| 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 - 3.200% - 11/21/20 | 5,349 | 4,852 |
| ALEXANDRIA REAL ESTATE - 4.900 | 2,026 | 2,028 |
| AMERICAN TOWER CORP - 1.600% - | 4,997 | 4,966 |
| AMGEN INC NOTE - 5.150% - 03/0 | 5,015 | 5,119 |
| AT&T INC - 4.350% - 03/01/2029 | 5,007 | 5,026 |
| BHP BILLITON FIN - 4.750% - 02 | 5,113 | 5,079 |
| BK OF AMERICA CORP MTN CALL MA | 10,117 | 8,992 |
| BP CAP MKTS AMER - 4.234% - 11 | 5,002 | 5,034 |
| BROADCOM INC - 4.800% - 10/15/ | 3,999 | 4,015 |
| CAPITAL ONE FINL CORP NOTE - 3 | 4,971 | 4,982 |
| CARRIER GLOBAL CORPORATION - 2 | 2,776 | 2,827 |
| CHARLES SCHWAB CORP - 5.850% - | 3,052 | 3,218 |
| CITIGROUP INC - 2.572% - 06/03 | 5,013 | 4,637 |
| CITIGROUP INC - 3.200% - 10/21 | 4,583 | 4,971 |
| CITZENS FINANCIAL GROUP - 5.72 | 4,087 | 4,200 |
| COMCAST CORP - 1.500% - 02/15/ | 4,469 | 4,353 |
| CVS HEALTH CORP - 5.400% - 06/ | 5,181 | 5,182 |
| DTE ENERGY CO - 4.950% - 07/01 | 5,045 | 5,067 |
| ENBRIDGE INC MTN CDS- NOTE - 5 | 2,086 | 2,110 |
| ENERGY TRANSFER OPERATING - 4. | 2,032 | 2,034 |
| EQUINIX INC NOTE CALL MAKE WHO | 5,234 | 4,804 |
| FIFTH THIRD BANCORP NOTE CALL | 5,033 | 5,202 |
| GOLDMAN SACHS - 3.814% - 04/23 | 5,169 | 4,972 |
| HOME DEPOT INC - 2.950% - 06/1 | 5,737 | 4,843 |
| JOHN DEERE CAPITAL CORPORATION | 6,954 | 7,251 |
| JP MORGAN CHASE - 2.580% - 04/ | 10,043 | 9,148 |
| MASSACHUSETTS STATE SPL OBLIG | 14,395 | 14,895 |
| MIDDLESEX CNTY - 4.803% - 08/1 | 9,999 | 10,347 |
| MORGAN STANLEY SER I MTN CALL | 4,791 | 4,957 |
| MPLX LP - 1.750% - 03/01/2026 | 4,536 | 4,980 |
| NATIONAL RURAL - 5.000% - 02/0 | 4,931 | 5,169 |
| PFIZER INVT - 4.750% - 05/19/2 | 4,959 | 5,063 |
| PROLOGIS L.P. DTD - 5.000% - 0 | 5,013 | 5,100 |
| SEMPRA ENERGY NOTE 3.4% 02/01/ | 5,016 | 4,925 |
| TOTALENERGIES CAP - 5.150% - 0 | 4,111 | 4,160 |
| TRUIST FINL CORP SER G MTN - 1 | 6,596 | 6,965 |
| UNITED HEALTH GROUP - 4.600% - | 4,965 | 5,042 |
| UNITED TECHNOLOGIES - 4.125% - | 5,658 | 5,018 |
| US BANCORP MTN - 4.548% - 07/2 | 5,074 | 5,042 |
| VERIZON COMMUNICATIONS INC - 1 | 4,768 | 4,404 |
| WELLS FARGO & CO - 5.240% - 01 | 5,116 | 5,178 |
| WILLIS NORTH AMER - 5.350% - 0 | 4,922 | 5,166 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BARCLAYS BANK PLC C-GEARS INTL | 120,000 | 118,440 |
| BARCLAYS BANK PLC NT LKD 26 | 75,000 | 78,450 |
| BOFA FINANCE LLC C-GEARS EEM 0 | 40,000 | 41,360 |
| BOFA FINANCE LLC C-GEARS 4/30 | 509,999 | 582,930 |
| BOFA FINANCE LLC C-GEARS INTL | 150,000 | 172,800 |
| DIMENSIONAL ETF TRUST EMGR | 101,308 | 124,808 |
| ISHARES MSCI EMERGING MARKETS | 101,277 | 124,411 |
| ISHARES S&P 500 INDEX FD | 265,531 | 614,392 |
| ISHARES TRUST MSCI EAFE INDEX | 185,418 | 252,175 |
| ISHARES TRUST RUSSELL 1000 GRO | 156,803 | 325,157 |
| ISHARES TRUST RUSSELL 1000 VAL | 188,478 | 286,693 |
| JPMORGAN CHASE FINANCIAL C-GEA | 430,000 | 469,560 |
| VANGUARD FTSE DEVELOPED MARKET | 197,350 | 283,301 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 23,885 | 23,885 | ||
| State or Local Filing Fees | 125 | 125 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 11,200 | 11,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2025 | 2,100 | |||
| 990-PF Excise Tax for 2024 | 901 |