| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 18,743 | 0 | 18,743 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FEDERATED HERMES ULTRASHORT BOND FUND IS | 132,067 | 135,814 |
| AIR LEASE CORP 02.875% 011526 DTD081720 FC011521 CALL@MW+45BP | 188,000 | 202,543 |
| AMERICAN EXPRESS CO B/E 03.550% 091570 DTD080321 FC091521 FIX-TO-FLT | 248,664 | 256,716 |
| AMERICAN HONDA FIN NTS 04.400% 090529 DTD090524 FC030525 CALL@MW+15BP | 985,180 | 1,000,837 |
| AT&T INC B/E 02.750% 060131 DTD052820 FC120120 CALL@MW+35BP | 382,277 | 422,071 |
| BANK OF AMER CORP B/E 02.884% 102230 DTD102219 CALL@MW+20BP | 132,716 | 143,629 |
| BANK OF AMER CORP B/E 05.875% 091566 DTD031518 FC091518 FIX-TO-FLOAT | 248,100 | 258,205 |
| BANK OF AMER CORP NTS 05.080% 012027 DTD012023 FC072023 CALL@MW+20BP | 265,745 | 266,133 |
| BK OF AMER CORP B/E 02.299% 072132 DTD072121 FC012122 | 200,222 | 215,439 |
| BROADCOM INC NTS B/E 03.459% 091526 DTD060420 FC091520 CALL@MW+50BP | 5,762 | 6,044 |
| BROADCOM INC NTS B/E 04.300% 111532 DTD050820 FC111520 CALL@MW+50BP | 523,728 | 598,023 |
| CHARTER COMM OPT LLC/CAP 04.200% 031528 DTD091817 FC031518 NTS B/E | 309,501 | 328,493 |
| CISCO SYSTEMS INC NTS 04.950% 022631 DTD022624 FC082624 CALL@MW+10BP | 356,268 | 373,618 |
| CITIGROUP INC B/E 02.976% 110530 DTD110519 CALL@MW+20BP | 312,380 | 356,456 |
| CITIGROUP INC NTS B/E 03.070% 022428 DTD021622 FC082422 CALL@MW+18BP | 213,001 | 227,895 |
| COMCAST CORP B/E 04.800% 051533 DTD050923 FC111523 | 522,857 | 567,187 |
| DTE ENERGY CO B/E 05.850% 060134 DTD050324 FC120124 CALL@MW+20BP | 971,762 | 978,654 |
| ELI LILLY & CO NTS B/E 04.550% 101532 DTD082025 FC041526 CALL@MW+10BP | 981,643 | 1,000,756 |
| EQT CORP NTS B/E 03.900% 100127 DTD100417 FC040118 CALL@MW+25BP | 1,858 | 2,011 |
| EVERSOURCE ENERGY B/E 05.950% 071534 DTD041824 FC071524 CALL@MW+25BP | 352,034 | 358,630 |
| EVERSOURCE ENERGY NTS 05.500% 010134 DTD011924 FC070124 CALL@MW+25BP | 532,631 | 562,345 |
| FISERV INC B/E 3.500% 070129 DTD062419 FC010120 CALL@MW+25BP | 286,430 | 292,421 |
| GENERAL MOTORS FINL CO 05.550% 071529 DTD040424 FC071524 CALL@MW+20BP | 133,972 | 144,561 |
| GENL MOTORS FINL CO INC 04.350% 011727 DTD011717 FC071717 CALL@MW+30BP | 313,240 | 333,161 |
| GOLDMAN SACHS GROUP INC 03.102% 022433 DTD012422 FIX TO FLOATCALL@MW+20BP | 428,045 | 451,849 |
| GOLDMAN SACHS GROUP INC 06.561% 102434 DTD102423 FC042424 CALL@MW+25BP | 350,131 | 357,078 |
| HCA INC B/E 05.450% 091534 DTD081224 FC031525 CALL@MW+25BP | 328,493 | 347,560 |
| HCA INC NTS B/E 05.250% 061526 DTD031516 FC121516 CALL@MW+50BP | 296,730 | 300,934 |
| INTEL CORP NTS B/E 04.875% 021026 DTD021023 CALL@MW+15BP | 142,926 | 146,842 |
