| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING AND TAX PREPARATION FEES | 20,915 | 0 | 20,915 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FS KKR CAPITAL CORP 50000 UNITS 3.400% DUE 1/15/2026 | 49,298 | 49,981 |
| EXELON CORP 25000 UNITS 3.400% DUE 4/15/2026 | 24,985 | 24,951 |
| WELLS FARGO & COMPANY 100000 UNITS 3.000% DUE 4/22/2026 | 104,669 | 99,726 |
| CITIGROUP INC 40000 UNITS 3.400% DUE 5/1/2026 | 39,919 | 39,925 |
| FISERV INC 30000 UNITS 3.200% DUE 7/1/2026 | 33,570 | 29,871 |
| MORGAN STANLEY 50000 UNITS 3.125% DUE 7/27/2026 | 55,377 | 49,776 |
| MICROSOFT CORP 40000 UNITS 2.400% DUE 8/8/2026 | 39,926 | 39,706 |
| ENTERGY LOUISIANA LLC 40000 UNITS 2.400% DUE 10/1/2026 | 39,831 | 39,605 |
| WELLS FARGO & COMPANY 30000 UNITS 3.000% DUE 10/23/2026 | 27,950 | 29,783 |
| CSX CORP 40000 UNITS 2.600% DUE 11/1/2026 | 39,838 | 39,581 |
| ABBVIE INC 30000 UNITS 2.950% DUE 11/21/2026 | 28,196 | 29,769 |
| STARBUCKS CORP 50000 UNITS 4.850% DUE 2/8/2027 | 49,980 | 50,449 |
| AMGEN INC 50000 UNITS 2.200% DUE 2/21/2027 | 53,111 | 49,060 |
| AT&T INC 30000 UNITS 4.250% DUE 3/1/2027 | 28,988 | 30,069 |
| FIFTH THIRD BANCORP 25000 UNITS 2.550% DUE 5/5/2027 | 26,907 | 24,530 |
| AUTOZONE INC 50000 UNITS 3.750% DUE 6/1/2027 | 55,845 | 49,789 |
| FISERV INC 25000 UNITS 2.250% DUE 6/1/2027 | 26,545 | 24,336 |
| DISNEY WALT CO 30000 UNITS 2.950% DUE 6/15/2027 | 28,226 | 29,695 |
| NETAPP INC 50000 UNITS 2.375% DUE 6/22/2027 | 49,920 | 48,881 |
| FREEPORT-MCMORAN INC 50000 UNITS 5.000% DUE 9/1/2027 | 50,025 | 50,014 |
| CITIGROUP INC 50000 UNITS 4.450% DUE 9/29/2027 | 58,492 | 50,328 |
| ORACLE CORP 30000 UNITS 3.250% DUE 11/15/2027 | 27,675 | 29,352 |
| TARGA RESOURCES PARTNERS / TARGA RESOURCES 50000 UNITS 5.000% DUE 1/15/2028 | 50,096 | 50,015 |
| ASSURANT INC 25000 UNITS 4.900% DUE 3/27/2028 | 25,368 | 25,307 |
| TENNESSEE GAS PIPELINE CO 25000 UNITS 7.000% DUE 10/15/2028 | 26,941 | 26,847 |
| JONES LANG LASALLE INC 50000 UNITS 6.875% DUE 12/1/2028 | 53,837 | 53,534 |
| ZIMMER BIOMET HOLDINGS INC 50000 UNITS 5.350% DUE 12/81/2028 | 50,767 | 51,694 |
| HUMANA INC 25000 UNITS 3.700% DUE 3/23/2029 | 24,465 | 24,559 |
| WEBSTER FINANCIAL CORP 25000 UNITS 4.100% DUE 3/25/2029 | 24,507 | 24,641 |
| JPMORGAN CHASE & CO 50000 UNITS 6.875% DUE 6/1/2029 | 51,100 | 52,775 |
| COBOT CORP 50000 UNITS 4.000% DUE 7/1/2029 | 49,601 | 49,544 |
| EASTMAN CHEM CO 50000 UNITS 5.000% DUE 8/1/2029 | 51,028 | 51,037 |
| HUMANA INC 25000 UNITS 3.125% DUE 8/15/2029 | 27,856 | 23,994 |
| PNC FINANCIAL SERVICES GROUP INC 30000 UNITS 6.250% DUE 3/15/2030 | 29,326 | 30,972 |
