5,493 | 5,995 |
| UNITEDHEALTH GROUP INC | 108,690 | 112,301 |
| UNIVERSAL MUSIC GROUP | 11,449 | 11,484 |
| VARIANT ALTERNATIVE INCOME FUN | 181,493 | 169,931 |
| VERALTO CORPORATION | 47,468 | 53,981 |
| VERIZON COMMUNICATIONS | 43,947 | 31,192 |
| VERSUS CAPITAL REAL ASSETS FUN | 221,472 | 239,140 |
| VISA INC | 60,679 | 97,972 |
| WAL-MART DE MEX V SP/ADR | 14,447 | 9,504 |
| WAL-MART STORES INC | 62,183 | 120,166 |
| WELLS FARGO & CO | 39,480 | 36,174 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKSTONE REAL ESTATE INCOME | 177,905 | 165,755 | |
| MORRISON STREET DEBT OPP FD II | 24,959 | 18,388 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Document Review/Drafting | 1,373 | 1,373 | ||
| General Consultations | 5,198 | 5,198 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 27,631 | 27,631 | ||
| Bank Charges | 556 | 556 | ||
| K-1 Exp MORRISON STREET DEBT O | 178 | 178 | ||
| State or Local Filing Fees | 25 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Class Action Lawsuit Proceeds | 43 | 43 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 60,785 | 60,785 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 5,400 | |||
| Foreign Tax Paid | 1,523 | 1,523 |