| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEES | 27,120 | 13,560 | 13,560 | |
| TAX PREPARATION FEE | 10,500 | 3,150 | 7,350 | |
| COURT ACCOUNTING FEES | 15,099 | 7,550 | 7,549 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 00828EDC0 AFRICAN DEVELOPMENT BANK SR UNSECURED 3% 09/20/2023 | 184,926 | 182,891 |
| 023135CH7 AMAZON.COM INC SR UNSECURED 3.6% 04/13/2032-2031 | 365,746 | 345,363 |
| 02665WDD0 AMERICAN HONDA FINANCE SR UNSECURED 2.15% 09/10/2024 | 155,863 | 147,498 |
| 037833AK6 APPLE INC SR UNSECURED 2.4% 05/03/2023 | 25,028 | 24,727 |
| 037833CX6 APPLE INC SR UNSECURED 3% 06/20/2027-2027 | 352,121 | 305,455 |
| 06051GJS9 BANK OF AMERICA CORP SR UNSECURED VAR RT 1.734% 07/22/2027-2026 | 452,899 | 385,862 |
| 06368BGS1 BANK OF MONTREAL SUBORDINATED VAR RT 3.803% 12/15/2032-2027 | 380,867 | 347,024 |
| 064159VK9 BANK OF NOVA SCOTIA SR UNSECURED 1.625% 05/01/2023 | 480,914 | 467,286 |
| 084670BS6 BERKSHIRE HATHAWAY INC SR UNSECURED 3.125% 03/15/2026-2025 | 101,645 | 94,923 |
| 09247XAQ4 BLACKROCK INC SR UNSECURED 2.4% 04/30/2030-2030 | 105,217 | 86,711 |
| 099724AL0 BORGWARNER INC SR UNSECURED 2.65% 07/01/2027-2027 | 101,581 | 87,153 |
| 24422EWL9 JOHN DEERE CAPITAL CORP SR UNSECURED 4.35% 09/15/2032 | 365,212 | 351,459 |
| 26444HAC5 DUKE ENERGY FLORIDA LLC SECURED 3.2% 01/15/2027-2026 | 124,963 | 117,254 |
| 291011BP8 EMERSON ELECTRIC CO SR UNSECURED .875% 10/15/2026-2026 | 503,307 | 438,248 |
| 29364WAV0 ENTERGY LOUISIANA LLC SECURED 4.95% 01/15/2045-2025 | 212,486 | 179,362 |
| 29364WBF4 ENTERGY LOUISIANA LLC 1ST LIEN .62% 11/17/2023-2021 | 74,993 | 71,730 |
| 29365TAD6 ENTERGY TEXAS INC SECURED 5.15% 06/01/2045-2025 | 110,469 | 98,913 |
| 30040WAJ7 EVERSOURCE ENERGY SR UNSECURED .8% 08/15/2025-2025 | 249,445 | 221,105 |
| 302155AU0 EXPORT IMPORT BANK OF USA SINKING FUND 1.822% 05/03/2025 OFV 21379 | 13,854 | 14,245 |
| 314353AA1 FEDEX 2020-1 CLASS AA 1.875% 02/20/2034 OFV 65000 | 58,049 | 47,733 |
| 38141EC23 GOLDMAN SACHS GROUP INC SR UNSECURED 3.85% 07/08/2024-2024 | 100,478 | 97,753 |
| 384802AD6 GRAINGER W W INC SR UNSECURED 4.2% 05/15/2047-2046 | 98,077 | 79,210 |
| 437076BY7 HOME DEPOT INC SR UNSECURED 2.95% 06/15/2029-2029 | 318,768 | 265,797 |
| 437076CJ9 HOME DEPOT INC SR UNSECURED 1.875% 09/15/2031-2031 | 446,576 | 348,278 |
| 438516CE4 HONEYWELL INTERNATIONAL INC SR UNSECURED 1.1% 03/01/2027-2027 | 124,978 | 107,415 |
| 458140BH2 INTEL CORP SR UNSECURED 2.45% 11/15/2029-2029 | 127,092 | 104,245 |
| 45866FAD6 INTERCONTINENTAL EXCHANGE SR UNSECURED 3.75% 12/01/2025-2025 | 103,289 | 96,496 |
| 459058EP4 INTL BK RECON & DEV SR UNSECURED 2.5% 07/29/2025 | 357,094 | 332,854 |
| 459058JF1 INTL BK RECON & DEV UNSECURED FLOAT 1.7869% 08/19/2027 | 250,000 | 251,308 |
| 459058JM6 INTL BK RECON & DEV SR UNSECURED .25% 11/24/2023 | 124,964 | 119,308 |
| 461070AR5 INTERSTATE POWER & LIGHT SR UNSECURED 3.5% 09/30/2049-2049 | 238,824 | 160,430 |
| 46132FAB6 INVESCO FINANCE PLC SR UNSECURED 4% 01/30/2024 | 24,968 | 24,654 |
