| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE | 2024-01-01 | 52,000 | M5D | 7,800 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AGCO CORP | 50,152 | 50,119 |
| AEP TRANSMISSION CO LLC | 24,703 | 23,896 |
| AT&T INC | 41,998 | 41,441 |
| AT&T INC | 30,337 | 30,000 |
| ABBVIE INC | 25,490 | 24,721 |
| ALEXANDRIA REAL ESTATE | 18,121 | 14,680 |
| ALLSTATE CORP | 32,136 | 31,940 |
| AMAZON.COM INC | 37,268 | 36,181 |
| AMCOR GROUP FINANCE | 30,298 | 30,099 |
| AMERICAN ELECTRIC POWER | 50,203 | 46,982 |
| AMERICAN ELECTRIC POWER | 35,032 | 34,811 |
| AMERICAN EXPRESS CO | 64,891 | 64,710 |
| AMERICAN TOWER CORP | 26,718 | 23,688 |
| AMERICAN TOWER CORP | 47,785 | 47,752 |
| AMGEN INC | 52,259 | 46,382 |
| ANHEUSER-BUSCH INBEV WOR | 0 | 0 |
| ANTHEM INC | 0 | 0 |
| APPLE INC | 0 | 0 |
| ASTRAZENECA FINANCE LLC | 0 | 0 |
| ELEVANCE HEALTH INC | 30,494 | 30,143 |
| BANK OF AMERICA CORP | 31,146 | 31,050 |
| BANK OF AMERICA CORP | 35,447 | 35,055 |
| BANK OF AMERICA CORP | 51,674 | 51,491 |
| BANK OF AMERICA CORP | 50,126 | 49,921 |
| BERKSHIRE HATHAWAY FIN | 21,787 | 20,981 |
| BURLINGTON NORTH SANTA FE | 41,016 | 40,073 |
| BP CAP MARKETS AMERICA | 0 | 0 |
| CVS HEALTH CORP | 51,425 | 43,453 |
| CVS HEALTH CORP | 31,887 | 31,249 |
| CARRIER GLOBAL | 0 | 0 |
| CISCO SYSTEMS INC | 32,526 | 31,906 |
| CITIGROUP INC | 61,478 | 61,989 |
| CITIGROUP INC | 33,530 | 33,357 |
| CITIGROUP INC | 29,999 | 29,825 |
| COCA-COLA CONSOLIDATED | 30,238 | 30,135 |
| COMCAST CORP | 44,753 | 43,297 |
| COMCAST CORP | 30,323 | 30,175 |
| CONOCOPHILLIPS | 67,154 | 65,953 |
| DTE ELECTRIC CORP | 53,765 | 43,157 |
| DARDEN RESTAURANTS INC | 38,540 | 38,472 |
| DIGITAL REALTY TRUST LP | 32,613 | 32,466 |
| DUKE ENERGY PROGRESS INC | 24,905 | 24,161 |
| WALT DISNEY COMPANY | ||
| DOMINION RESOURCES INC | 0 | 0 |
| ENBRIDGE INC | 22,462 | 21,839 |
| ENBRIDGE INC | 20,168 | 20,032 |
| ENERGY TRANSFER PARTNERS | 26,324 | 25,859 |
| ENERGY TRANSFER PARTNERS | 50,594 | 50,405 |
| EQUINOR ASA | 0 | 0 |
| FIFTH THIRD BANCORP | 0 | 0 |
| FLORIDA POWER & LIGHT CO | 30,032 | 28,916 |
| GENERAL MOTORS FINL CO | 75,223 | 74,997 |
| GILEAD SCIENCES INC | 0 | 0 |
| GLOBAL PAYMENTS INC | 34,883 | 34,757 |
| GOLDMAN SACHS GROUP INC | 51,609 | 43,048 |
| GOLDMAN SACHS GROUP | 23,101 | 23,086 |
| HOME DEPOT INC | 81,970 | 68,702 |
| INTEL CORP | 68,928 | 66,537 |
| INTEL CORP | 34,937 | 33,913 |
| JP MORGAN CHASE & CO | 26,200 | 25,718 |
| JP MORGAN CHASE & CO | 35,238 | 35,057 |
| JP MORGAN CHASE & CO | 44,598 | 44,478 |
| JP MORGAN CHASE & CO | 35,728 | 35,554 |
| JOHNSON & JOHNSON | 31,138 | 30,641 |
| KINDERMORGAN ENER PART | 38,571 | 37,968 |
| KROGER CO | 40,517 | 40,248 |
| LINCOLN NATIONAL CORP | 0 | 0 |
| LOCKHEED MARTIN CORP | 0 | 0 |
| LOWE&S COS INC | 0 | 0 |
| LYB INT FINANCE III | 47,322 | 47,312 |
| MASTERCARD INC | 0 | 0 |
| MERCK & CO INC | 0 | 0 |
| MPLX LP | 19,383 | 18,817 |
| MARRIOTT INTERNATIONAL | 48,232 | 48,022 |
| METLIFE INC | 36,463 | 35,950 |
| MICROSOFT CORP | 39,870 | 39,228 |
| MORGAN STANLEY | 31,956 | 31,645 |
| MORGAN STANLEY | 70,016 | 69,724 |
| MORGAN STANLEY | 55,500 | 51,274 |
| NEXTERA ENERGY CAPITAL | 45,926 | 38,190 |
| NIKE INC | 19,997 | 19,449 |
| NUTRIEN LTD | 25,007 | 24,970 |
| ORACLE CORP | 38,128 | 36,969 |
| PFIZER INVESTMENT ENTER | 24,834 | 24,113 |
