| 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 | 8,550 | 7,764 |
| AIR LEASE CORP SER A MTN CALL | 4,423 | 4,926 |
| ALEXANDRIA REAL ESTATE - 4.900 | 6,161 | 5,071 |
| AMERICAN EXPRESS CO - 2.550% - | 4,639 | 4,928 |
| AMERICAN TOWER CORP - 3.125% - | 5,436 | 4,953 |
| AMGEN INC - 2.200% - 02/21/202 | 10,027 | 9,812 |
| ANTHEM INC NOTE - 4.101% - 03/ | 5,656 | 5,007 |
| AON CORP - 2.800% - 05/15/2030 | 5,200 | 4,725 |
| BHP BILLITON FIN USA LTD - 5.0 | 6,141 | 6,196 |
| BK OF AMERICA CORP MTN CALL MA | 14,560 | 13,489 |
| BLACKROCK FUNDING - 5.000% - 0 | 7,157 | 7,238 |
| CANADIAN IMPERIAL BANK COMM - | 6,981 | 7,022 |
| CANADIAN PAC RY CO - 1.750% - | 3,891 | 3,922 |
| CAPITAL ONE FINL CORP NOTE - 3 | 7,976 | 7,970 |
| CARRIER GLOBAL CORPORATION SER | 3,537 | 3,711 |
| CHARLES SCHWAB CORP - 5.850% - | 5,344 | 5,364 |
| CITZENS FINANCIAL GROUP - 5.72 | 7,087 | 7,350 |
| COMCAST COPR - 5.300% - 06/01/ | 8,229 | 8,261 |
| CONNECTICUT ST HSG - 4.430% - | 25,014 | 24,943 |
| CVS CAREMARK CORP NOTE - 4.300 | 5,916 | 5,018 |
| DTE ENERGY CO COM - 5.200% - 0 | 7,228 | 7,287 |
| EQUINIX INC NOTE CALL MAKE WHO | 5,123 | 4,804 |
| EVERSOURCE ENERGY - 1.650% - 0 | 8,139 | 7,951 |
| EXELON CORP - 3.400% - 04/15/2 | 3,953 | 3,992 |
| FIFTH THIRD BANCORP NOTE CALL | 5,048 | 5,202 |
| FLORIDA PWR & LT CO BOND - 2.4 | 4,121 | 4,518 |
| GOLDMAN SACHS - 3.814% - 04/23 | 5,805 | 4,972 |
| GOLDMAN SACHS GROUP INC - 1.99 | 4,796 | 4,446 |
| HOME DEPOT INC - 2.950% - 06/1 | 3,975 | 3,874 |
| HOME DEPOT INC - 3.250% - 04/1 | 5,860 | 5,648 |
| JP MORGAN CHASE - 2.580% - 04/ | 14,215 | 13,723 |
| LOCKHEED MARTIN - 3.900% - 06/ | 7,588 | 7,847 |
| LOWES COS INC NOTE CALL MAKE W | 6,966 | 7,094 |
| MASSACHUSETTS ST HSG FIN AGY - | 25,014 | 25,173 |
| MORGAN STANLEY SER I MTN CALL | 5,463 | 4,957 |
| NEXTERA ENERGY CAP HLDGS INC B | 4,789 | 4,895 |
| ORACLE CORP NOTE - 3.250% - 11 | 5,804 | 5,870 |
| OREILLY AUTOMOTIVE INC NOTE - | 4,784 | 4,972 |
| PFIZER INVT - 4.750% - 05/19/2 | 9,941 | 10,125 |
| PROLOGIS LP - 1.250% - 10/15/2 | 4,617 | 4,384 |
| REALTY INCOME CORP - 4.850% - | 5,990 | 6,166 |
| RYDER SYS INC - 6.300% - 12/01 | 5,222 | 5,293 |
| SALES TAX SECURITIZATION CORP | 15,164 | 15,224 |
| SEMPRA ENERGY COM - 3.250% - 0 | 5,202 | 4,939 |
| STATE STREET CORP - 4.540% - 0 | 8,052 | 8,067 |
| T MOBILE USA INC - 4.850% - 01 | 6,058 | 6,132 |
| TRUIST FINL CORP SER G - 4.123 | 8,075 | 8,021 |
| UNITED HEALTH GROUP - 4.600% - | 4,980 | 5,042 |
| UNITED TECHNOLOGIES - 4.125% - | 5,984 | 5,018 |
| US BANCORP MTN - 4.548% - 07/2 | 5,033 | 5,042 |
| WASTE MGMT INC - 4.875% - 02/1 | 6,738 | 7,196 |
| WELLTOWER INC BOND - 3.100% - | 4,287 | 4,796 |
| WILLIS NORTH AMER - 5.350% - 0 | 4,929 | 5,166 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN FUNDS EUROPACIFIC GRO | 375,238 | 424,001 |
| ARGA EMERGING MARKETS VALUE FU | 149,011 | 214,999 |
| BAIRD AGGREGATE BOND FUND CLAS | 82,869 | 84,472 |
| BLACKROCK STRAT INC OPP PORTFO | 168,758 | 174,446 |
| COHEN & STEERS INSTITUTIONAL R | 12,405 | 12,696 |
| DFA INTERNATIONAL CORE EQUITY | 332,080 | 463,570 |
| DWS ALTERNATIVE ASSET ALL PLUS | 246,719 | 237,108 |
| GQG PARTNERS EMERGING MARKETS | 92,287 | 89,229 |
| HOTCHKIS & WILEY HIGH YLD-I | 59,626 | 63,008 |
| ISHARES CORE US REIT ETF | 197,441 | 235,074 |
| ISHARES RUSSELL 2000 GROWTH IN | 257,857 | 409,900 |
| ISHARES TRUST RUSSELL 2000 VAL | 277,629 | 409,535 |
| VANGUARD GROWTH ETF | 590,344 | 1,282,096 |
| VANGUARD INFLATION-PROTECTED S | 55,999 | 55,933 |
| VANGUARD VALUE ETF | 818,205 | 1,294,720 |
| WASATCH EMERGING MARKETS SELEC | 122,408 | 135,768 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 28,272 | 28,272 | ||
| State or Local Filing Fees | 25 | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 38,561 | 38,561 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2025 | 2,200 | |||
| 990-PF Excise Tax for 2024 | 533 |