| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 20,000 | 10,000 | 10,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT | 4,438 | 11,117 |
| ABBIVE | 26,582 | 49,280 |
| AIR PRODS&CHEM | 22,478 | 39,153 |
| AMGEN | 7,286 | 7,489 |
| ADP | 12,762 | 24,695 |
| BROADCOM | 16,614 | 69,208 |
| CHEVRON | 31,542 | 38,483 |
| CISCO | 13,959 | 20,966 |
| CME | 6,112 | 6,107 |
| DELL | 6,044 | 6,426 |
| ELI LILLY & CO | 9,627 | 51,880 |
| EXXON MOBIL | 12,113 | 10,698 |
| HOME DEPOT | 14,533 | 32,229 |
| ILLINOIS TOOL | 10,614 | 20,169 |
| LOCKHEED MARTIN | 17,295 | 27,194 |
| MARSCH & MCLENNAN | 13,625 | 32,968 |
| MCDONALDS | 24,903 | 40,029 |
| MERCK | 32,912 | 48,841 |
| MICROSOFT | 4,649 | 25,571 |
| MONDELEZ | 35,502 | 48,456 |
| NEXTERA ENERGY | 17,791 | 29,702 |
| PEPSICO | 30,874 | 43,989 |
| PHILLIPS 66 | 18,769 | 23,166 |
| PNC FINL | 34,880 | 35,306 |
| P&G | 35,844 | 41,031 |
| PROLOGIS | 18,476 | 27,460 |
| QUALCOMM | 11,838 | 14,897 |
| RTX | 12,296 | 10,602 |
| SEMPRA | 24,334 | 30,789 |
| STARBUCKS | 19,820 | 32,067 |
| TEXAS INST | 14,550 | 30,853 |
| UPS | 24,509 | 20,125 |
| US BANCORP | 35,416 | 34,191 |
| CORNING | 17,434 | 13,824 |
| EVERSOURCE ENERGY | 10,422 | 8,332 |
| FASTENAL | 7,116 | 8,291 |
| KEURIG DR PEPPER | 25,606 | 23,257 |
| KINDER MORGAN | 9,873 | 9,843 |
| PAYCHEX | 8,208 | 17,152 |
| REALTY INCOME | 27,198 | 26,700 |
| REGIONS FINL | 5,947 | 5,717 |
| TRAVELERS | 25,485 | 26,669 |
| WEC | 9,624 | 13,467 |
| WILLIAMS CO | 25,127 | 26,018 |
| EATON CORP | 17,584 | 37,327 |
| JOHNSON CONTROLS | 6,170 | 5,130 |
| NXP SEMI | 12,170 | 13,092 |
| ALPHABET | 24,828 | 121,200 |
| AMAZON | 23,662 | 115,474 |
| APPLE | 9,344 | 124,374 |
| BLACKROCK | 45,611 | 109,593 |
| BLACKSTONE | 15,697 | 30,112 |
| BOSTON SCIENTIFIC | 27,481 | 57,521 |
| CITIGROUP | 51,615 | 45,267 |
| COSTCO | 30,786 | 39,605 |
| CVS | 32,098 | 25,978 |
| EOG | 28,073 | 35,680 |
| EQUINIX | 45,723 | 53,961 |
| GEN DYNAMICS | 29,941 | 44,144 |
| GOLDMAN SACHS | 17,171 | 32,790 |
| HONEYWELL | 7,444 | 51,379 |
| INTUITIVE SURG | 16,059 | 23,615 |
| JP MORGAN CHASE | 35,025 | 91,004 |
| JPM EXCH TRAD FD | 147,870 | 148,446 |
| MASTERCARD | 15,896 | 20,046 |
| MERCK | 27,777 | 37,067 |
| MICROSOFT | 15,891 | 26,323 |
| NEXTERA ENERGY | 43,359 | 33,650 |
| NORTHROP | 10,944 | 39,792 |
| NVIDIA | 10,226 | 135,690 |
| PALO ALTO | 13,100 | 36,270 |
| PROLOGIS | 41,685 | 45,322 |
| SALESFORCE | 34,572 | 121,044 |
| SERVICENOW | 13,512 | 154,015 |
| THERMO FISHER | 28,450 | 29,724 |
| VISA | 18,653 | 23,692 |
| AGILENT TECH | 24,704 | 54,222 |
| APTIV | 39,433 | 55,626 |
| IDEX | 27,604 | 33,001 |
| INSULET | 25,545 | 21,915 |
| L3HARRIS | 29,400 | 27,381 |
| TAKE-TWO INTERACTIVE | 21,234 | 26,557 |
| VANGUARD MIDCAP | 17,226 | 26,986 |
| JPM UNDISC MGRS | 175,734 | 222,258 |
| VANGUARD SM CAP | 33,782 | 49,706 |
| FANUC | 26,099 | 18,699 |
| NXP SEMI | 25,070 | 79,240 |
| ROCHE | 16,044 | 13,659 |
| VANGUARD DEV MKTS | 43,074 | 52,930 |
| VANGUARD EMERG MKTS | 79,853 | 83,433 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LUMA PEP VI | FMV | 5,232 | 5,232 |
| LUMA PEP IX | FMV | 4,046 | 4,046 |
| LUMA PEP XV | FMV | 21,608 | 21,608 |
| LUMA PEP XVII | FMV | 98,342 | 98,342 |
| LUMA PEP XXI | FMV | 90,472 | 90,472 |
| SEG PARTNERS | FMV | 286,974 | 286,974 |
| MAVERICK CAPITAL 1.5 | FMV | 50,590 | 50,590 |
| PIMCO - 1821 | FMV | 937,056 | 937,056 |
| PIMCO - 35 | FMV | 150,521 | 150,521 |