| 46647PCK0 JPMORGAN CHASE & CO SR UNSECURED VAR RT .969% 06/23/2025-2024 | 450,983 | 416,345 |
| 478160CR3 JOHNSON & JOHNSON SR UNSECURED 2.1% 09/01/2040-2040 | 124,237 | 83,166 |
| 48305QAC7 KAISER FOUNDATION HOSPITAL SR UNSECURED 3.15% 05/01/2027-2027 | 150,214 | 139,056 |
| 49326EEK5 KEYCORP SR UNSECURED 2.25% 04/06/2027 | 363,508 | 347,376 |
| 494368BQ5 KIMBERLY CLARK CORP SR UNSECURED 2.65% 03/01/2025 | 44,964 | 42,787 |
| 500769JP0 KFW UNSECURED .5% 09/20/2024 | 449,961 | 418,068 |
| 514886AC4 LANDESBANK BADEN-WURTTEMBERG SUBORDINATED 7.625% 02/01/2023 | 104,819 | 100,848 |
| 532457BV9 LILLY ELI & CO SR UNSECURED 3.375% 03/15/2029-2028 | 272,369 | 231,250 |
| 534187BA6 LINCOLN NATL CORP SR UNSECURED 7% 06/15/2040 | 197,094 | 156,689 |
| 579780AR8 MCCORMICK & CO INC SR UNSECURED .9% 02/15/2026-2026 | 224,582 | 195,179 |
| 58013MFS8 MCDONALD'S CORP SR UNSECURED 4.6% 09/09/2032-2032 | 373,076 | 358,091 |
| 594918AW4 MICROSOFT CORP SR UNSECURED 3.625% 12/15/2023 | 19,983 | 19,823 |
| 6174468W2 MORGAN STANLEY VAR RT SR UNSECURED .529% 01/25/2024-2023 | 275,000 | 270,531 |
| 637432NP6 NATIONAL RURAL UTILITIES SECURED 3.4% 02/07/2028-2027 | 209,395 | 188,112 |
| 664397AM8 NORTHEAST UTILITIES SR UNSECURED 3.15% 01/15/2025-2024 | 99,417 | 95,674 |
| 665859AU8 NORTHERN TRUST CORP SR UNSECURED 3.15% 05/03/2029-2029 | 124,999 | 111,595 |
| 67077MAV0 NUTRIEN LTD SR UNSECURED 1.9% 05/13/2023 | 59,982 | 58,901 |
| 6903534J3 OVERSEAS PRIVATE INV CORP SR UNSECURED FLT RT 4.2% 09/15/2025-201 | 126,316 | 126,316 |
| 6903534U8 OVERSEAS PRIVATE INV CORP SR UNSECURED FLT RT 2.66% 09/15/2026-20 | 376,000 | 376,000 |
| 695114CL0 PACIFICORP SECURED 6% 01/15/2039 | 114,787 | 79,957 |
| 713448CT3 PEPSICO INC SR UNSECURED 2.75% 04/30/2025-2025 | 100,504 | 95,597 |
| 717081EP4 PFIZER INC SR UNSECURED 3.6% 09/15/2028-2028 | 70,902 | 60,984 |
| 742651DR0 PRIVATE EXPORT FUNDING SECURED SER II 2.05% 11/15/2022 | 65,591 | 64,889 |
| 742651DW9 PRIVATE EXPORT FUNDING SECURED 3.25% 06/15/2025 | 335,146 | 312,939 |
| 74456QBZ8 PUB SVC ELEC & GAS SECURED 3.85% 05/01/2049-2048 | 96,915 | 66,875 |
| 74825QAA8 QUEENS HEALTH SYSTEMS SECURED 4.464% 07/01/2045 OFV 40000 | 40,000 | 34,537 |
| 75513EAD3 RAYTHEON TECHNOLOGIES CORP SR UNSECURED 2.25% 07/01/2030-2030 | 59,938 | 48,479 |
| 78016EZT7 ROYAL BANK OF CANADA SR UNSECURED 1.15% 07/14/2026 | 250,427 | 215,620 |
| 83162CYA5 SMALL BUS ADMIN SER 2016-20I CL I 2.03% 09/01/2036 OFV 190000 | 78,893 | 69,956 |
| 855244AN9 STARBUCKS CORP SR UNSECURED 3.1% 03/01/2023-2023 | 59,998 | 59,668 |
| 857477BF9 STATE STREET CORP SUBORDINATED 3.031% 11/01/2034-2029 | 180,101 | 144,662 |
| 89114R5B8 TORONTO-DOMINION BANK SR UNSECURED 2.375% 11/08/2027-2023 | 127,529 | 105,475 |
| 89153VAL3 TOTAL CAPITAL INTL SA SR UNSECURED 3.75% 04/10/2024 | 125,801 | 123,040 |
| 89236TJK2 TOYOTA MOTOR CREDIT CORP SR UNSECURED 1.125% 06/18/2026 | 174,946 | 153,139 |
| 90376PBG5 INT DEVELOPMENT FIN CORP SR UNSECURED FLOAT 4.2% 06/20/2028 OFV 35 | 309,615 | 309,615 |
