| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 097023AM7 BOEING CO SR NTS 7.2 | 6,605 | 5,043 |
| 737679DG2 POTOMAC ELEC PWR 3.6 | ||
| 797440BU7 SAN DIEGO G & E 2.5% | 4,984 | 4,863 |
| 94974BFY1 WELLS FARGO & COMPAN | 10,118 | 9,892 |
| 059165EG1 BALTIMORE GAS & ELEC | ||
| 15189XAR9 CENTERPOINT ENER HOU | 4,967 | 4,838 |
| 4812C0100 JPM CORE BD FD - USD | 82,908 | 81,476 |
| 68233JAZ7 ONCOR ELEC DELIVERY | ||
| 686330AJ0 ORIX CORP SR NTS 3.7 | 9,969 | 9,728 |
| 747525AU7 QUALCOMM INC SR NTS | 4,976 | 4,863 |
| 828807CS4 SIMON PROPERTY GROUP | ||
| 92203J308 VANGUARD TTL INTL BN | ||
| 05348EAV1 AVALONBAY COMMUNITIE | ||
| 337358BH7 WACHOVIA CORP STEP C | 6,304 | 5,190 |
| 402479CF4 FL PWR & LT CO SR NT | 9,702 | 9,682 |
| 46132FAB6 INVESCO FIN PLC 4.0% | ||
| 56501RAC0 MANULIFE FINANCIAL C | 2,006 | 1,987 |
| 756109AS3 RLTY INCOME CORP SR | 9,313 | 9,671 |
| 83002G108 SIX CIRCLES ULTR SHR | 185,207 | 185,054 |
| 961214CX9 WESTPAC BNKG CORP SR | ||
| 048303CH2 ATLANTIC CITY ELEC 4 | 5,585 | 4,850 |
| 06051GGZ6 BANK OF AMERICA CORP | 5,149 | 4,995 |
| 06051GHT9 BK OF AMER CORP SR N | 59,671 | 54,117 |
| 06406RAB3 BK OF NY MELLON CORP | 28,893 | 26,313 |
| 26444HAH4 DUKE ENERGY FL LLC 2 | 30,523 | 26,953 |
| 38141GWB6 GOLDMAN SACHS GROUP | ||
| 464287440 ISHARES 7-10 YEAR TR | ||
| 582839AH9 MEAD JOHNSON NUTRITI | ||
| 606822BH6 MITSUBISHI UFJ FIN G | 41,584 | 35,394 |
| 637432NQ4 NATL RURAL UTIL COOP | 5,172 | 4,828 |
| 68389XBC8 ORACLE CORP 2.950% 0 | ||
| 741503AZ9 BOOKING HOLDINGS INC | 21,551 | 19,740 |
| 86562MAC4 SUMITOMO MITSUI FINL | 50,611 | 44,540 |
| 89153VAT6 TOTALENERGIES CAP IN | 8,487 | 8,190 |
| 91159HHW3 US BANCORP MTN 3.0% | 5,000 | 4,582 |
| 95000U2D4 WELLS FARGO & CO SR | 27,836 | 24,238 |
| 049560AT2 ATMOS ENERGY CORP SR | 14,935 | 12,303 |
| 10373QBL3 BP CAP MARKETS AMER | ||
| 198280AF6 COLUMBIA PIPELINE GR | 16,478 | 14,960 |
| 26884ABM4 ERP OPER LP SR NTS 2 | 21,431 | 17,796 |
| 29364WAW8 ENTERGY LA LLC 3.25% | 16,471 | 14,256 |
| 693475AW5 PNC FINL SERVICES SR | ||
| 695114CW6 PACIFICORP 2.7% 09/1 | ||
| 74251VAS1 PRIN FINL GRP 2.125% | 15,597 | 12,928 |
| 78015K7C2 ROYAL BK OF CANADA S | ||
| 83002G884 SIX CIRCLES CREDIT O | 354,533 | 364,728 |
| 857477BE2 ST STR CORP SR NTS V | ||
| 92206C771 VANGUARD MORTGAGE-BA | 264,040 | 253,677 |
| 02665WDZ1 AMERN HONDA FIN SR N | 19,985 | 18,905 |
