| 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 |
|---|
| Identifier | Return Reference | Explanation |
|---|---|---|
| PART I LINE 6A (990-PF) | PART I LINE 6A (990-PF) | RECONCILIATION OF NET GAIN/(LOSS) FROM SALES OF ASSETS NOT INCLUDED IN PART IV TOTAL INCLUDED IN PART IV: (DETAILS BELOW) NET GAIN/(LOSS): $1,147,975 TOTAL NOT INCLUDED IN PART IV: PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - UBI NET GAIN/(LOSS): $1,010 TOTAL PART I, LINE 6A: $1,148,985 DETAILS OF ASSETS INCLUDED IN PART IV: PUBLICLY-TRAIDED SECURITIES GROSS SALES PRICE: $7,295,639 BOOK BASIS: $6,510,851 NET GAIN/(LOSS): $784,788 PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - NON UBI NET GAIN/(LOSS): $363,187 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC - 3.200% - 11/21/20 | 97,028 | 88,154 |
| ABBVIE INC - 4.500% - 05/14/20 | 66,424 | 65,573 |
| ADOBE SYSTEMS INC - 3.250% - 0 | 44,087 | 44,938 |
| AIR PRODUCTS AND CHEMICALS INC | 180,787 | 185,173 |
| ALEXANDRIA REAL ESTATE E BOND | 41,985 | 39,798 |
| ALEXANDRIA REAL ESTATE EQ - 4. | 61,006 | 60,992 |
| AMAZON COM - 4.800% - 12/05/20 | 74,474 | 72,816 |
| AMERICAN WTR CAPE CORP - 2.800 | 70,659 | 71,824 |
| AON CORP - 2.800% - 05/15/2030 | 135,462 | 138,093 |
| AT&T INC - 4.500% - 05/15/2035 | 70,890 | 71,225 |
| BANK NOVA SCOTIA B C - 4.740% | 88,780 | 87,073 |
| BANK OF AMERICA - 3.950% - 04/ | 78,911 | 79,781 |
| BANK OF MONTREAL - 0.949% - 01 | 205,533 | 218,967 |
| BERKSHIRE HATHAWAY - 1.850% - | 162,383 | 164,888 |
| BLACKROCK INC - 2.400% - 04/30 | 52,481 | 53,290 |
| BNY MELLONC ORP SER J - 4.410% | 208,748 | 211,429 |
| BOEING CO - 2.750% - 02/01/202 | 87,973 | 90,718 |
| BP CAP MKTS - 2.721% - 01/12/2 | 149,539 | 141,198 |
| BROADCOM INC - 3.500% - 01/15/ | 82,510 | 77,019 |
| CARRIER GLOBAL CORP - 2.242% - | 42,006 | 43,824 |
| CHUBB INA HOLDINGS INC - 1.375 | 61,437 | 63,957 |
| CITIGROUP BOND - 4.450% - 09/2 | 60,083 | 59,193 |
| CITIGROUP INC NOTE CALL MAKE W | 90,663 | 95,786 |
| COMCAST CORP - 4.400% - 08/15/ | 60,771 | 59,011 |
| COMCAST CORP NEW NOTE - 5.350% | 55,604 | 56,071 |
| COSTCO - 1.600% - 04/20/2030 | 80,306 | 72,737 |
| CROWN CASTLE INTL CORP - 2.100 | 75,477 | 77,826 |
| DOW CHEMICAL CO SER B - 4.800% | 108,615 | 107,396 |
| DOWDUPONT INC - 4.725% - 11/15 | 61,247 | 60,698 |
| EBAY INC - 1.900% - 03/11/2025 | 86,012 | 84,494 |
| EOG RES INC - 3.900% - 04/01/2 | 95,322 | 93,400 |
| FISERV INC - 4.200% - 10/01/20 | 5,825 | 5,829 |
