Form990-PF

Department of the Treasury
Internal Revenue Service

Return of Private Foundation
or Section 4947(a)(1) Trust Treated as Private Foundation
right arrowDo not enter social security numbers on this form as it may be made public.
right arrowGo to www.irs.gov/Form990PF for instructions and the latest information.
OMB No. 1545-0047
2023
Open to Public Inspection
For calendar year 2023, or tax year beginning 01-01-2023 , and ending 12-31-2023
Name of foundation
ANDREW & MARY HERTZEL FUND 1
 
Number and street (or P.O. box number if mail is not delivered to street address)116 ALLEGHENY CENTER MALL P8YB3502L
  Room/suite
City or town, state or province, country, and ZIP or foreign postal code
PITTSBURGH, PA15212
A Employer identification number

25-6030651
B Telephone number (see instructions)

(412) 258-3051
C right arrow
G Check all that apply:

D 1. Foreign organizations, check here............. right arrow
2. Foreign organizations meeting the 85%
test, check here and attach computation ... right arrow
E right arrow
H Check type of organization:
F right arrow
I Fair market value of all assets at end
of year (from Part II, col. (c),
line 16)right arrow$1,239,786J Accounting method:
 
(Part I, column (d) must be on cash basis.)
Part I Analysis of Revenue and Expenses (The total of amounts in columns (b), (c), and (d) may not necessarily equal the amounts in column (a) (see instructions).) (a) Revenue and
expenses per
books 		(b) Net investment
income 		(c) Adjusted net
income 		(d) Disbursements
for charitable
purposes
(cash basis only)
Revenue 1 Contributions, gifts, grants, etc., received (attach schedule)  
2 Check right arrow.............
3 Interest on savings and temporary cash investments      
4 Dividends and interest from securities... 29,329 28,916  
5a Gross rents............      
b Net rental income or (loss)  
6a Net gain or (loss) from sale of assets not on line 10 7,280
b Gross sales price for all assets on line 6a 759,068
7 Capital gain net income (from Part IV, line 2)... 7,280
8 Net short-term capital gain......... 0
9 Income modifications...........  
10a Gross sales less returns and allowances  
b Less: Cost of goods sold....  
c Gross profit or (loss) (attach schedule).....    
11 Other income (attach schedule)....... Click to see attachment
List of Attached Documents:
// Content
921    
12 Total. Add lines 1 through 11........ 37,530 36,196  
Operating and Administrative Expenses 13 Compensation of officers, directors, trustees, etc. 14,106 13,401   705
14 Other employee salaries and wages......   0 0 0
15 Pension plans, employee benefits.......   0 0  
16a Legal fees (attach schedule).........       0
b Accounting fees (attach schedule).......        
c Other professional fees (attach schedule)....       0
17 Interest...............       0
18 Taxes (attach schedule) (see instructions)... Click to see attachment
List of Attached Documents:
// Content
264 264   0
19 Depreciation (attach schedule) and depletion... 0 0  
20 Occupancy..............        
21 Travel, conferences, and meetings.......   0 0  
22 Printing and publications..........   0 0  
23 Other expenses (attach schedule).......        
24 Total operating and administrative expenses.
Add lines 13 through 23.......... 14,370 13,665 0 705
25 Contributions, gifts, grants paid....... 59,866 59,866
26 Total expenses and disbursements. Add lines 24 and 25 74,236 13,665 0 60,571
27 Subtract line 26 from line 12:
a Excess of revenue over expenses and disbursements -36,706
b Net investment income (if negative, enter -0-) 22,531
c Adjusted net income (if negative, enter -0-)... 0
For Paperwork Reduction Act Notice, see instructions.
Cat. No. 11289X Form 990-PF (2023)
Form 990-PF (2023)
Page 2
Part II Balance Sheets Attached schedules and amounts in the description column
should be for end-of-year amounts only. (See instructions.) 		Beginning of year End of year
(a) Book Value (b) Book Value (c) Fair Market Value
Assets 1 Cash—non-interest-bearing.............      
2 Savings and temporary cash investments......... 48,297 53,632 53,632
3 Accounts receivable right arrow  
Less: allowance for doubtful accounts right arrow     0 0
4 Pledges receivable right arrow  
Less: allowance for doubtful accounts right arrow        
5 Grants receivable.................      
6 Receivables due from officers, directors, trustees, and other
disqualified persons (attach schedule) (see instructions).....      
7 Other notes and loans receivable (attach schedule) right arrow  
Less: allowance for doubtful accounts right arrow0      
8 Inventories for sale or use..............      
9 Prepaid expenses and deferred charges..........      
10a Investments—U.S. and state government obligations (attach schedule)      
b Investments—corporate stock (attach schedule).......      
c Investments—corporate bonds (attach schedule).......      
11 Investments—land, buildings, and equipment: basis right arrow  
Less: accumulated depreciation (attach schedule) right arrow        
12 Investments—mortgage loans.............      
13 Investments—other (attach schedule).......... 1,153,307 Click to see attachment
List of Attached Documents:
// Content
1,111,829 		1,186,154
14 Land, buildings, and equipment: basis right arrow  
Less: accumulated depreciation (attach schedule) right arrow        
15 Other assets (describe right arrow)      
16 Total assets (to be completed by all filers—see the
instructions. Also, see page 1, item I) 1,201,604 1,165,461 1,239,786
Liabilities 17 Accounts payable and accrued expenses..........    
18 Grants payable.................    