| 03040WAY1 AMERN WTR CAP C SR N | 10,197 | 8,444 |
| 06051GJF7 BK OF AMER CORP SR N | 38,802 | 33,653 |
| 06051GJQ3 BK OF AMER CORP SR N | 20,236 | 19,272 |
| 133131AZ5 CAMDEN PPTY TR SR NT | 20,711 | 17,949 |
| 172967LS8 CITIGROUP INC SR NTS | 45,004 | 42,347 |
| 20030NDN8 COMCAST CORP 1.5% 02 | 33,503 | 28,487 |
| 254687FX9 WALT DISNEY COMPANY/ | 10,611 | 8,852 |
| 285512AE9 ELECTR ARTS INC SR N | 9,577 | 8,304 |
| 29446MAE2 EQUINOR ASA 3.0% 04/ | 21,749 | 19,391 |
| 38141GWL4 GOLDMAN SACHS GROUP | 49,930 | 43,707 |
| 6174468G7 MORGAN STANLEY SR NT | 60,779 | 55,476 |
| 744533BM1 PUB SVC OK SR NTS 2. | 4,984 | 4,136 |
| 74460DAJ8 PUB STORAGE OP CO 2. | 19,942 | 16,729 |
| 86562MAF7 SUMITOMO MITSUI FINL | 10,648 | 9,690 |
| 898813AS9 TUCSON ELEC PWR CO S | 18,841 | 16,516 |
| 913017CH0 RTX CORP SR NTS 2.65 | 21,021 | 19,361 |
| 91324PED0 UNITEDHEALTH GROUP I | 30,992 | 25,509 |
| 95000U2H5 WELLS FARGO & CO SR | ||
| 02361DAV2 AMEREN IL CO 1.55% 1 | 16,605 | 16,582 |
| 05348EAX7 AVALONBAY COMMUNITIE | 4,636 | 4,882 |
| 06417XAH4 BK OF NOVA SCOTIA SR | ||
| 13607GLZ5 CANADIAN IMPERIAL BK | 18,214 | 17,966 |
| 14040HCU7 CAP ONE FINL CO SR N | 15,000 | 14,988 |
| 46429B267 ISHARES US TREASURY | ||
| 59523UAL1 MID-AMERICA APARTMEN | ||
| 59523UAP2 MID-AMERICA APARTMEN | 9,615 | 9,777 |
| 63743HFE7 NATL RURAL UTIL COOP | ||
| 743315AZ6 PROGRESSIVE CORP SR | 18,595 | 17,568 |
| 74340XBS9 PROLOGIS LP 1.625% 0 | 7,637 | 8,165 |
| 747525BQ5 QUALCOMM INC SR NTS | ||
| 756109BJ2 RLTY INCOME CORP SR | 8,995 | 9,151 |
| 78015K7H1 ROYAL BK OF CANADA S | ||
| 78016EYV3 ROYAL BK OF CANADA S | 4,997 | 4,747 |
| 842400HB2 SOUTHN CAL EDISON 1. | ||
| 867914BS1 TRUIST FINL CORP SR | ||
| 89114TZG0 TORONTO-DOMINION BK | 36,026 | 37,789 |
| 902133AY3 TYCO ELECTRONICS GRO | ||
| 921937835 VANGUARD TOTAL BOND | 95,988 | 92,836 |
| 92203J407 VANGUARD TOTAL INTL | 848,765 | 835,959 |
| 927804FS8 VA ELEC & PWR CO SR | ||
| 983919AK7 XILINX INC 2.375% 06 | 7,684 | 7,932 |
| 017175AE0 ALLEGHANY CORP SR NT | ||
| 025816DG1 AMERN EXPRESS CO SR | 35,000 | 35,381 |
| 03073EAP0 CENCORA INC SR NTS 3 | 8,464 | 8,710 |
| 032095AJ0 AMPHENOL CORP SR NTS | 7,770 | 8,140 |
| 03740LAG7 AON CORP/AON GLOBAL | 4,999 | 4,978 |
| 052769AE6 AUTODESK INC SR NTS | 8,461 | 8,740 |
| 055451BE7 BHP BILLITON FIN USA | 8,879 | 9,044 |