| JOHN DEERE CAPITAL CORP 04.800% 010926 DTD010923 FC070923 MED TERM NTS | 99,993 | 102,312 |
| JOHN DEERE CAPITAL CORP 04.950% 071428 DTD071423 FC011424 NTS B/E | 113,351 | 119,727 |
| JPMORGAN CHASE & CO NTS 03.625% 120127 DTD111616 FC060117 B/E | 190,722 | 199,614 |
| JPMORGAN CHASE & CO NTS 04.565% 061430 DTD061422 FC121422 CALL@MW+25BP | 449,316 | 487,958 |
| META PLATFORMS INC B/E 04.750% 081534 DTD080924 FC021525 CALL@MW+15BP | 207,923 | 218,047 |
| META PLATFORMS INC NTS 03.500% 081527 DTD080922 FC021523 CALL@MW+15BP | 190,998 | 202,266 |
| MORGAN STANLEY B/E 02.699% 012231 DTD012220 FC072220 CALL@MW+15 BP | 82,058 | 88,242 |
| MORGAN STANLEY B/E 3.622% 040131 DTD033120 FC100120 CALL@MW+45BP | 742,394 | 757,668 |
| MORGAN STANLEY NTS B/E 05.050% 012827 DTD011923 FC072823 | 182,088 | 186,032 |
| ORACLE CORP NTS B/E 05.200% 092635 DTD092625 CALL@MW+20BP | 220,897 | 220,138 |
| PACIFIC GAS & ELEC NTS 03.150% 010126 DTD070220 CALL@MW+25BP | 332,487 | 361,607 |
| PAYPAL HOLDINGS INC B/E 05.100% 040135 DTD030625 FC100125 CALL@MW+15BP | 403,181 | 413,092 |
| PAYPAL HOLDINGS INC NTS 02.850% 100129 DTD092619 FC040120 CALL@MW+20BP | 301,486 | 324,443 |
| PGIM SHORT-TERM CORP BOND CL Z | 132,522 | 137,614 |
| PNC FINL SERV GRP INC WT 6.000% 042671 DTD042622 FC081522 EXP B/E | 258,479 | 262,831 |
| SOUTHERN CAL EDISON NTS 05.850% 110127 DTD110822 FC050123 CALL@MW+25BP | 204,403 | 207,486 |
| SOUTHERN CALIF EDISON CO 05.150% 060129 DTD030124 FC060124 CALL@MW+15BP | 652,045 | 671,731 |
| T-MOBILE USA INC B/E 05.750% 011534 DTD091423 FC011524 CALL@MW+25BP | 644,749 | 687,359 |
| TRUIST FINANCIAL CORP 06.047% 060827 DTD060823 FC120823 NTS B/E | 480,463 | 483,888 |
| UNITED PARCEL SVC INC 05.250% 051435 DTD051425 FC111425 CALL@MW+15BP | 427,868 | 443,260 |
| WALT DISNEY COMPANY/THE 2.000% 090129 DTD090619 FC030120 CALL@MW+15BP | 531,525 | 606,916 |
| WELLS FARGO & CO B/E 02.879% 103030 DTD103119 FC043020 CALL@MW+20BP | 233,657 | 267,836 |
| WELLS FARGO & CO B/E 06.491% 102334 DTD102323 FC042324 CALL@MW+30BP | 43,610 | 44,836 |
| WELLS FARGO & CO NEW B/E 06.850% 091573 DTD072324 FC091524 FIX-TO-FLT | 255,625 | 262,019 |
| DISCOVERY COMM LLC NTS 03.950% 032028 DTD032025 FC092025 CALL@MW+30BP | 354,772 | 368,530 |
| JPMORGAN CHASE & CO. B/E 06.500% 040174 DTD020425 FC040125 FIX-TO-FLT | 241,056 | 249,274 |
| LINCOLN NATL CORP DEPOSI SER D 9.000% PREFERRED CLBL PAR VALUE - 25.00 | 241,180 | 241,470 |
| COLUMBIA STRATEGIC INCOME FUND CLASS INSTITUTIONAL | 104,004 | 105,485 |
| BHP BILLITON FIN LTD NTS 05.250% 090830 DTD090823 FC030824 CALL@MW+15BP | 440,020 | 463,842 |
| CANADIAN IMPERIAL BANK 05.260% 040829 DTD040824 FC100824 CALL@MW+15BP | 565,545 | 601,837 |