19 Deferred revenue.................    
20 Loans from officers, directors, trustees, and other disqualified persons    
21 Mortgages and other notes payable (attach schedule)......    
22 Other liabilities (describe right arrow)    
23 Total liabilities (add lines 17 through 22).........   0
Net Assets or Fund Balances Foundations that follow FASB ASC 958, check here right arrow
and complete lines 24, 25, 29 and 30.
24 Net assets without donor restrictions...........    
25 Net assets with donor restrictions............    
Foundations that do not follow FASB ASC 958, check here right arrow
and complete lines 26 through 30.
26 Capital stock, trust principal, or current funds........ 1,201,604 1,165,461
27 Paid-in or capital surplus, or land, bldg., and equipment fund    
28 Retained earnings, accumulated income, endowment, or other funds    
29 Total net assets or fund balances (see instructions)..... 1,201,604 1,165,461
30 Total liabilities and net assets/fund balances (see instructions). 1,201,604 1,165,461
Part III
Analysis of Changes in Net Assets or Fund Balances
1
Total net assets or fund balances at beginning of year—Part II, column (a), line 29 (must agree with end-of-year figure reported on prior year’s return) ...............
1
1,201,604
2
Enter amount from Part I, line 27a .....................
2
-36,706
3
Other increases not included in line 2 (itemize) right arrowClick to see attachment
List of Attached Documents:
// Content
3
2,366
4
Add lines 1, 2, and 3 ..........................
4
1,167,264
5
Decreases not included in line 2 (itemize) right arrowClick to see attachment
List of Attached Documents:
// Content
5
1,803
6
Total net assets or fund balances at end of year (line 4 minus line 5)—Part II, column (b), line 29 .
6
1,165,461
Form 990-PF (2023)
Form 990-PF (2023)
Page 3
Part IV
Capital Gains and Losses for Tax on Investment Income
(a) List and describe the kind(s) of property sold (e.g., real estate,
2-story brick warehouse; or common stock, 200 shs. MLC Co.)		 (b)
How acquired
P—Purchase
D—Donation 		(c)
Date acquired
(mo., day, yr.) 		(d)
Date sold
(mo., day, yr.)
1 a 19. FIDELITY REAL ESTATE ETF ETF   2022-06-23 2023-03-06
b 98. FIDELITY REAL ESTATE ETF ETF   2022-10-21 2023-03-06
c 1037. FIDELITY REAL ESTATE ETF ETF   2020-04-24 2023-03-06
d 412.188 HARBOR LARGE CAP VALUE-RET   2022-06-23 2023-03-06
e 299.211 HARBOR LARGE CAP VALUE-RET   2022-10-21 2023-03-06
2522.498 HARBOR LARGE CAP VALUE-RET   2019-04-04 2023-03-06
20. INVESCO QQQ TRUST ETF   2022-06-07 2023-03-06
118. INVESCO QQQ TRUST ETF   2020-07-01 2023-03-06
103.584 JENSEN QUALITY GROWTH-Y   2022-06-23 2023-03-06
1019.948 JENSEN QUALITY GROWTH-Y   2019-04-04 2023-03-06
29.458 LAZARD US CONCENTRATED-INST   2022-10-21 2023-03-06
1980.193 LAZARD US CONCENTRATED-INST   2022-03-01 2023-03-06
283.239 LYRICAL US VALUE EQUITY-INST   2022-06-23 2023-03-06
166.69 LYRICAL US VALUE EQUITY-INST   2022-10-21 2023-03-06
1663.079 LYRICAL US VALUE EQUITY-INST   2021-03-24 2023-03-06
2230.869 DOUBLELINE FLEXIBLE INC-R6   2019-04-04 2023-03-21
1535.457 MFS EMERGING MKTS DEBT FD-R6   2019-04-04 2023-03-21
4630.776 PGIM HIGH YIELD FUND CLASS R6   2019-04-04 2023-03-21
139.375 T ROWE PRICE INSTITUTIONAL FLOATING RATE FUND   2022-06-23 2023-03-21
3954.708 T ROWE PRICE INSTITUTIONAL FLOATING RATE FUND   2019-04-04 2023-03-21
304.452 LSV SMALL CAP FUND-INST   2022-03-01 2023-04-19
749.967 OAKMARK INTL SM CAP-R6   2019-04-04 2023-04-19
169.855 NUANCE MID CAP VALUE-Z   2022-03-01 2023-04-19
270.173 SPYGLASS GROWTH FUND-INST   2021-03-24 2023-04-19
935.764 TRANSAMERICA SM CAP GROW-I2   2020-07-01 2023-04-19
104.187 TRIBUTARY SMALL COMPANY FD INST PLUS FD 1705   2019-04-04 2023-04-19
3388.548 WASATCH INTL OPPORTUNIT-INST   2019-04-04 2023-04-19
21359. BLACKROCK LIQ FDS FEDFUND-IN   2022-10-21 2023-05-25
4663.627 BLACKROCK STRATEGIC INCOME OPPORTUNITIES PORTFOLIO FD 0446   2022-06-23 2023-05-25
92.018 DOUBLELINE FLEXIBLE INC-R6   2022-09-15 2023-05-25
2817.765 DOUBLELINE FLEXIBLE INC-R6   2019-04-04 2023-05-25
511. ISHARES BARCLAYS 7-10 YEAR TREASURY   2023-03-21 2023-05-25
472.979 MFS EMERGING MKTS DEBT FD-R6   2019-04-04 2023-05-25
1201.183 PGIM HIGH YIELD FUND CLASS R6   2019-04-04 2023-05-25
38.037 LSV SMALL CAP FUND-INST   2022-03-01 2023-07-06
254.268 PZENA EMERG MKTS VALUE-INST   2022-09-15 2023-07-06
40.495 DODGE & COX INCOME FUND FD 147   2022-06-23 2023-07-06
73.756 SEAFARER OVERSEAS GROWTH & INCOME INSTL CLASS   2019-04-04 2023-07-06
1.449 OAKMARK INTL SM CAP-R6   2019-04-04 2023-07-06
292.791 WCM FOCUSED INTL GROWTH-INS   2018-09-26 2023-07-06
55. ISHARES CORE S&P 500 ETF   2019-04-04 2023-07-06
41. ISHARES MSCI EAFE VALUE ETF   2022-09-15 2023-07-06
22. ISHARES MSCI USA QUALITY FACTOR ETF   2023-03-06 2023-07-06
313.97 LONGLEAF PARTNERS FDS TR INTL FD 136   2021-03-24 2023-07-06
299.242 SPYGLASS GROWTH FUND-INST   2021-03-24 2023-07-06
103.888 TOUCHSTONE SANDS EM GR-R6   2019-04-04 2023-07-06
53.853 TOUCHSTONE MID CAP-R6   2022-03-01 2023-07-06
27.346 TRANSAMERICA SM CAP GROW-I2   2020-07-01 2023-07-06
18.553 TRIBUTARY SMALL COMPANY FD INST PLUS FD 1705   2019-04-04 2023-07-06
51.025 LSV SMALL CAP FUND-INST   2022-03-01 2023-08-31
63.522 PZENA EMERG MKTS VALUE-INST   2022-09-15 2023-08-31
65.318 DODGE & COX INCOME FUND FD 147   2022-06-23 2023-08-31
11.932 DOUBLELINE TOTAL RETURN BOND FUND CLASS R6   2023-05-25 2023-08-31
61.035 SEAFARER OVERSEAS GROWTH & INCOME INSTL CLASS   2019-04-04 2023-08-31
24.896 OAKMARK INTL SM CAP-R6   2019-04-04 2023-08-31
40. ISHARES CORE S&P 500 ETF   2019-04-04 2023-08-31
25. ISHARES MSCI EAFE VALUE ETF   2022-09-15 2023-08-31