| 166764BX7 CHEVRON CORP SR NTS | ||
| 20825CAF1 CONOCOPHILLIPS 5.9% | ||
| 263534CQ0 EIDP INC SR NTS 4.5% | ||
| 278062AH7 EATON CORP 4.15% 03/ | ||
| 278865BF6 ECOLAB INC SR NTS 1. | ||
| 30037DAB1 EVERGY METRO 4.95% 0 | 16,452 | 16,580 |
| 30303M8H8 META PLATFORMS INC S | ||
| 375558BZ5 GILEAD SCIENCES INC | 9,149 | 9,033 |
| 45866FAD6 INTERCONTINENTALEXCH | 19,443 | 19,838 |
| 539830BW8 LOCKHEED MARTIN CORP | ||
| 559222AY0 MAGNA INTL INC SR NT | 9,171 | 9,108 |
| 59156RAE8 METLIFE INC SR NTS 6 | 16,814 | 16,327 |
| 61747YFD2 MORGAN STANLEY SR NT | 5,000 | 5,014 |
| 61747YFE0 MORGAN STANLEY SR NT | 16,620 | 16,740 |
| 693475BL8 PNC FINL SERVICES SR | ||
| 693506BU0 PPG INDUSTRIES INC S | 8,156 | 8,621 |
| 69351UBA0 PPL ELEC UTILITIES 5 | 9,898 | 9,881 |
| 718547AR3 PHILLIPS 66 CO 5.3% | 8,808 | 8,919 |
| 72201F490 PIMCO INCOME FUND-IN | 89,718 | 89,967 |
| 74340XCG4 PROLOGIS LP SR NTS 4 | ||
| 767201AD8 RIO TINTO FIN USA LT | 20,651 | 20,396 |
| 797440CE2 SAN DIEGO G & E 4.95 | 4,979 | 5,022 |
| 882508CB8 TX INSTRUMENTS INC S | ||
| 883556CU4 THERMO FISHER SCIENT | 10,400 | 9,933 |
| 89236TKR5 TOYOTA MTR CR CORP S | ||
| 911312BZ8 UTD PARCEL SVC SR NT | ||
| 941053AH3 WASTE CONNECTIONS IN | 8,779 | 8,808 |
| 94106LBW8 WASTE MGMT INC 4.875 | ||
| 032654BA2 ANALOG DEVICES INC S | 16,296 | 16,567 |
| 06406RBR7 BK OF NY MELLON CORP | 8,737 | 8,820 |
| 10373QCA6 BP CAP MARKETS AMER | 25,290 | 24,622 |
| 110122DZ8 BRISTOL-MYERS SQUIBB | 19,338 | 18,886 |
| 172967NN7 CITIGROUP INC SR NTS | 15,054 | 15,263 |
| 20826FBF2 CONOCOPHILLIPS CO 5. | 8,083 | 7,893 |
| 263534CR8 EIDP INC SR NTS 4.8% | 18,369 | 17,485 |
| 30303M8U9 META PLATFORMS INC S | 9,275 | 8,761 |
| 373334KT7 GA PWR CO SR NTS 4.9 | 8,981 | 8,814 |
| 38141GWV2 GOLDMAN SACHS GROUP | 23,723 | 24,045 |
| 440452AF7 HORMEL FOODS CORP SR | 7,584 | 7,687 |
| 446150BE3 HUNTINGTON BANCSHARE | 9,010 | 9,007 |
| 61747YFQ3 MORGAN STANLEY SR NT | 5,000 | 5,090 |
| 63743HFS6 NATL RURAL UTIL COOP | 4,175 | 4,047 |
| 64110LAS5 NETFLIX INC SR NTS 4 | 9,018 | 9,037 |
| 670346AY1 NUCOR CORP SR NTS 4. | 8,847 | 8,927 |
| 693475BR5 PNC FINL SERVICES SR | 30,358 | 30,524 |
| 693475BV6 PNC FINL SERVICES SR | 6,000 | 6,051 |
| 716973AE2 PFIZER INVT ENTER 4. | 19,631 | 19,434 |
| 718172CZ0 PHILIP MORRIS INTL I | 26,031 | 26,062 |
| 723787AR8 PIONEER NAT RESOURCE | 12,353 | 11,883 |