| PROLOGIS LP | 51,048 | 43,883 |
| PUBLIC SERVICE ENTERPRISE | 50,100 | 49,858 |
| REALTY INCOME CORP | 29,552 | 29,483 |
| SEMPRA ENERGY | 46,946 | 42,473 |
| SIMON PROPERTY GROUP LP | 0 | 0 |
| STATE STREET CORPORATION | 75,272 | 74,093 |
| T-MOBILE USA INC | 43,297 | 43,252 |
| T-MOBILE USA INC | 20,207 | 19,867 |
| TAKE-TWO INTERACTIVE SOF | 29,825 | 29,722 |
| TARGET CORP | 18,751 | 18,129 |
| TORONTO-DOMINION BANK | 76,266 | 74,246 |
| TOTAL CAPITAL INTL SA | 0 | 0 |
| TRUIST FINANCIAL CORP | 50,130 | 50,125 |
| US BANCORP | 43,640 | 42,034 |
| RTX CORPORATION | 27,876 | 23,695 |
| UNITED TECHNOLOGIES CORP | 0 | 0 |
| UNITED HEALTH GROUP INC | 32,170 | 31,156 |
| VAKERO ENERGY CORP | 26,949 | 26,649 |
| VERIZON COMMUNICATIONS | 53,548 | 46,729 |
| VMWARE INC | 55,210 | 55,247 |
| WALMART INC | 41,101 | 39,830 |
| WELLS FARGO & COMPANY | 0 | 0 |
| WELLS FARGO & COMPANY MEDIUM T | 38,364 | 38,293 |
| WELLS FARGO & COMPANY | 54,938 | 54,371 |
| WELLS FARGO & COMPANY | 50,679 | 50,453 |
| WELLS FARGO & COMPANY | 35,432 | 35,303 |
| WESTPAC BKG CORP | 48,250 | 48,258 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY STOCKS - SEE DETAIL | 27,418,631 | 40,982,268 |
| ETF EQUITY - SEE DETAIL | 135,028,818 | 161,198,231 |
| MUTUAL FDS EQUITY - SEE DETAIL | 2,911,215 | 2,707,306 |
| PRIV. EQU. - HAMILTON LANE FD | 1,077,824 | 1,638,676 |
| PRIV. EQU. - ALTERNATIVE INV. | 5,412,428 | 5,503,083 |
| ETF - ALTERNATIVE INVESTMENTS | 5,602,341 | 6,775,825 |
| MUTUAL FDS ALTERN INV-SEE DETA | 24,769,089 | 26,476,204 |
| OTHER ALTERNATIVE INVESTMENTS | 19,876 | 19,716 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED STATEMENT | 27,951,644 | 28,041,856 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE | 52,000 | 7,800 | 44,200 | 46,800 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION AND PLANNING | 9,413 | 9,413 | ||
| LEGAL FEES | 12,456 | 12,456 | ||
| AUDIT FEES | 16,335 | 16,335 |
| Description | Amount |
|---|---|
| COST TO FMV ADJUSTMENT FOR CONTRIBUTIONS | 12,832,046 |
| COST BASIS ADJUSTMENTS | 10,565 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GRANT MAKING SOFTWARE FEES | 12,198 | 12,198 | ||
| BUSINESS INSURANCE | 4,812 | 4,812 | ||
| SUPPLIES | 43,037 | 43,037 | ||
| MEDICAL/DENTAL/VISION INSURANC | 17,870 | 577 | 17,293 | |
| MEMBERSHIPS | 17,365 | 17,365 | ||
| PAYROLL PROCESSING FEE | 2,669 | 2,669 | ||
| TELEPHONE SYSTEM | 1,693 | 1,693 | ||
| DESKTOP SOFTWARE | 8,100 | 8,100 | ||
| CATHAIN K-1 LEGAL EXPENSES | 5 | 5 | ||
| WEB AND DOMAIN EXPENSES | 3,000 | 3,000 | ||
| MISCELLANEOUS EXPENSES | 3,946 | 3,946 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISC REIMB FOR CREDIT CARDS | |||
| EXCISE TAX |
| Description | Amount |
|---|---|
| DISTRIBUTIONS RECEIVED FROM LP INVESTMEN | 211,384 |
| PRIOR YEAR GRANTS RECEIVED | 2,688 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 26,752 | 26,752 | ||
| HAWTHORN OTHER EXPENSES | 12,365 | 12,365 | ||
| HAWTHRON INV. MGMT. FEES | 550,924 | 550,924 | ||
| INVESTMENT MANAGEMENT FEES | 112 | 112 |
| Name | Address |
|---|---|
| ESTATE OF FLORENCE MCELHATTAN |
5901 BRAEBURN PLACE PITTSBURGH,PA15232 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES HAWTHORN | 37,626 | 37,626 | ||
| PAYROLL TAXES | 39,457 | 1,776 | 37,681 | |
| EXCISE AND OTHER TAXES | 14,990 |