27. ISHARES U S TREASURY BOND ETF   2023-05-25 2023-08-31
18. ISHARES MSCI USA QUALITY FACTOR ETF   2023-03-06 2023-08-31
39. ISHARES MSCI INTL QUALITY FACTOR ETF   2023-04-19 2023-08-31
25.757 LONGLEAF PARTNERS FDS TR INTL FD 136   2021-03-24 2023-08-31
32.439 LONGLEAF PARTNERS FDS TR INTL FD 136   2021-03-24 2023-08-31
1.986 MFS EMERGING MKTS DEBT FD-R6   2019-04-04 2023-08-31
15.912 SPYGLASS GROWTH FUND-INST   2021-03-24 2023-08-31
41.751 PGIM HIGH YIELD FUND CLASS R6   2019-04-04 2023-08-31
25.144 TOUCHSTONE MID CAP-R6   2022-03-01 2023-08-31
109.702 TRANSAMERICA SM CAP GROW-I2   2020-07-01 2023-08-31
21.156 TRIBUTARY SMALL COMPANY FD INST PLUS FD 1705   2019-04-04 2023-08-31
52.404 WASATCH INTL OPPORTUNIT-INST   2019-04-04 2023-08-31
68.212 WASATCH INTL OPPORTUNIT-INST   2019-04-04 2023-08-31
16.612 ALLSPRING CORE BOND FUND   2023-05-25 2023-08-31
5.28 WESTERN ASSET CORE PLUS BOND FUND CLASS IS   2019-04-04 2023-08-31
163.817 LSV SMALL CAP FUND-INST   2022-03-01 2023-09-26
49.139 PZENA EMERG MKTS VALUE-INST   2022-09-15 2023-09-26
120.775 DODGE & COX INCOME FUND FD 147   2022-06-23 2023-09-26
59.012 DOUBLELINE TOTAL RETURN BOND FUND CLASS R6   2023-05-25 2023-09-26
36.704 SEAFARER OVERSEAS GROWTH & INCOME INSTL CLASS   2019-04-04 2023-09-26
17. ISHARES MSCI EAFE VALUE ETF   2022-09-15 2023-09-26
35. ISHARES U S TREASURY BOND ETF   2023-05-25 2023-09-26
293. ISHARES MSCI USA QUALITY FACTOR ETF   2023-03-06 2023-09-26
3. ISHARES MSCI INTL QUALITY FACTOR ETF   2023-04-19 2023-09-26
18.482 MFS EMERGING MKTS DEBT FD-R6   2019-04-04 2023-09-26
433.965 NUANCE MID CAP VALUE-Z   2022-03-01 2023-09-26
19.102 NUANCE MID CAP VALUE-Z   2022-03-01 2023-09-26
503.222 SPYGLASS GROWTH FUND-INST   2021-03-24 2023-09-26
65.971 PGIM HIGH YIELD FUND CLASS R6   2019-04-04 2023-09-26
19.184 TOUCHSTONE SANDS EM GR-R6   2019-04-04 2023-09-26
113.607 TOUCHSTONE MID CAP-R6   2022-03-01 2023-09-26
386.2 TRANSAMERICA SM CAP GROW-I2   2020-07-01 2023-09-26
194.726 TRIBUTARY SMALL COMPANY FD INST PLUS FD 1705   2019-04-04 2023-09-26
91.724 ALLSPRING CORE BOND FUND   2023-05-25 2023-09-26
7.023 WESTERN ASSET CORE PLUS BOND FUND CLASS IS   2019-04-04 2023-09-26
455. ISHARES MSCI EAFE VALUE ETF   2022-09-15 2023-11-14
5.221 LONGLEAF PARTNERS FDS TR INTL FD 136   2021-03-24 2023-11-14
33.43 LSV SMALL CAP FUND-INST   2022-03-01 2023-12-14
2.836 OAKMARK INTL SM CAP-R6   2019-04-04 2023-12-14
75.353 WCM FOCUSED INTL GROWTH-INS   2018-09-26 2023-12-14
25. ISHARES CORE S&P 500 ETF   2019-04-04 2023-12-14
41. ISHARES MSCI INTL QUALITY FACTOR ETF   2023-04-19 2023-12-14
41.12 NUANCE MID CAP VALUE-Z   2022-03-01 2023-12-14
224.788 SPYGLASS GROWTH FUND-INST   2022-01-21 2023-12-14
13.829 TOUCHSTONE MID CAP-R6   2022-03-01 2023-12-14
6.595 TRIBUTARY SMALL COMPANY FD INST PLUS FD 1705   2019-04-04 2023-12-14
98.519 WASATCH INTL OPPORTUNIT-INST   2020-03-02 2023-12-14
17. WISDOMTREE U.S. QUALITY DIVI ETF   2023-09-26 2023-12-14
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
CAPITAL GAIN DIVIDENDS P    
(e)
Gross sales price 		(f)
Depreciation allowed
(or allowable) 		(g)
Cost or other basis
plus expense of sale 		(h)
Gain or (loss)
(e) plus (f) minus (g)
a 496   513 -17
b 2,561   2,263 298
c 27,096   27,272 -176
d 8,079   7,745 334
e 5,865   5,532 333
49,441   41,926 7,515
6,042   5,818 224
35,649   29,648 6,001
5,705   5,626 79
56,179   52,229 3,950
468   438 30
31,465   35,277 -3,812
5,534   5,186 348
3,257   3,007 250
32,497   33,567 -1,070
18,806   21,550 -2,744
17,474   22,065 -4,591
21,024   25,145 -4,121
1,279   1,282 -3
36,304   38,693 -2,389
4,819   5,057 -238
13,529   10,927 2,602
2,157   2,332 -175
2,783   5,895 -3,112
5,951   6,298 -347
2,812   2,912 -100
9,895   11,419 -1,524
21,359   21,359  
42,626   44,172 -1,546
773   799 -26
23,669   27,035 -3,366
49,537   50,150 -613
5,354   6,797 -1,443
5,465   6,522 -1,057
625   632 -7
3,049   2,670 379
494   511 -17
881   863 18
26   21 5
6,386   4,887 1,499
24,217   15,909 8,308
1,950   1,737 213
2,926   2,684 242
4,876   5,815 -939
3,507   6,529 -3,022
1,420   1,387 33
2,567   2,425 142
176   184 -8
519   519  
886   848 38
788   667 121
804   824 -20
103   105 -2
739   714 25
466   363 103
18,179   11,570 6,609
1,236   1,059 177
610   620 -10
2,517   2,196 321
1,367   1,405 -38
413   477 -64
520   601 -81
23   29 -6
194   347 -153
193   220 -27
1,246   1,132 114
745   738 7
617   591 26
153   190 -37
199   230 -31
181   183 -2
49   61 -12
2,675   2,721 -46
595   516 79
1,438   1,523 -85
499   520 -21
433   429 4
834   720 114
771   804 -33
38,414   35,751 2,663
101   108 -7
207   258 -51
4,930   5,958 -1,028
217   262 -45
5,742   10,110 -4,368
299   342 -43
251   256 -5
5,283   5,116 167
2,418   2,599 -181
5,273   5,443 -170
974   1,008 -34
320     320
22,494   19,271 3,223
81   97 -16
628   555 73
54   41 13
1,698   1,258 440
11,803   11,091 712
1,519   1,477 42
517   565 -48
3,228   3,417 -189
724   623 101
194   184 10
300   376 -76
1,186   1,083 103
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
      2,107
Complete only for assets showing gain in column (h) and owned by the foundation on 12/31/69 (l)
Gains (Col. (h) gain minus
col. (k), but not less than -0-) or
Losses (from col.(h))
(i)
F.M.V. as of 12/31/69 		(j)
Adjusted basis
as of 12/31/69 		(k)
Excess of col. (i)
over col. (j), if any
a       -17
b       298
c       -176
d       334
e       333
      7,515
      224
      6,001
      79
      3,950
      30
      -3,812
      348
      250
      -1,070
      -2,744
      -4,591
      -4,121
      -3
      -2,389
      -238
      2,602
      -175
      -3,112
      -347
      -100
      -1,524
       