| 737679DH0 POTOMAC ELEC PWR 5.2 | 9,025 | 8,921 |
| 74340XBZ3 PROLOGIS LP SR NTS 1 | 8,283 | 8,429 |
| 744533BR0 PUB SVC OK SR NTS 5. | 2,999 | 2,904 |
| 74949LAC6 RELX CAP INC 4.0% 03 | 8,512 | 8,687 |
| 75884RBA0 REGENCY CENTERS LP 3 | 8,271 | 8,406 |
| 760759BC3 REP SERVICES INC SR | 19,299 | 18,533 |
| 78016HZS2 ROYAL BK OF CANADA S | 22,926 | 22,182 |
| 808513CD5 CHARLES SCHWAB CORP | 25,377 | 25,505 |
| 842400HZ9 SOUTHN CAL EDISON 5. | 19,547 | 19,787 |
| 857477CN1 ST STR CORP SR NTS V | 5,000 | 4,943 |
| 875127BM3 TAMPA ELEC CO SR NTS | 8,996 | 8,994 |
| 89157XAA9 TOTALENERGIES CAP SA | 9,000 | 8,961 |
| 89236TLM5 TOYOTA MTR CR CORP S | 9,977 | 9,715 |
| 89788MAM4 TRUIST FINL CORP SR | 17,385 | 17,494 |
| 89788MAQ5 TRUIST FINL CORP SR | 18,292 | 18,178 |
| 911312BU9 UTD PARCEL SVC SR NT | 8,446 | 8,166 |
| 91159HJL5 US BANCORP SR NTS VA | 8,471 | 8,615 |
| 91159HJM3 US BANCORP SR NTS VA | 17,201 | 17,384 |
| 91159HJQ4 US BANCORP SR NTS VA | 5,000 | 5,041 |
| 95000U3G6 WELLS FARGO & CO SR | 12,852 | 12,488 |
| 95000U3J0 WELLS FARGO & CO SR | 11,000 | 11,031 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 101137107 BOSTON SCIENTIFIC CO | 6,706 | 27,600 |
| 110122108 BRISTOL-MYERS SQUIBB | 22,895 | 23,359 |
| 172967424 CITIGROUP INC | 11,101 | 9,784 |
| 369550108 GENERAL DYNAMICS COR | 6,340 | 11,857 |
| 438516106 HONEYWELL INTERNATIO | 2,241 | 13,553 |
| 458140100 INTEL CORP | ||
| 478160104 JOHNSON & JOHNSON | 6,348 | 14,317 |
| 532457108 ELI LILLY & CO | 1,673 | 17,756 |
| 548661107 LOWE'S COS INC | 3,913 | 21,225 |
| 594918104 MICROSOFT CORP | 10,067 | 143,310 |
| 609207105 MONDELEZ INTERNATION | 8,401 | 13,618 |
| 617446448 MORGAN STANLEY | 9,774 | 44,379 |
| 713448108 PEPSICO INC | 15,443 | 20,832 |
| 717081103 PFIZER INC | 12,220 | 11,594 |
| 718172109 PHILIP MORRIS INTERN | 5,058 | 12,396 |
| 723787107 PIONEER NATURAL RESO | ||
| 882508104 TEXAS INSTRUMENTS IN | 7,152 | 25,126 |
| 949746101 WELLS FARGO & CO | 14,083 | 32,591 |
| 00206R102 AT&T INC | 7,332 | 8,698 |
| 02079K107 ALPHABET INC-CL C | 5,267 | 70,463 |
| 02079K305 ALPHABET INC-CL A | ||
| 02209S103 ALTRIA GROUP INC | 2,191 | 5,386 |
| 05534B760 BCE INC | 18,015 | 9,828 |
| 09062X103 BIOGEN INC | ||
| 17275R102 CISCO SYSTEMS INC | 4,147 | 12,550 |
| 20030N101 COMCAST CORP-CLASS A | 10,860 | 10,659 |
| 20825C104 CONOCOPHILLIPS | 18,088 | 35,106 |