| PFIZER INVT ENTER NTS 04.450% 051928 DTD051623 CALL@MW+15BP | 225,066 | 228,286 |
| PFIZER INVT ENTER NTS 04.750% 051933 DTD051923 FC111923 CALL@MW+20BP | 934,511 | 977,330 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC COM | 171,349 | 261,164 |
| ACCENTURE PLC IRELAND CL A | 163,670 | 254,885 |
| ALPHABET INC CL A | 105,271 | 412,221 |
| AMAZON.COM INC | 227,043 | 420,785 |
| APPLE INC | 209,178 | 598,092 |
| BERKSHIRE HATHAWAY INC CL A | 312,670 | 754,800 |
| BERKSHIRE HATHAWAY INC NEW CL B | 433,482 | 792,679 |
| BROADCOM INC | 98,331 | 259,575 |
| CATERPILLAR INC | 105,913 | 179,308 |
| CHEVRON CORP | 224,719 | 309,240 |
| CME GROUP INC | 64,330 | 83,836 |
| COCA COLA CO COM | 270,466 | 389,958 |
| COSTCO WHOLESALE CORP | 139,052 | 238,868 |
| GOLDMAN SACHS GROUP INC | 94,914 | 169,647 |
| HOME DEPOT INC | 242,180 | 452,492 |
| INTERCONTINENTALEXCHANGE GROUP | 81,998 | 139,771 |
| JPMORGAN CHASE & CO | 508,863 | 1,681,988 |
| LILLY ELI & CO | 115,720 | 1,074,680 |
| LOCKHEED MARTIN CORP | 211,237 | 334,700 |
| MARSH | 78,208 | 99,624 |
| MCDONALDS CORP | 231,486 | 388,150 |
| MICROSOFT CORP | 367,850 | 1,378,317 |
| NEXTERA ENERGY INC COM | 215,956 | 389,358 |
| O REILLY AUTOMOTIVE INC | 76,751 | 170,289 |
| ORACLE CORP | 60,391 | 154,174 |
| PROCTER & GAMBLE CO | 129,285 | 128,692 |
| SHERWIN WILLIAMS CO | 60,478 | 86,516 |
| SIMON PPTY GROUP INC SBI | 95,233 | 120,692 |
| TEXAS INSTRUMENTS | 119,337 | 116,759 |
| THERMO FISHER SCIENTIFIC INC | 117,019 | 185,424 |
| TJX COS INC NEW | 48,709 | 153,610 |
| UNION PACIFIC CORP | 74,027 | 113,347 |
| VANGUARD MID-CAP ETF | 835,563 | 1,103,951 |
| VANGUARD INFORMATION TECHNOLOGY ETF | 41,374 | 186,937 |
| VISA INC CL A | 87,727 | 151,156 |
| WELLS FARGO & CO NEW | 189,610 | 385,102 |
| ARES MANAGEMENT CORPORATION CL A COM | 111,319 | 133,830 |
| BAHL & GAYNOR SMALL/MID CAP INCOME GROWTH ETF | 111,489 | 110,966 |
| CARILLON SCOUT MID CAP FUND CLASS I | 310,969 | 368,133 |
| COLGATE PALMOLIVE CO | 139,790 | 170,762 |
| CSX CORPORATION | 404,548 | 641,988 |
| DICK'S SPORTING GOODS INC | 83,117 | 76,416 |
| DIGITAL REALTY TRUST INC REIT | 95,111 | 98,550 |
| FEDEX CORP | 83,656 | 116,988 |
| FIFTH THIRD BANCORP | 162,917 | 291,158 |
| KINDER MORGAN INC | 102,838 | 135,361 |
| MONDELEZ INTL INC | 87,047 | 75,577 |
| PHILLIPS 66 | 246,385 | 337,956 |
| REGIONS FINANCIAL CORP | 88,244 | 121,300 |
| TRUIST FINL CORP | 88,486 | 104,522 |
| US BANCORP DEL (NEW) | 83,392 | 105,279 |
| VANGUARD MID-CAP GROWTH ETF | 644,391 | 1,037,284 |
| WILLIAMS COS INC (DEL) | 89,598 | 141,559 |
| WOODWARD INC | 525,230 | 2,137,402 |
| YUM! BRANDS INC | 51,917 | 76,094 |
| CRANE CO | 145,088 | 475,829 |