      -1,546
      -26
      -3,366
      -613
      -1,443
      -1,057
      -7
      379
      -17
      18
      5
      1,499
      8,308
      213
      242
      -939
      -3,022
      33
      142
      -8
       
      38
      121
      -20
      -2
      25
      103
      6,609
      177
      -10
      321
      -38
      -64
      -81
      -6
      -153
      -27
      114
      7
      26
      -37
      -31
      -2
      -12
      -46
      79
      -85
      -21
      4
      114
      -33
      2,663
      -7
      -51
      -1,028
      -45
      -4,368
      -43
      -5
      167
      -181
      -170
      -34
      320
      3,223
      -16
      73
      13
      440
      712
      42
      -48
      -189
      101
      10
      -76
      103
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
2 Capital gain net income or (net capital loss) Bracket If gain, also enter in Part I, line 7
If (loss), enter -0- in Part I, line 7		 Bracket 2 7,280
3 Net short-term capital gain or (loss) as defined in sections 1222(5) and (6):
If gain, also enter in Part I, line 8, column (c) (see instructions). If (loss), enter -0-
in Part I, line 8 ................... 		Bracket 3  
Part V
Excise Tax Based on Investment Income (Section 4940(a), 4940(b), 4940(e), or 4948—see instructions)
1a Exempt operating foundations described in section 4940(d)(2), check here right arrow and enter “N/A" on line 1. Bracket for line 1a
Date of ruling or determination letter:   (attach copy of letter if necessary–see instructions) 1 313
b All other domestic foundations enter 1.39% (0.0139) of line 27b. Exempt foreign organizations enter 4% (0.04) of Part I, line 12, col. (b)
2 Tax under section 511 (domestic section 4947(a)(1) trusts and taxable foundations only. Others enter -0-) 2 0
3 Add lines 1 and 2........................... 3 313
4 Subtitle A (income) tax (domestic section 4947(a)(1) trusts and taxable foundations only. Others enter -0-) 4 0
5 Tax based on investment income. Subtract line 4 from line 3. If zero or less, enter -0- ..... 5 313
6 Credits/Payments:
a 2023 estimated tax payments and 2022 overpayment credited to 2023 6a 220
b Exempt foreign organizations—tax withheld at source...... 6b 0
c Tax paid with application for extension of time to file (Form 8868)... 6c 0
d Backup withholding erroneously withheld .......... 6d  
7 Total credits and payments. Add lines 6a through 6d.............. 7 220
8 Enter any penalty for underpayment of estimated tax. Check here if Form 2220 is attached. 8 0
9 Tax due. If the total of lines 5 and 8 is more than line 7, enter amount owed.......right arrow 9 93
10 Overpayment. If line 7 is more than the total of lines 5 and 8, enter the amount overpaid...right arrow 10  
11 Enter the amount of line 10 to be: Credited to 2024 estimated taxright arrow0 Refundedright arrow 11 0
Form 990-PF (2023)
Form 990-PF (2023)
Page 4
Part VI-A
Statements Regarding Activities
1a
During the tax year, did the foundation attempt to influence any national, state, or local legislation or did
Yes
No
it participate or intervene in any political campaign? ....................
1a
 
No
b
Did it spend more than $100 during the year (either directly or indirectly) for political purposes? See the instructions
for the definition.................................
1b
 
No
If the answer is "Yes" to 1a or 1b, attach a detailed description of the activities and copies of any materials
published or distributed by the foundation in connection with the activities.
c
Did the foundation file Form 1120-POL for this year?.....................
1c
 
No
d
Enter the amount (if any) of tax on political expenditures (section 4955) imposed during the year:
(1) On the foundation. right arrow$   (2) On foundation managers.right arrow$  
e
Enter the reimbursement (if any) paid by the foundation during the year for political expenditure tax imposed
on foundation managers.right arrow$  
2
Has the foundation engaged in any activities that have not previously been reported to the IRS?.......
2
 
No
If "Yes," attach a detailed description of the activities.
3
Has the foundation made any changes, not previously reported to the IRS, in its governing instrument, articles
of incorporation, or bylaws, or other similar instruments? If "Yes," attach a conformed copy of the changes....
3
 
No
4a
Did the foundation have unrelated business gross income of $1,000 or more during the year?.........
4a
 
No
b
If "Yes," has it filed a tax return on Form 990-T for this year?...................
4b
 
 
5
Was there a liquidation, termination, dissolution, or substantial contraction during the year?.........
5
 
No
If "Yes," attach the statement required by General Instruction T.
6
Are the requirements of section 508(e) (relating to sections 4941 through 4945) satisfied either:
round bullet By language in the governing instrument, or
round bullet By state legislation that effectively amends the governing instrument so that no mandatory directions
that conflict with the state law remain in the governing instrument? ................
6
Yes
 
