| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 2,500 | 1,250 | 1,250 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED SCHEDULE | ||
| C258620301 MFO DOUBLELINE FUND | 257,299 | 215,716 |
| C665162699 MFB NORTHERN HIGH Y | 200,000 | 207,547 |
| C693390841 MFO PIMCO FDS PAC I | 620,359 | 660,104 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED SCHEDULE | ||
| C00206R102 AT&T INC COM | 100,283 | 122,275 |
| C002824100 ABBOTT LAB COM | 31,243 | 158,354 |
| C00724F101 ADOBE INC COM | 10,211 | 214,780 |
| C02079K107 ALPHABET INC CAP ST | 10,674 | 268,901 |
| C02079K305 ALPHABET INC CAPITA | 11,034 | 274,674 |
| C084670702 BERKSHIRE HATHAWAY | 65,816 | 453,280 |
| C110122108 BRISTOL MYERS SQUIB | 68,303 | 183,820 |
| C149123101 CATERPILLAR INC COM | 26,816 | 235,794 |
| C166764100 CHEVRON CORP COM | 35,982 | 227,254 |
| C17275R102 CISCO SYSTEMS INC | 30,645 | 82,880 |
| C244199105 DEERE & CO COM | 35,871 | 211,850 |
| C30231G102 EXXON MOBIL CORP CO | 20,851 | 74,869 |
| C458140100 INTEL CORP COM | 32,565 | 30,075 |
| C46625H100 JPMORGAN CHASE & CO | 70,081 | 231,320 |
| C478160104 JOHNSON & JOHNSON C | 69,626 | 173,544 |
| C532457108 ELI LILLY & CO COM | 20,353 | 490,992 |
| C55336V100 MLP MPLX LP COM UNI | 130,419 | |
| C580135101 MC DONALDS CORP COM | 79,940 | 304,385 |
| C654106103 NIKE INC CL B | 29,274 | 113,505 |
| C665859104 NORTHERN TR CORP CO | 98,839 | 205,000 |
| C68389X105 ORACLE CORP COM | 42,628 | 430,764 |
| C70450Y103 PAYPAL HLDGS INC CO | 99,874 | 104,468 |
| C717081103 PFIZER INC COM | 56,115 | 92,059 |
| C79466L302 SALESFORCE INC COM | 128,054 | 218,986 |
| C882508104 TEXAS INSTRUMENTS I | 40,620 | 337,518 |
| C907818108 UNION PAC CORP COM | 56,032 | 266,807 |
| CG1151C101 ACCENTURE PLC CLS A | 24,613 | 246,253 |
| C14949P208 MFO CAUSEWAY CAP MG | 174,921 | 250,234 |
| C233203421 MFO DFA INVT DIMENS | 40,050 | 48,460 |
| C233203587 MFO DFA EMERGING MA | 231,792 | 217,753 |
| C464287465 MFC ETF I SHARES MS | 246,392 | 294,879 |
| C464287556 MFC ISHARES TR BIOT | 33,532 | 158,652 |
| C464287630 MFC ISHARES TR RUSS | 100,488 | 115,576 |
| C464287655 MFC ISHARES TR RUSS | 200,697 | 245,487 |
| C78462F103 MFC SPDR S&P 500 ET | 214,210 | 896,702 |
| C81369Y308 MFC SELECT SECTOR S | 113,605 | 377,328 |
| C81369Y407 MFC SELECT SECTOR S | 101,300 | 325,308 |
| C81369Y605 MFC SELECT SECTOR S | 255,520 | 620,557 |
| C81369Y803 MFC SELECT SECTOR S | 119,503 | 718,487 |
| C81369Y852 MFC SELECT SECTOR S | 49,827 | 109,879 |
| C922042775 MFC VANGUARD INTL E | 348,086 | 367,424 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED SCHEDULE | |||
| C000957134 &&& PRESCIENT MEDIC | AT COST | 50,050 | 50,050 |
| C54042D9F7 ESC LOEWEN GROUP IN | |||
| C991GPT998 MAKENA ENDOWMENT FU | AT COST | 1,459,335 | 2,220,664 |
| C9912G0992 PRIVATE EQUITY CORE | AT COST | 182,343 | 253,864 |
| BOATHOUSE AG-2019 LLC | AT COST | 1,786 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 3,889 | 3,889 |
| Description | Amount |
|---|---|
| 2024 TRANSACTIONS POSTED IN 2025 | 7,868 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEES | 25 | 0 | 25 | |
| OTHER MISC CHARITABLE EXP | 310 | 0 | 310 | |
| CLASS ACTION FILING FEES | 1 | 0 | 1 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 22 | 0 | |
| MFO CAUSEWAY CAP MGMT TR INTL VALUE FD I | 77 | 77 | |
| MFO DFA INVT DIMENSIONS GROUP INC EMERGI | 2 | 2 | |
| MFO DFA EMERGING MARKETS VALUE | 11 | 11 | |
| MFO DOUBLELINE FUNDS TRUST CORE FIXED IN | 33 | 33 | |
| PRIVATE EQUITY CORE FUND (QP) IV, L.P. | 16,561 | 16,093 | |
| MPLX LP | 11,889 | 380 | |
| BOATHOUSE AG-2019 LLC | -8,372 | -8,372 | |
| MAKENA CAPITAL SPLITTER X, L.P. | 99,955 | 84,963 |
| Description | Amount |
|---|---|
| 2023 TRANSACTIONS POSTED IN 2024 | 7,706 |
| PY PARTNERSHIP TAX BASIS ADJUSTMENT | 552,826 |
| OUTSIDE CHECKING ACCOUNT TIMING ADJ | 5,000 |
| COST BASIS ADJUSTMENT | 3,186 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NT ADVISORY FEES | 43,144 | 10,786 | 32,358 | |
| NT INVESTMENT MGMT FEES | 25,904 | 25,904 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 8,000 | 0 | 0 | |
| ESTIMATED TAX PAYMENTS | 2,542 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 2,387 | 2,387 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 823 | 823 | 0 | |
| PY FEDERALTAX PAYMENT - 990-T | 4,228 | 0 | 0 |