| PIMCO - 2075 | FMV | 375,000 | 375,000 |
| PIMCO - 2139 | FMV | 145,645 | 145,645 |
| MAVERICK CAPITAL II | FMV | 52,931 | 52,931 |
| PIMCO - 122 | FMV | 150,511 | 150,511 |
| LUMA PEP 24 | FMV | 54,000 | 54,000 |
| LUMA PEP 25 | FMV | 42,623 | 42,623 |
| MAVERICK CAPITAL III | FMV | 18,734 | 18,734 |
| LUMA PEP 28 | FMV | 5,519 | 5,519 |
| RESLAF PERPETUAL FD LP | FMV | 103,868 | 103,868 |
| AG MTG VALUE PAR | FMV | 153,845 | 153,845 |
| RENAISSANCE ACCESS | FMV | 57,928 | 57,928 |
| BLACKSTONE RE INC TR | FMV | 194,543 | 244,106 |
| PIMCO - 9450 | FMV | 100,000 | 100,000 |
| PIMCO - 2066 | FMV | 172,809 | 172,809 |
| ENTERPRISE PROD | FMV | 7,576 | 7,576 |
| SYLVAN HEALTHCARE PROPERTIES | FMV | 31,188 | 31,188 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSIT IN TRANSIT (PIMCO) | 7,726 | 8,230 | 8,230 |
| DEPOSIT IN TRANSIT (SEG PARTNERS) | 0 | 800,000 | 800,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| US TRUST FEES | 36,689 | 36,689 | 0 | |
| PORTFOLIO DEDUCTIONS THRU LUMA PEP IX LLC | 596 | 596 | 0 | |
| PORTFOLIO DEDUCTIONS THRU LUMA PEP XV | 186 | 186 | 0 | |
| PORTFOLIO DEDUCTIONS THRU LUMA PEP XVII | 581 | 581 | 0 | |
| INVESTMENT INTEREST THRU LUMA PEP XVII | 249 | 249 | 0 | |
| INVESTMENT INTEREST THRU SEG PARTNERS | 17,633 | 17,633 | 0 | |
| INVESTMENT INTEREST THRU LUMA PEP XXI LLC | 38 | 38 | 0 | |
| PORTFOLIO DEDUCTIONS THRU LUMA PEP 25 LLC | 2,250 | 2,250 | 0 | |
| INVESTMENT INTEREST THRU AG MORTGAGE VALUE PARTICIPATION LLC | 6,235 | 6,235 | 0 | |
| INVESTMENT INTEREST THRU RENAISSANCE ACCESS LLC | 799 | 799 | 0 | |
| PORTFOLIO DEDUCTIONS THRU RENAISSANCE ACCESS LLC | 299 | 299 | 0 | |
| PORTFOLIO DEDUCTIONS THRU MAVERICK VENTURES ISRAEL II | 1,807 | 1,807 | 0 | |
| PORTFOLIO DEDUCTIONS THRU LUMA PEP VI LLC | 749 | 749 | 0 | |
| INVESTMENT INTEREST THRU MV III | 43 | 43 | 0 | |
| PORTFOLIO DEDUCTIONS THRU AG MORTGAGE VALUE | 3,060 | 3,060 | 0 | |
| INVESTMENT INTEREST THRU LUMA 24 | 557 | 557 | 0 | |
| INVESTMENT INTEREST THRU LUMA 25 | 2,067 | 2,067 | 0 | |
| OTHER EXPENSES THRU ENTERPRISE | 1,038 | 1,038 | 0 | |
| OTHER EXPENSES THRU SEG PARTNERS II LP | 64,455 | 64,455 | 0 | |
| PORTFOLIO DEDUCTIONS THRU MV III | 1,347 | 1,347 | 0 | |
| OTHER EXPENSES THRU SYLVAN HEALTHCARE | 5,388 | 5,388 | 0 | |
| OTHER EXPENSES THRU LUMA 28 | 2,744 | 2,744 | 0 | |
| OTHER EXPENSES THRU LUMA 25 | 266 | 266 | 0 | |
| INVESTMENT INTEREST THRU LUMA 28 | 1,206 | 1,206 | 0 | |
| PORTFOLIO DEDUCTIONS THRU LUMA PEP 28 | 1,927 | 1,927 | 0 | |
| PORTFOLIO DEDUCTIONS THRU LUMA PEP XXI | 2,242 | 2,242 | 0 | |
| OTHER EXPENSES THRU RENNAISANCE | 2,741 | 2,741 | 0 | |
| OTHER EXPENSES THRU LUMA XVII | 494 | 494 | 0 | |
| PORTFOLIO DEDUCTIONS THRU MV I.5 | 521 | 521 | 0 | |
| PORTFOLIO DEDUCTIONS THRU RESALF | 415 | 415 | 0 | |
| OTHER EXPENSES THRU LUMA XXI | 2,553 | 2,553 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LUMA PEP IX LLC | 464 | 464 | 464 |
| MV II | 12 | 12 | 12 |
| RENAISSANCE ACCESS LLC | -1 | 0 | -1 |
| ENTERPRISE PRODUCTS | -4 | 0 | -4 |
| MV 1.5 | 34 | 34 | 34 |
| MV III | 2 | 2 | 2 |
| AG MORTGAGE VALUE | 1,700 | 1,700 | 1,700 |
| SENIOR LOAN | 126 | 126 | 126 |
| SYLVAN HEALTHCARE PROP | 47,810 | 47,810 | 47,810 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 2,360 | 2,360 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 5,237 | 0 | 1,571 | |
| FOREIGN TAX | 658 | 658 | 0 | |
| FEDERAL EXCISE TAX | 3,000 | 0 | 0 |