7
Did the foundation have at least $5,000 in assets at any time during the year? If "Yes," complete Part II, col. (c),
and Part XIV..................................
7
Yes
 
8a
Enter the states to which the foundation reports or with which it is registered (see instructions)
right arrowPA
b
If the answer is "Yes" to line 7, has the foundation furnished a copy of Form 990-PF to the Attorney
General (or designate) of each state as required by General Instruction G? If "No," attach explanation .
8b
Yes
 
9
Is the foundation claiming status as a private operating foundation within the meaning of section 4942(j)(3)
or 4942(j)(5) for calendar year 2023 or the taxable year beginning in 2023? See the instructions for Part XIII.
If "Yes," complete Part XIII .............................
9
 
No
10
Did any persons become substantial contributors during the tax year? If "Yes," attach a schedule listing their names
and addresses. ...............................
10
 
No
11
At any time during the year, did the foundation, directly or indirectly, own a controlled entity within the
meaning of section 512(b)(13)? If "Yes," attach schedule. See instructions .............
11
 
No
12
Did the foundation make a distribution to a donor advised fund over which the foundation or a disqualified person had
advisory privileges? If "Yes," attach statement. See instructions.................
12
 
No
13
Did the foundation comply with the public inspection requirements for its annual returns and exemption application?
13
Yes
 
Website addressright arrow  
14
The books are in care ofright arrowPNC BANK NA Telephone no.right arrow (412) 258-3051

Located atright arrow116 ALLEGHENY CENTER MALLPITTSBURGHPA ZIP+4right arrow15212
15
Section 4947(a)(1) nonexempt charitable trusts filing Form 990-PF in lieu of Form 1041 —check here .........right arrow
and enter the amount of tax-exempt interest received or accrued during the year ........right arrow
15
 
16 At any time during calendar year 2023, did the foundation have an interest in or a signature or other authority over YesNo
a bank, securities, or other financial account in a foreign country? .................
16   No
See the instructions for exceptions and filing requirements for FinCEN Form 114. If "Yes", enter the name of the foreign
country right arrow
Form 990-PF (2023)
Form 990-PF (2023)
Page 5
Part VI-B
Statements Regarding Activities for Which Form 4720 May Be Required
File Form 4720 if any item is checked in the "Yes" column, unless an exception applies.
Yes
No
1a
During the year did the foundation (either directly or indirectly):
(1) Engage in the sale or exchange, or leasing of property with a disqualified person? ...........
1a(1)
 
No
(2) Borrow money from, lend money to, or otherwise extend credit to (or accept it from)
a disqualified person? ..............................
1a(2)
 
No
(3) Furnish goods, services, or facilities to (or accept them from) a disqualified person? ...........
1a(3)
 
No
(4) Pay compensation to, or pay or reimburse the expenses of, a disqualified person? ............
1a(4)
Yes
 
(5) Transfer any income or assets to a disqualified person (or make any of either available
for the benefit or use of a disqualified person)? ......................
1a(5)
 
No
(6) Agree to pay money or property to a government official? (Exception. Check "No"
if the foundation agreed to make a grant to or to employ the official for a period
after termination of government service, if terminating within 90 days.) ...............
1a(6)
 
No
b
If any answer is "Yes" to 1a(1)–(6), did any of the acts fail to qualify under the exceptions described in Regulations
section 53.4941(d)-3 or in a current notice regarding disaster assistance? See instructions ..........
1b
 
No
c
Organizations relying on a current notice regarding disaster assistance check here ........right arrow
d
Did the foundation engage in a prior year in any of the acts described in 1a, other than excepted acts,
that were not corrected before the first day of the tax year beginning in 2023? .............
1d
 
No
2
Taxes on failure to distribute income (section 4942) (does not apply for years the foundation was a private
operating foundation defined in section 4942(j)(3) or 4942(j)(5)):
a
At the end of tax year 2023, did the foundation have any undistributed income (Part XII, lines 6d
and 6e) for tax year(s) beginning before 2023?....................
2a
 
No
If "Yes," list the years right arrow20, 20, 20, 20
b
Are there any years listed in 2a for which the foundation is not applying the provisions of section 4942(a)(2)
(relating to incorrect valuation of assets) to the year’s undistributed income? (If applying section 4942(a)(2)
to all years listed, answer "No" and attach statement—see instructions.) ..............
2b
 
 
c
If the provisions of section 4942(a)(2) are being applied to any of the years listed in 2a, list the years here.
right arrow20, 20, 20, 20
3a
Did the foundation hold more than a 2% direct or indirect interest in any business enterprise at
any time during the year? ..............................
3a
 
No
b
If "Yes," did it have excess business holdings in 2023 as a result of (1) any purchase by the foundation
or disqualified persons after May 26, 1969; (2) the lapse of the 5-year period (or longer period approved
by the Commissioner under section 4943(c)(7)) to dispose of holdings acquired by gift or bequest; or (3)
the lapse of the 10-, 15-, or 20-year first phase holding period? (Use Schedule C, Form 4720, to determine
if the foundation had excess business holdings in 2023.) .....................
3b
 
 
4a
Did the foundation invest during the year any amount in a manner that would jeopardize its charitable purposes?
4a
 
No
b
Did the foundation make any investment in a prior year (but after December 31, 1969) that could jeopardize its
charitable purpose that had not been removed from jeopardy before the first day of the tax year beginning in 2023? ..
4b
 
No
Form 990-PF (2023)
Form 990-PF (2023)
Page 6
Part VI-B
Statements Regarding Activities for Which Form 4720 May Be Required (continued)
5a
During the year did the foundation pay or incur any amount to:
Yes
No
(1) Carry on propaganda, or otherwise attempt to influence legislation (section 4945(e))? ..........
5a(1)
 
No
(2) Influence the outcome of any specific public election (see section 4955); or to carry
on, directly or indirectly, any voter registration drive? ....................
5a(2)
 
No
(3) Provide a grant to an individual for travel, study, or other similar purposes? .............
5a(3)
 
No
(4) Provide a grant to an organization other than a charitable, etc., organization described
in section 4945(d)(4)(A)? See instructions ........................
5a(4)
 
No
(5) Provide for any purpose other than religious, charitable, scientific, literary, or
educational purposes, or for the prevention of cruelty to children or animals? .............
5a(5)
 