| ANTHEM INC 50000 UNITS 2.250% DUE 5/15/2030 | 51,365 | 45,961 |
| MORGAN STANLEY 50000 UNITS 2.699% DUE 1/22/2031 | 53,391 | 46,938 |
| ROPER TECHNOLOGIES INC 25000 UNITS 1.750% DUE 2/15/2031 | 25,105 | 21,954 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CONOCOPHILLIPS (COP) 850.000 SHARES | 45,195 | 79,569 |
| SLB LIMITED COM STK (SLB) 945.000 SHARES | 42,256 | 36,269 |
| NEWMONT MINING (NEM) 1040.000 SHARES | 53,426 | 103,844 |
| BOEING CO (BA) 355.000 SHARES | 53,491 | 77,078 |
| CARRIER GLOBAL CORP (CARR) 800.000 SHARES | 17,012 | 42,272 |
| CSX CORP (CSX) 1825.000 SHARES | 37,048 | 66,156 |
| DELTA AIR LINES INC (DAL) 874.000 SHARES | 31,765 | 60,655 |
| FEDEX CORPORATION (FDX) 425.000 SHARES | 31,768 | 122,767 |
| QUANTA SERVICES INC (PWR) 145.000 SHARES | 38,547 | 61,199 |
| UBER TECHNOLOGIES INC (UBER) 750.000 SHARES | 25,263 | 61,283 |
| WASTE MANAGEMENT INC (WM) 200.000 SHARES | 43,256 | 43,942 |
| AMAZON COM INCORPORATED (AMZN) 870.000 SHARES | 91,300 | 200,813 |
| GENUINE PARTS CO (GPC) 250.000 SHARES | 32,000 | 30,740 |
| LOWES COS INC (LOW) 370.000 SHARES | 8,030 | 89,229 |
| STARBUCKS CORP (SBUX) 700.000 SHARES | 52,732 | 58,947 |
| ULTA BEAUTY INC (ULTA) 45.000 SHARES | 9,375 | 27,225 |
| COSTCO WHOLESALE CORP (COST) 145.000 SHARES | 4,267 | 125,039 |
| MONDELEZ INTERNATIONAL INC (MDLZ) 410.000 SHARES | 15,790 | 22,070 |
| PEPSICO INC (PEP) 350.000 SHARES | 20,074 | 50,232 |
| PROCTER & GAMBLE CO (PG) 270.000 SHARES | 14,248 | 38,694 |
| DANAHER CORP (DHR) 130.000 SHARES | 29,052 | 29,760 |
| HEALTH CARE SELECT SPDR (XLV) 138.000 SHARES | 21,445 | 21,362 |
| JOHNSON & JOHNSON (JNJ) 400.000 SHARES | 55,393 | 82,780 |
| MERCK & CO INC (MRK) 945.000 SHARES | 34,632 | 99,471 |
| THERMO FISHER SCIENTIFIC INC (TMO) 283.000 SHARES | 13,609 | 163,984 |
| CITIGROUP INC (C) 1690.000 SHARES | 95,375 | 197,206 |
| COLUMBIA BANKING SYSTEMS INC (COLB) 2426.000 SHARES | 58,099 | 67,807 |
| FIRST HORIZON NATIONAL CORPORATION (FHN) 2150.000 SHARES | 33,354 | 51,385 |
| GOLDMAN SACHS GROUP INC (GS) 180.000 SHARES | 35,311 | 158,220 |
| JP MORGAN CHASE & CO (JPM) 410.000 SHARES | 16,118 | 132,110 |
| S&P GLOBAL INC (SPGI) 90.000 SHARES | 39,724 | 47,033 |
| US BANCORP (USB) 1125.000 SHARES | 26,505 | 60,030 |
| ADOBE INCE (ADBE) 115.000 SHARES | 64,715 | 40,249 |
| APPLE INC (AAPL) 1195.000 SHARES | 14,149 | 324,873 |
| BROADCOM INC (AVGO) 750.000 SHARES | 14,258 | 259,575 |
| CROWDSTRIKE HOLDINGS INC (CRWD) 305.000 SHARES | 58,721 | 142,972 |
| MICRON TECHNOLOGY INC (MU) 555.000 SHARES | 22,012 | 158,403 |