| 25243Q205 DIAGEO PLC-SPONSORED | 3,602 | 6,992 |
| 30231G102 EXXON MOBIL CORP | 37,722 | 53,355 |
| 30303M102 META PLATFORMS INC-C | 12,330 | 85,484 |
| 46625H100 JPMORGAN CHASE & CO | 2,786 | 14,622 |
| 57636Q104 MASTERCARD INC - A | 5,845 | 56,343 |
| 58933Y105 MERCK & CO. INC. | 3,383 | 10,644 |
| 65339F101 NEXTERA ENERGY INC | 13,279 | 31,902 |
| 66987V109 NOVARTIS AG-SPONSORE | 7,748 | 12,261 |
| 91324P102 UNITEDHEALTH GROUP I | 5,778 | 51,598 |
| 94106B101 WASTE CONNECTIONS IN | 4,691 | 15,271 |
| G51502105 JOHNSON CONTROLS INT | 5,228 | 11,761 |
| H1467J104 CHUBB LTD | 4,815 | 13,262 |
| 166764100 CHEVRON CORP | 6,442 | 11,587 |
| 372460105 GENUINE PARTS CO | 3,871 | 10,742 |
| 023135106 AMAZON.COM INC | 10,611 | 102,236 |
| 032654105 ANALOG DEVICES INC | ||
| 037833100 APPLE INC | 36,042 | 126,462 |
| 060505104 BANK OF AMERICA CORP | 14,069 | 37,885 |
| 655844108 NORFOLK SOUTHERN COR | 9,981 | 19,011 |
| 67066G104 NVIDIA CORP | 7,913 | 142,347 |
| 826197501 SIEMENS AG-SPONS ADR | 5,817 | 9,668 |
| 89417E109 TRAVELERS COS INC/TH | 1,401 | 6,745 |
| 025816109 AMERICAN EXPRESS CO | 8,579 | 24,634 |
| 11135F101 BROADCOM INC | 30,746 | 42,195 |
| 83002G306 SIX CIRCLES US UNCON | 667,352 | 1,090,083 |
| 83002G405 SIX CIRCLES INTL UNC | 591,843 | 663,267 |
| G5960L103 MEDTRONIC PLC | 12,097 | 11,822 |
| 00287Y109 ABBVIE INC | 12,865 | 31,098 |
| 260557103 DOW INC | 11,478 | 10,915 |
| 337738108 FISERV INC | 20,697 | 30,608 |
| 42250P103 HEALTHPEAK PROPERTIE | 11,133 | 9,669 |
| 580135101 MCDONALD'S CORP | 24,305 | 30,438 |
| 87612E106 TARGET CORP | 5,654 | 10,679 |
| 89832Q109 TRUIST FINANCIAL COR | 9,587 | 9,630 |
| N6596X109 NXP SEMICONDUCTORS N | 10,294 | 18,707 |
| 007903107 ADVANCED MICRO DEVIC | ||
| 09857L108 BOOKING HOLDINGS INC | 12,919 | 39,747 |
| 26441C204 DUKE ENERGY CORP | 8,565 | 11,851 |
| 461202103 INTUIT INC | ||
| 518439104 ESTEE LAUDER COMPANI | ||
| 75513E101 RTX CORP | 2,068 | 10,646 |
| 883556102 THERMO FISHER SCIENT | 12,760 | 14,566 |
| 904767704 UNILEVER PLC-SPONSOR | 5,174 | 9,979 |
| 911312106 UNITED PARCEL SERVIC | 15,220 | 11,853 |
| N07059210 ASML HOLDING NV-NY R | 6,826 | 11,782 |
| 22160K105 COSTCO WHOLESALE COR | 10,740 | 20,158 |
| 244199105 DEERE & CO | ||
| 363576109 ARTHUR J GALLAGHER & | 10,558 | 21,005 |
| 43300A203 HILTON WORLDWIDE HOL | 10,067 | 19,526 |