No
b
If any answer is "Yes" to 5a(1)–(5), did any of the transactions fail to qualify under the exceptions described in
Regulations section 53.4945 or in a current notice regarding disaster assistance? See instructions ........
5b
 
 
c
Organizations relying on a current notice regarding disaster assistance check .........right arrow
d
If the answer is "Yes" to question 5a(4), does the foundation claim exemption from the
tax because it maintained expenditure responsibility for the grant? .................
5d
 
 
If "Yes," attach the statement required by Regulations section 53.4945–5(d).
6a
Did the foundation, during the year, receive any funds, directly or indirectly, to pay premiums on
a personal benefit contract? .............................
6a
 
No
b
Did the foundation, during the year, pay premiums, directly or indirectly, on a personal benefit contract? ....
6b
 
No
If "Yes" to 6b, file Form 8870.
7a
At any time during the tax year, was the foundation a party to a prohibited tax shelter transaction?
7a
 
No
b
If "Yes", did the foundation receive any proceeds or have any net income attributable to the transaction? .....
7b
 
 
8
Is the foundation subject to the section 4960 tax on payment(s) of more than $1,000,000 in remuneration or
excess parachute payment during the year? .........................
8
 
No
Part VII
Information About Officers, Directors, Trustees, Foundation Managers, Highly Paid Employees,
and Contractors
1 List all officers, directors, trustees, foundation managers and their compensation. See instructions
(a) Name and address (b) Title, and average
hours per week
devoted to position 		(c) Compensation
 (If not paid, enter
-0-) 		(d) Contributions to employee benefit plans and deferred compensation (e) Expense account,
other allowances
PNC BANK N A TRUSTEE
3 		14,106    
116 Allegheny Center Mall
PITTSBURGH,PA15212
2 Compensation of five highest-paid employees (other than those included on line 1—see instructions). If none, enter “NONE."
(a) Name and address of each employee paid more than $50,000 (b) Title, and average
hours per week
devoted to position 		(c) Compensation (d) Contributions to
employee benefit
plans and deferred
compensation 		(e) Expense account,
other allowances
NONE
Total number of other employees paid over $50,000...................right arrow 0
Form 990-PF (2023)
Form 990-PF (2023)
Page 7
Part VII
Information About Officers, Directors, Trustees, Foundation Managers, Highly Paid Employees,
and Contractors (continued)
3 Five highest-paid independent contractors for professional services (see instructions). If none, enter "NONE".
(a) Name and address of each person paid more than $50,000 (b) Type of service (c) Compensation
NONE
Total number of others receiving over $50,000 for professional services.............right arrow0
Part VIII-A
Summary of Direct Charitable Activities
List the foundation’s four largest direct charitable activities during the tax year. Include relevant statistical information such as the number of organizations and other beneficiaries served, conferences convened, research papers produced, etc. Expenses
1  
2  
3  
4  
Part VIII-B
Summary of Program-Related Investments (see instructions)
Describe the two largest program-related investments made by the foundation during the tax year on lines 1 and 2. Amount
1  
2  
All other program-related investments. See instructions.
3  
Total. Add lines 1 through 3.........................right arrow  
Form 990-PF (2023)
Form 990-PF (2023)
Page 8
Part IX
Minimum Investment Return (All domestic foundations must complete this part. Foreign foundations, see instructions.)
1
Fair market value of assets not used (or held for use) directly in carrying out charitable, etc.,
purposes:
a
Average monthly fair market value of securities...................
1a
1,180,431
b
Average of monthly cash balances.......................
1b
0
c
Fair market value of all other assets (see instructions)................
1c
0
d
Total (add lines 1a, b, and c).........................
1d
1,180,431
e
Reduction claimed for blockage or other factors reported on lines 1a and
1c (attach detailed explanation) .............
1e
0
2
Acquisition indebtedness applicable to line 1 assets..................
2
0
3
Subtract line 2 from line 1d.........................
3
1,180,431
4
Cash deemed held for charitable activities. Enter 1.5% (0.015) of line 3 (for greater amount, see
instructions) .............................
4
17,706
5
Net value of noncharitable-use assets. Subtract line 4 from line 3. ............
5
1,162,725
6
Minimum investment return. Enter 5% (0.05) of line 5................
6
58,136
Part X
Distributable Amount (see instructions) (Section 4942(j)(3) and (j)(5) private operating foundations and certain foreign organizations check here right arrow and do not complete this part.)
1
Minimum investment return from Part IX, line 6..................
1
58,136
2a
Tax on investment income for 2022 from Part V, line 5.......
2a
313
b
Income tax for 2022. (This does not include the tax from Part V.) ...
2b
 