| 904764BH9 UNILEVER CAPITAL CORP SR UNSECURED 2.125% 09/06/2029-2029 | 181,890 | 145,472 |
| 907818EB0 UNION PACIFIC CORP SR UNSECURED 3.375% 02/01/2035-2034 | 106,406 | 81,353 |
| 91159HHM5 US BANCORP SUBORDINATED 3.1% 04/27/2026-2026 | 100,467 | 93,471 |
| 92343VGJ7 VERIZON COMMUNICATIONS SR UNSECURED 2.55% 03/21/2031-2030 | 307,808 | 239,787 |
| 92826CAF9 VISA INC SR UNSECURED 4.3% 12/14/2045-2045 | 272,314 | 196,022 |
| 931142EE9 WALMART INC SR UNSECURED 3.7% 06/26/2028-2028 | 278,139 | 237,430 |
| 949746SJ1 WELLS FARGO COMPANY SR UNSECURED FLT RT FLOATING RATE 5.64471% 10 | 120,060 | 119,989 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 015570724 ALGER FOCUS EQUITY FUND-Y | 4,559,876 | 3,236,465 |
| 066922204 ISHARES S&P 500 INDEX FUND | 6,555,695 | 11,255,889 |
| 09253F879 ISHARES MSCI EAFE INTERNATIONAL INDEX FUND | 6,419,720 | 6,116,247 |
| 256206103 DODGE & COX INTERNATIONAL STOCK FUND CLASS I | 1,438,900 | 1,498,945 |
| 256219106 DODGE & COX STOCK FUND CLASS I | 3,855,995 | 3,364,058 |
| 38142Y773 GOLDMAN SACHS LARGE CAP VALUE FD - INST | 2,738,998 | 3,264,558 |
| 38144N593 GOLDMAN SACHS INTERNATIONAL SMALL CAP INSIGHTS INSTL | 2,468,762 | 2,189,632 |
| 47803W406 JOHN HANCOCK III DISC M/C-IS | 2,390,732 | 3,490,841 |
| 4812A0623 JPMORGAN EMERG MRKT EQ-I | 1,872,020 | 1,132,501 |
| 56062X641 MAINSTAY WINSLOW LRG CAP GROWTH FUND CL I | 2,776,246 | 3,220,628 |
| 74144Q203 T ROWE PRICE INSTITUTIONAL EMERGING MARKETS EQUITY FUND | 1,226,950 | 1,128,291 |
| 74316J458 CONGRESS MID CAP GROWTH-INS | 2,470,957 | 3,509,431 |
| 921909818 VANGUARD TOTAL INTL ST INDEX FUND-ADM | 7,035,023 | 6,773,537 |
| 922908728 VANGUARD TOTL STK MKT IND-AD | 8,452,214 | 15,634,129 |
| 94984B348 ALLSPRING ADVANTAGE INTERNATIONAL EQUITY FUND - I | 1,782,900 | 1,547,020 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 7,187 | 3,593 | 3,594 | |
| LEGAL FEES | 1,782 | 1,782 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID RENT & RPT | 107,446 | 105,570 | 105,570 |
| PREPAID FED EXCISE TAXES | 40,000 | 163,500 | 163,500 |
| DIVIDENDS RECEIVABLE | 51,857 | 55,569 | 55,569 |
| BOND INTEREST RECEIVABLE | 148,624 | 151,174 | 151,174 |
| GEN EXCISE TAX RECEIVABLE | 10,837 | 6,665 | 6,665 |
| DEFERRED GET | 6,929 | 4,622 | 4,622 |
| RENT REVENUE RECEIVABLE | 0 | 50,401 | 50,401 |
| Description | Amount |
|---|---|
| ACCRUED GRANT COMMITMENTS | 1,349,491 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GRANTS ADMINISTRATION FEE | 175,000 | 0 | 175,000 | |
| DISTRIBUTION COMMITTEE FEES | 2,000 | 0 | 2,000 | |
| MEEING EXPENSE | 194 | 0 | 194 | |
| MISC EXPENSE | 296 | 0 | 296 | |
| REAL PROPERTY TAX | 345,697 | 345,697 | 0 | |
| GENERAL EXCISE TAX | 52,775 | 52,775 | 0 | |
| LEASE RENT | 219,895 | 219,895 | 0 | |
| INSURANCE | 2,992 | 2,992 | 0 | |
| OTHER REAL ESTATE EXP | 12,603 | 12,603 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| UNEARNED RENT AND RPT REVENUE | 208,183 | 206,483 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES-PAID | 106,500 | 0 | 0 |