| 45687V106 INGERSOLL RAND INC | 7,957 | 14,564 |
| 46120E602 INTUITIVE SURGICAL I | 9,775 | 18,269 |
| 46641Q191 JPMORGAN BETABUILDER | ||
| 46641Q217 JPMORGAN BETABUILDER | 165,271 | 201,117 |
| 46641Q225 JPMORGAN BETABUILDER | 98,360 | 141,392 |
| 46641Q233 JPMORGAN BETABUILDER | 108,195 | 111,735 |
| 679580100 OLD DOMINION FREIGHT | 10,765 | 13,759 |
| 75886F107 REGENERON PHARMACEUT | 9,802 | 12,822 |
| 925652109 VICI PROPERTIES INC | 9,535 | 9,172 |
| G29183103 EATON CORP PLC | 10,598 | 26,550 |
| 61174X109 MONSTER BEVERAGE COR | 8,268 | 9,829 |
| 743315103 PROGRESSIVE CORP | 17,346 | 35,223 |
| 78409V104 S&P GLOBAL INC | 13,537 | 18,925 |
| 872590104 T-MOBILE US INC | ||
| 22822V101 CROWN CASTLE INC | 6,873 | 7,079 |
| 49177J102 KENVUE INC | 5,706 | 10,462 |
| 573284106 MARTIN MARIETTA MATE | 17,542 | 21,693 |
| 842587107 THE SOUTHERN COMPANY | 24,828 | 27,330 |
| 863667101 STRYKER CORP | 15,363 | 18,723 |
| 872540109 TJX COMPANIES INC | 9,625 | 14,497 |
| G54950103 LINDE PLC | 10,999 | 29,307 |
| 127387108 CADENCE DESIGN SYS I | 12,262 | 12,018 |
| 254687106 WALT DISNEY CO/THE | 19,482 | 18,930 |
| 315911750 FIDELITY 500 INDEX F | 92,619 | 90,268 |
| 68902V107 OTIS WORLDWIDE CORP | 22,499 | 20,282 |
| 747525103 QUALCOMM INC | 5,968 | 5,377 |
| 79466L302 SALESFORCE INC | 28,987 | 33,767 |
| 824348106 SHERWIN-WILLIAMS CO/ | 10,269 | 9,178 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| XXX-XX-XXXX DORNHAGE REALTY COMP | 0 | 1,656,657 | |
| XXX-XX-XXXX HAGEDORN FORDHAM ROA | 0 | 31,629,000 |
| Description | Amount |
|---|---|
| 2024 TRANSACTION POSTED IN 2025 | 681 |
| 2025 TRANSACTION POSTED IN 2024 | 334 |
| COST BASIS ADJUSTMENT | 511 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEY GENERAL FEE | 750 | 0 | 750 | |
| OTHER EXPENSE (NON-DEDUCTIBLE | 13 | 13 | 0 |
| Description | Amount |
|---|---|
| 2023 TRANSACTION POSTED IN 2024 | 1,632 |
| MUTUAL FUND ADJUSTMENT | 131 |
| 2024 TRANSACTION POSTED IN 2023 | 1,064 |
| ROUNDING | 9 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 2,701 | 2,701 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,289 | 1,289 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 30,324 | 0 | 0 | |
| FEDERAL ESTIMATES - INCOME | 5,331 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 2,805 | 2,805 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 669 | 669 | 0 |