| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 00206RDQ2 AT T INC | 57,436 | 53,503 |
| 00724PAD1 ADOBE INC | 71,355 | 64,038 |
| 009158BB1 AIR PRODUCTS | 60,290 | 58,578 |
| 032095AJ0 AMPHENOL CORP | 57,914 | 58,788 |
| 032654AV7 ANALOG DEVICES INC | 61,748 | 62,828 |
| 035240AL4 ANHEUSER BUSCH MTN | 57,596 | 53,992 |
| 038222AL9 APPLIED MATERIALS | 59,806 | 60,405 |
| 06051GFS3 BANK AMER CORP MTN | 46,324 | 44,795 |
| 110122EH7 BRISTOL MYERS | 62,232 | 61,923 |
| 12572QAG0 CME GROUP INC | 44,697 | 45,836 |
| 17252MAN0 CINTAS CORPORATION | 56,669 | 53,910 |
| 207597EJ0 CONNECTICUT LIGHT | 46,677 | 43,659 |
| 25468PDK9 WALT DISNEY COMPANY | 34,118 | 34,451 |
| 26442CAS3 DUKE ENERGY | 59,836 | 61,174 |
| 278062AD6 EATON CORP | 57,952 | 56,062 |
| 29379VBV4 ENTERPRISE PRODUCTS | 62,465 | 55,831 |
| 30231GAF9 EXXON MOBIL CORP | 28,767 | 29,905 |
| 3134A3U46 FEDERAL HOME LN MTGE | 42,989 | 37,382 |
| 3135G0K36 F N M A | 38,108 | 38,896 |
| 31428XBF2 FEDEX CORP | 56,391 | 54,041 |
| 337738AR9 FISERV INC | 64,063 | 63,218 |
| 437076CF7 HOME DEPOT INC | 73,172 | 64,786 |
| 452308AX7 ILLINOIS TOOL WORK | 44,480 | 45,640 |
| 49177JAK8 KENVUE INC | 60,323 | 59,017 |
| 49271VAQ3 KEURIG | 64,487 | 61,751 |
| 494368BU6 KIMBERLY CLARK CORP | 45,174 | 46,094 |
| 573284AT3 MARTIN MARIETTA | 60,255 | 57,919 |
| 58013MFF6 MCDONALDS CORP MTN | 56,422 | 52,554 |
| 58933YAX3 MERCK CO INC | 66,471 | 62,789 |
| 609207AU9 MONDELEZ | 61,383 | 64,260 |
| 713448EZ7 PEPSICO INC SR NT | 66,810 | 63,996 |
| 907818GB8 UNION PAC CORP | 60,114 | 57,680 |
| 911312BM7 UNITED PARCEL | 47,484 | 43,250 |
| 9128282A7 U S TREASURY NT | 46,571 | 47,864 |
| 9128283W8 U S TREASURY NT | 84,972 | 81,162 |
| 9128286B1 U S TREASURY NT | 62,474 | 56,096 |
| 912828J27 U S TREASURY NT | 38,510 | 39,886 |
| 912828M56 U S TREASURY NT | 28,798 | 29,487 |
| 912828V98 U S TREASURY NT | 45,737 | 45,104 |
| 91282CAE1 U S TREASURY NT 0 | 58,234 | 56,846 |
| 91282CBL4 U S TREASURY NT | 60,015 | 61,894 |
| 91282CFV8 U S TREASURY NT | 58,884 | 58,519 |
| 91282CJJ1 U S TREASURY NT | 60,889 | 59,728 |
| 91282CKQ3 USA TREASURY NTS 4.3 | 64,848 | 63,016 |
| 92343VER1 VERIZON | 58,967 | 53,870 |
| 92939UAK2 WEC ENERGY GROUP INC | 61,433 | 62,033 |
| 94106LBE8 WASTE MANAGEMENT INC | 62,433 | 63,489 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 922908553 VANGUARD REAL ESTATE | AT COST | 747,311 | 837,263 |
| 74925K367 ABBEY CAPITAL FUTURE | AT COST | 680,125 | 676,955 |
| 024932154 AMERICAN CENTURY HIG | AT COST | 553,649 | 544,746 |
| 06828M876 BARON EMERGING MARKE | AT COST | 229,543 | 232,662 |
| 36381Y108 MONDRIAN INTERNATION | AT COST | 605,304 | 610,520 |
| 464287499 ISHARES RUSSELL MID | AT COST | 379,231 | 454,199 |
| 464287804 ISHARES CORE S P SMA | AT COST | 183,581 | 269,615 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 710,492 | 820,449 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 516,167 | 438,596 |
| 64128R608 NEUBERGER BERMAN LON | |||
| 741479109 PRICE T ROWE GROWTH | |||
| 89155H793 TOUCHSTONE MID CAP Y | AT COST | 322,874 | 455,638 |
| 921910501 VANGUARD INTERNATION | AT COST | 612,403 | 679,797 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 2,501,028 | 5,015,045 |
| 922908744 VANGUARD VALUE INDEX | AT COST | 751,500 | 854,965 |
| 96MSCDEK3 BAIN CAPITAL DOUBLE | AT COST | 437,516 | 413,153 |
| SEE ATTACHED | |||
| 04314H568 ARTISAN HIGH INCOME | AT COST | 200,000 | 200,000 |
| 091936450 BLACKROCK ADVANTAGE | AT COST | 255,000 | 256,394 |
| 149498107 CAUSEWAY EMERGING MA | AT COST | 200,000 | 195,683 |
| 741479406 PRICE T ROWE GROWTH | AT COST | 746,628 | 1,205,362 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCURED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 3,732 | 4,683 | 4,683 |
| Description | Amount |
|---|---|
| BAIN CAPITAL INCOME ADJUSTMENT | 135,434 |
| CY PURCHASE OF ACCRUED INTEREST | 147 |
| PY RETURN OF CAPITAL ADJUSTMENT | 8,417 |
| TAX LOT BASIS ADJUSTMENT | 206 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FROM PARTNERSHIP/S-CORP - NII | 18,211 | 18,211 | 0 | |
| STATE FILING FEE/TAX | 25 | 0 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM PARTNERSHIP/S-CORP - NII | 153,582 | 153,497 | |
| OTHER INCOME | 175 | 175 | |
| FED TAX REFUND | 6,012 | 0 | |
| FROM PARTNERSHIP/S-CORP - UBI | 64 | 0 |
| Description | Amount |
|---|---|
| BAIN CAPITAL DISTRIBUTIONS ADJUSTMENT | 176,125 |
| PY PURCHASE OF ACCRUED INTEREST | 222 |
| COST BASIS ADJUSTMENT | 158 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| US BANK FEE AS AGENT | 65,212 | 58,691 | 6,521 | |
| INVESTMENT MANAGEMENT FEES | 5,079 | 5,079 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 6,148 | 6,148 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 1,883 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 4,071 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 3,438 | 3,438 | 0 |