c
Add lines 2a and 2b............................
2c
313
3
Distributable amount before adjustments. Subtract line 2c from line 1............
3
57,823
4
Recoveries of amounts treated as qualifying distributions................
4
0
5
Add lines 3 and 4............................
5
57,823
6
Deduction from distributable amount (see instructions).................
6
0
7
Distributable amount as adjusted. Subtract line 6 from line 5. Enter here and on Part XII, line 1 ...
7
57,823
Part XI
Qualifying Distributions (see instructions)
1
Amounts paid (including administrative expenses) to accomplish charitable, etc., purposes:
a
Expenses, contributions, gifts, etc.—total from Part I, column (d), line 26 ..........
1a
60,571
b
Program-related investments—total from Part VIII-B..................
1b
0
2
Amounts paid to acquire assets used (or held for use) directly in carrying out charitable, etc.,
purposes...............................
2
0
3
Amounts set aside for specific charitable projects that satisfy the:
a
Suitability test (prior IRS approval required)....................
3a
0
b
Cash distribution test (attach the required schedule) .................
3b
0
4
Qualifying distributions. Add lines 1a through 3b. Enter here and on Part XII, line 4. .......
4
60,571
Form 990-PF (2023)
Form 990-PF (2023)
Page 9
Part XII
Undistributed Income (see instructions)
(a)
Corpus 		(b)
Years prior to 2022 		(c)
2022 		(d)
2023
1 Distributable amount for 2023 from Part X, line 7 57,823
2 Undistributed income, if any, as of the end of 2022:
a Enter amount for 2022 only....... 59,866
b Total for prior years:20 , 20, 20 0
3 Excess distributions carryover, if any, to 2022:
a From 2018...... 0
b From 2019...... 0
c From 2020...... 0
d From 2021...... 0
e From 2022...... 0
f Total of lines 3a through e ........ 0
4Qualifying distributions for 2023 from Part
XI, line 4: right arrow$ 60,571
a Applied to 2022, but not more than line 2a 59,866
b Applied to undistributed income of prior years
(Election required—see instructions)..... 		0
c Treated as distributions out of corpus (Election
required—see instructions)........ 		0
d Applied to 2023 distributable amount..... 705
e Remaining amount distributed out of corpus 0
5 Excess distributions carryover applied to 2023. 0 0
(If an amount appears in column (d), the
same amount must be shown in column (a).)
6Enter the net total of each column as
indicated below:
a Corpus. Add lines 3f, 4c, and 4e. Subtract line 5 0
b Prior years’ undistributed income. Subtract
line 4b from line 2b .......... 		0
c Enter the amount of prior years’ undistributed
income for which a notice of deficiency has
been issued, or on which the section 4942(a)
tax has been previously assessed...... 		0
d Subtract line 6c from line 6b. Taxable amount
—see instructions ........... 		0
e Undistributed income for 2022. Subtract line
4a from line 2a. Taxable amount—see
instructions ............. 		0
f Undistributed income for 2023. Subtract
lines 4d and 5 from line 1. This amount must
be distributed in 2024 .......... 		57,118
7 Amounts treated as distributions out of
corpus to satisfy requirements imposed by
section 170(b)(1)(F) or 4942(g)(3) (Election may
be required - see instructions) ....... 		0
8 Excess distributions carryover from 2018 not
applied on line 5 or line 7 (see instructions) ... 		0
9 Excess distributions carryover to 2024.
Subtract lines 7 and 8 from line 6a ...... 		0
10 Analysis of line 9:
a Excess from 2019.... 0
b Excess from 2020.... 0
c Excess from 2021.... 0
d Excess from 2022.... 0
e Excess from 2023.... 0
Form 990-PF (2023)
Form 990-PF (2023)
Page 10
Part XIII
Private Operating Foundations (see instructions and Part VI-A, question 9)
1a If the foundation has received a ruling or determination letter that it is a private operating
foundation, and the ruling is effective for 2023, enter the date of the ruling ...... right arrow
 
b Check box to indicate whether the organization is a private operating foundation described in section or
2a Enter the lesser of the adjusted net
income from Part I or the minimum
investment return from Part IX for each
year listed .......... 		Tax year Prior 3 years (e) Total
(a) 2023 (b) 2022 (c) 2021 (d) 2020
         
b 85% (0.85) of line 2a .........          
c Qualifying distributions from Part XI,
line 4 for each year listed ..... 		         
d Amounts included in line 2c not used directly
for active conduct of exempt activities .......... 		         
e Qualifying distributions made directly
for active conduct of exempt activities.
Subtract line 2d from line 2c .... 		         
3 Complete 3a, b, or c for the
alternative test relied upon:
a “Assets" alternative test—enter:
(1) Value of all assets ......          
(2) Value of assets qualifying
under section 4942(j)(3)(B)(i)		          
b “Endowment" alternative test— enter 2/3
of minimum investment return shown in
Part IX, line 6 for each year listed .. 		         
c “Support" alternative test—enter:
(1) Total support other than gross
investment income (interest,
dividends, rents, payments
on securities loans (section
512(a)(5)), or royalties) .... 		         
(2) Support from general public
and 5 or more exempt
organizations as provided in
section 4942(j)(3)(B)(iii).... 		         
(3) Largest amount of support
from an exempt organization		          
(4) Gross investment income          
Part XIV
Supplementary Information (Complete this part only if the foundation had $5,000 or more in
assets at any time during the year—see instructions.)
1Information Regarding Foundation Managers:
aList any managers of the foundation who have contributed more than 2% of the total contributions received by the foundation
before the close of any tax year (but only if they have contributed more than $5,000). (See section 507(d)(2).)
bList any managers of the foundation who own 10% or more of the stock of a corporation (or an equally large portion of the
ownership of a partnership or other entity) of which the foundation has a 10% or greater interest.
2Information Regarding Contribution, Grant, Gift, Loan, Scholarship, etc., Programs:
Check here right arrow
aThe name, address, and telephone number or email address of the person to whom applications should be addressed:
bThe form in which applications should be submitted and information and materials they should include:
cAny submission deadlines:
dAny restrictions or limitations on awards, such as by geographical areas, charitable fields, kinds of institutions, or other
factors:
Form 990-PF (2023)
Form 990-PF (2023)
Page 11
Part XIV
Supplementary Information (continued)
3 Grants and Contributions Paid During the Year or Approved for Future Payment
Recipient If recipient is an individual,
show any relationship to
any foundation manager
or substantial contributor
 Foundation
status of
recipient 		Purpose of grant or
contribution 		Amount
Name and address (home or business)
aPaid during the year

FIRST LUTHERAN CHURCH

109 W THIRD AVENUE
WARREN,PA16365 		NONE PC GENERAL SUPPORT 59,866
Total .................................right arrow 3a 59,866
bApproved for future payment
Total ................................. right arrow 3b  
Form 990-PF (2023)
Form 990-PF (2023)
Page 12
Part XV-A
Analysis of Income-Producing Activities
Enter gross amounts unless otherwise indicated. Unrelated business income Excluded by section 512, 513, or 514 (e)
Related or exempt
function income
(See instructions.)
1Program service revenue: (a)
Business code 		(b)
Amount 		(c)
Exclusion code 		(d)
Amount
a
b
c
d
e
f
gFees and contracts from government agencies          
2 Membership dues and assessments ....          
3 Interest on savings and temporary cash
investments ........... 		         
4 Dividends and interest from securities ....       29,329  
5 Net rental income or (loss) from real estate:
aDebt-financed property......          
bNot debt-financed property.....          
6 Net rental income or (loss) from personal property          
7 Other investment income .....          
8 Gain or (loss) from sales of assets other than
inventory ............ 		    18 7,280  
9 Net income or (loss) from special events:          
10 Gross profit or (loss) from sales of inventory          
11 Other revenue:
aFEDERAL TAX REFUND 		    11 921  
b
c
d
e
12 Subtotal. Add columns (b), (d), and (e) ..   37,530  
13Total. Add line 12, columns (b), (d), and (e)..................
13
37,530
(See worksheet in line 13 instructions to verify calculations.)
Part XV-B
Relationship of Activities to the Accomplishment of Exempt Purposes
Line No.
DownArrow 		Explain below how each activity for which income is reported in column (e) of Part XV-A contributed importantly to
the accomplishment of the foundation’s exempt purposes (other than by providing funds for such purposes). (See
instructions.)
Form 990-PF (2023)
Form 990-PF (2023)
Page 13
Part XVI
Information Regarding Transfers To and Transactions and Relationships With Noncharitable Exempt Organizations
1
Did the organization directly or indirectly engage in any of the following with any other organization described in section 501(c) (other than section 501(c)(3) organizations) or in section 527, relating to political organizations?
Yes
No
a
Transfers from the reporting foundation to a noncharitable exempt organization of:
(1) Cash...................................
1a(1)
 