| MICROSOFT CORP (MSFT) 710.000 SHARES | 17,255 | 343,370 |
| NVIDIA CORP (NVDA) 1445.000 SHARES | 140,023 | 269,493 |
| QUALCOMM INC (QCOM) 945.000 SHARES | 50,166 | 161,642 |
| ALPHABET INC (GOOGL) 802.000 SHARES | 12,046 | 251,026 |
| META PLATFORMS INC (META) 233.000 SHARES | 27,711 | 153,801 |
| TAKE -TWO INTERACTIVE SOFTWARE (TTWO) 415.000 SHARES | 51,868 | 106,252 |
| CAMDEN PROPERTY TRUST (CPT) 930.000 SHARES | 108,394 | 102,374 |
| ARMOUR RESIDENTIAL REIT 1000 SHARES | 24,818 | 20,900 |
| RITHM CAPITAL CORP 1000 SHARES | 24,931 | 25,560 |
| US BANCORP VR 1000 SHARES | 23,983 | 17,850 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES CORE MSCI EAFE ETF (IEFA) 5765.000 SHARES | AT COST | 331,057 | 515,737 |
| RUSSELL 2000 GROWTH INDEX (IWO) 540.000 SHARES | AT COST | 66,387 | 174,425 |
| RUSSELL 2000 VALUE INDEX (IWN) 430.000 SHARES | AT COST | 49,405 | 77,920 |
| RUSSELL MIDCAP GROWTH INDEX (IWP) 2120.000 SHARES | AT COST | 52,688 | 290,313 |
| RUSSELL MIDCAP VALUE INDEX (IWS) 1505.000 SHARES | AT COST | 114,937 | 212,280 |
| SPDR S&P BIOTECH ETF (XBI) 710.000 SHARES | AT COST | 71,879 | 86,570 |
| VANGUARD SMALL CAP VALUE (VBR) 435.000 SHARES | AT COST | 44,871 | 92,130 |
| FNMA UMBS SHORT 10 YEAR 3318.200 SHARES 3.000% DUE 6/1/2027 | AT COST | 3,318 | 3,292 |
| FHLMC MBS GOLD 15 YR 3255.850 SHARES 3.000% DUE 7/1/2031 | AT COST | 3,435 | 3,191 |
| WELLS FARGO BANK NA 100000 SHARES 4.600% DUE 3/5/2027 | AT COST | 100,000 | 100,750 |
| LIBERTY FIRST CR UN LINCOLN NE 100000 SHARES 4.500% DUE 7/24/2028 | AT COST | 100,000 | 101,839 |
| WENDYS FUNDING 2021-1 LLC 47708.96 SHARES | AT COST | 47,012 | 44,483 |
| MADISON TOWERS LP | AT COST | 5 | 12,435 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 6,000 | 0 | 6,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| D&O LIABILITY INSURANCE | 1,492 | 0 | 1,492 | |
| OFFICE EXPENSES | 14,495 | 0 | 14,495 | |
| PAYROLL PROCESSING FEES | 2,871 | 0 | 2,871 | |
| STATE FILING FEE | 250 | 0 | 250 | |
| DUES AND MEMBERSHIPS | 850 | 0 | 850 | |
| BANK FEES | 9 | 0 | 9 | |
| OTHER INVESTMENT EXPENSE | 110 | 110 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NET RENTAL INCOME THRU MADISON TOWERS HOLDINGS LLC | -28,676 | ||
| ROYALTIES FROM HOUGHTON MIFFLIN HARCOURT | 75 | 75 | 75 |
| SECURITIES LITIGATION PROCEEDS | 3,816 | 3,816 | 3,816 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MGMT FEES | 45,690 | 45,690 | 0 | |
| CUSTODIAL FEES | 2,512 | 2,512 | 0 | |
| MATHEMATICIAN CONSULTANT | 5,000 | 0 | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 6,471 | 0 | 6,471 | |
| FEDERAL EXCISE TAX | 11,000 | 0 | 0 |