| CRANE NXT CO | 78,455 | 127,089 |
| DFA US MICRO CAP FUND CLASS I | 246,198 | 355,784 |
| EPR PROPERTIES REIT | 81,496 | 93,163 |
| OLD NATL BANCORP EVANSVL IND | 286,101 | 414,475 |
| REGAL REXNORD CORP | 195,229 | 391,072 |
| VANGUARD SMALL-CAP ETF | 463,685 | 742,896 |
| VANGUARD SMALL-CAP VALUE ETF | 303,246 | 430,145 |
| TEMPLETON GLOBAL SMALLER COMPANIES ADVISORS CLASS | 182,698 | 205,310 |
| BROOKFIELD INFRA CORP CAD | 46,913 | 61,290 |
| CHUBB LTD CHF | 143,504 | 202,878 |
| DFA INTERNATIONAL SMALL COMPANY FUND CLASS I | 403,709 | 560,273 |
| EATON CORP PLC | 86,832 | 85,998 |
| ENBRIDGE INC CAD | 109,148 | 132,585 |
| ISHARES CORE MSCI EAFE ETF | 2,459,839 | 3,352,961 |
| LAZARD INTERNATIONAL EQUITY FUND INSTITUTIONAL SHS | 2,063,641 | 2,364,992 |
| LINDE PLC NEW EUR | 81,206 | 128,770 |
| NOVARTIS AG SPON ADR | 228,354 | 424,364 |
| DFA EMERGING MARKETS SMALL CAP FUND CLASS I | 116,660 | 147,532 |
| DIMENSIONAL ETF TRUST EMGR CRE EQT MNG | 611,971 | 865,287 |
| ISHARES CORE MSCI EMERGING MARKETS ETF | 682,740 | 892,682 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| APOLLO DEBT SOLUTIONS BDC CLASS S A/O 12/31/2025 | AT COST | 1,500,000 | 1,545,359 |
| BLACKSTONE PRIVATE CREDIT FUND CLASS S A/O 01/31/26 | AT COST | 2,123,853 | 2,080,422 |
| BLUE OWL TECHNOLOGY INCOME CORP CLASS S A/O 01/31/2026 | AT COST | 1,500,000 | 1,557,472 |
| BLACKSTONE REAL ESTATE INCOME TRUST INC CL S-P A/O 01/31/2026 | AT COST | 928,257 | 1,094,232 |
| FS CREDIT REAL ESTATE INCOME TRUST, INC. CLASS S A/O 01/31/2026 | AT COST | 1,497,150 | 1,478,530 |
| KKR REAL ESTATE SELECT TRUST- CLASS U | AT COST | 919,826 | 663,894 |
| STARWOOD REAL ESTATE INCOME TRUST, INC. CLASS S A/O 01/31/2026 | AT COST | 775,459 | 644,389 |
| INFRASTRUCTURE INVSTMNT FD (ICAP) LTD. CL A DIS A/O 09/30/2025 | AT COST | 2,679,533 | 3,397,240 |
| TBFC FINANCIAL TECHNOLOGIES FUND LP | AT COST | 331,871 | 287,777 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Marion Property | 7,300 | 7,300 | 7,300 |
| Art | 7,050 | 7,050 | 7,050 |
| Description | Amount |
|---|---|
| Passthrough adjusted Basis | 657 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 6,714 | 0 | 6,714 | |
| Office Supplies | 1,242 | 0 | 1,242 | |
| Other Deductions from Passthroughs | 27,432 | 27,432 | 0 | |
| Bond Amortization Expense | 2,986 | 2,986 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Income from Partnerships | 56,334 | 56,334 | 56,334 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 251,806 | 251,806 | 0 | |
| Payroll Fees | 2,113 | 0 | 2,113 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Taxes | 16,283 | 0 | 0 | |
| Foreign Taxes | 7,268 | 7,268 | 0 | |
| Property Taxes | 200 | 200 | 0 |