No
(2) Other assets.................................
1a(2)
 
No
b
Other transactions:
(1) Sales of assets to a noncharitable exempt organization....................
1b(1)
 
No
(2) Purchases of assets from a noncharitable exempt organization..................
1b(2)
 
No
(3) Rental of facilities, equipment, or other assets.......................
1b(3)
 
No
(4) Reimbursement arrangements...........................
1b(4)
 
No
(5) Loans or loan guarantees.............................
1b(5)
 
No
(6) Performance of services or membership or fundraising solicitations................
1b(6)
 
No
c
Sharing of facilities, equipment, mailing lists, other assets, or paid employees..............
1c
 
No
d
If the answer to any of the above is "Yes," complete the following schedule. Column (b) should always show the fair market value
of the goods, other assets, or services given by the reporting foundation. If the foundation received less than fair market value
in any transaction or sharing arrangement, show in column (d) the value of the goods, other assets, or services received.
(a) Line No. (b) Amount involved (c) Name of noncharitable exempt organization (d) Description of transfers, transactions, and sharing arrangements
2a
Is the foundation directly or indirectly affiliated with, or related to, one or more tax-exempt organizations
described in section 501(c) (other than section 501(c)(3)) or in section 527? ...........
b
If "Yes," complete the following schedule.

(a) Name of organization (b) Type of organization (c) Description of relationship
Sign Here
Under penalties of perjury, I declare that I have examined this return, including accompanying schedules and statements, and to the best of my knowledge and belief, it is true, correct, and complete. Declaration of preparer (other than taxpayer) is based on all information of which preparer has any knowledge.
right arrow right arrow
May the IRS discuss this return
with the preparer shown below?
See instructions.
Signature of officer or trustee Date Title
Paid Preparer Use Only Print/Type preparer's name Preparer's Signature Date Check if self-
employed right arrow		 PTIN
Firm's name SmallBullet
 Firm's EIN SmallBullet
Firm's address SmallBullet


 Phone no.
Form 990-PF (2023)
Additional Data


Software ID:  
Software Version:  


Form 990PF - Special Condition Description:
Special Condition Description

TY 2023 InvestmentsOtherSchedule2
Name:
ANDREW & MARY HERTZEL FUND 1
EIN:
25-6030651
Category/ Item Listed at Cost or FMV Book Value End of Year Fair Market Value
316092857 FIDELITY REAL ESTATE      
317609295 SEAFARER OVERSEAS GR AT COST 34,027 30,808
461418444 WCM FOCUSED INTL GRO AT COST 38,004 48,268
464287200 ISHARES CORE S&P 500 AT COST 351,684 415,060
476313408 JENSEN QUALITY GROWT      
552746364 MFS EMERGING MKTS DE AT COST 13,411 12,211
936793686 WASATCH INTL OPPORTU AT COST 16,728 15,795
46090E103 INVESCO QQQ TRUST ET      
74440Y884 PGIM HIGH YIELD FUND AT COST 13,054 12,118
89355J656 TRANSAMERICA SM CAP AT COST 15,243 14,698
89609H704 TRIBUTARY SMALL COMP AT COST 11,268 11,999
97717X669 WISDOMTREE U.S. QUAL AT COST 37,957 41,887
258620533 DOUBLELINE FLEXIBLE      
411512478 HARBOR LARGE CAP VAL      
413838566 OAKMARK INTL SM CAP- AT COST 11,149 15,324
543069405 LONGLEAF PARTNERS FD AT COST 25,441 23,350
56170L703 SPYGLASS GROWTH FUND AT COST 19,369 21,554
77958B402 T ROWE PRICE INSTITU      
90386H404 LYRICAL US VALUE EQU      
957663669 WESTERN ASSET CORE P AT COST 82,810 72,800
00769G535 LSV SMALL CAP FUND-I AT COST 13,088 14,800
00770X675 PZENA EMERG MKTS VAL AT COST 20,664 23,735
09260B382 BLACKROCK STRATEGIC      
256210105 DODGE & COX INCOME F AT COST 75,957 77,707
464288877 ISHARES MSCI EAFE VA      
52106N616 LAZARD US CONCENTRAT      
56167N712 NUANCE MID CAP VALUE AT COST 22,168 21,227
89154M702 TOUCHSTONE SANDS EM AT COST 31,670 24,456
89155T490 TOUCHSTONE MID CAP-R AT COST 20,544 24,282
25434V807 DIMENSIONAL INTERNAT AT COST 22,827 23,983
258620566 DOUBLELINE TOTAL RET AT COST 41,923 42,089
46429B267 ISHARES U S TREASURY AT COST 53,644 53,868
46429B697 ISHARES MSCI USA MIN AT COST 28,017 29,807
46434V456 ISHARES MSCI INTL QU AT COST 40,323 42,180
94987W794 ALLSPRING CORE BOND AT COST 70,859 72,148

TY 2023 OtherDecreasesSchedule
Name:
ANDREW & MARY HERTZEL FUND 1
EIN:
25-6030651
Description Amount
RETURN OF CAPITAL ADJUSTMENT 413
2023 TRANSACTION POSTED IN 2024 1,356
ROUNDING 34


TY 2023 OtherIncomeSchedule2
Name:
ANDREW & MARY HERTZEL FUND 1
EIN:
25-6030651
Description Revenue And Expenses Per Books Net Investment Income Adjusted Net Income
FEDERAL TAX REFUND 921 0  


TY 2023 OtherIncreasesSchedule
Name:
ANDREW & MARY HERTZEL FUND 1
EIN:
25-6030651
Description Amount
2022 TRANSACTION POSTED IN 2023 2,366


TY 2023 TaxesSchedule
Name:
ANDREW & MARY HERTZEL FUND 1
EIN:
25-6030651
Category Amount Net Investment Income Adjusted Net Income Disbursements for Charitable Purposes
FOREIGN TAXES ON QUALIFIED FOR 192 192   0
FOREIGN TAXES ON NONQUALIFIED 72 72   0