| FISERV INC NOTE CALL MAKE WHOL | 93,908 | 84,435 |
| FORTIVE CORP SER B NOTE - 3.15 | 61,121 | 62,534 |
| GENERAL MTRS FINL CO INC NOTE | 90,595 | 93,227 |
| GILEAD SCIENCES - 4.600% - 09/ | 128,638 | 125,430 |
| HOME DEPOT - 1.375% - 03/15/20 | 60,843 | 52,653 |
| INTERCONTINENTAL EXCHANGE INC | 60,623 | 62,241 |
| JPMORGAN CHASE - 4.565% - 06/1 | 80,029 | 78,440 |
| KLA CORP - 4.650% - 07/15/2032 | 55,341 | 53,772 |
| KRAFT HEINZ FOOD - 5.000% - 07 | 74,275 | 72,637 |
| KROGER CO - 1.700% - 01/15/203 | 69,888 | 61,802 |
| L3HARRIS TECHNOLOGIES INC - 3. | 89,120 | 90,704 |
| LAM RESEARCH - 4.000% - 03/15/ | 70,111 | 68,052 |
| MICROSOFT CORP - 4.200% - 11/0 | 100,082 | 95,614 |
| MITSUBISHI - 1.640% - 10/13/20 | 184,350 | 195,797 |
| MORGAN STANLEY SER I MTN CALL | 48,213 | 47,930 |
| NORTHERN TR CORP NOTE - 3.150% | 194,763 | 195,772 |
| NXP BV/NXP FUNDING LLC - 2.500 | 75,647 | 75,035 |
| ORACLE CORP - 3.900% - 05/15/2 | 79,579 | 65,725 |
| ORACLE CORP NOTE CALL MAKE WHO | 54,974 | 53,031 |
| OTIS WORLDWIDE SER B - 2.056% | 61,823 | 64,499 |
| PHILIP MORRIS INTERNATIONAL IN | 134,259 | 135,358 |
| PNC FINL SVCS GROUP - 5.939% - | 68,968 | 70,046 |
| PROLOGIS LP - 2.250% - 04/15/2 | 60,599 | 62,103 |
| PRUDENTIAL FINL INC S BOOK SER | 61,456 | 63,457 |
| SANTANDER UK GROUP HOLDINGS NO | 182,501 | 198,947 |
| SHERWIN-WILLIAMS CO - 3.450% - | 87,946 | 89,450 |
| SIMON PPTY GROUP LP NT - 2.650 | 47,557 | 42,563 |
| SOUTHERN CO GAS CAP - 5.150% - | 60,977 | 60,905 |
| T MOBILE - 3.875% - 04/15/2030 | 14,030 | 14,113 |
| T MOBILE USA INC - 3.500% - 04 | 73,124 | 74,431 |
| THE CIGNA CROUP NOTE - 5.250% | 73,085 | 71,613 |
| TOTAL SYSTEMS SERVICES - 4.800 | 66,914 | 64,845 |
| TRUIST FINANCIAL CORP SER G - | 61,109 | 60,694 |
| UNION PAC CORP - 2.375% - 05/0 | 81,182 | 82,029 |
| US BANCORP MTN - 4.548% - 07/2 | 68,924 | 71,403 |
| XCEL ENERGY INC - 3.400% - 06/ | 220,884 | 223,828 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EATON VANCE INCOME FD OF BOSTO | 2,030,504 | 2,113,483 |
| FEDERATED INSTI HIGH YIELD BD | 2,027,824 | 2,122,300 |
| GOLDMAN SACHS TACTICAL TILT OV | 2,444,076 | 2,339,213 |
| ISHARES MSCI EAFE INTERNATIONA | 2,024,272 | 2,077,989 |
| ISHARES S&P 500 INDEX FUND CL | 9,212,133 | 12,558,608 |
| MULTI MANAGER U.S. SMALL CAP E | 860,565 | 927,110 |
| MULTI-MANAGER INTERNATIONAL EQ | 2,078,127 | 2,110,981 |
| STATE STREET EMERGING MARKETS | 585,728 | 622,884 |
| VANGUARD TOTAL STOCK MARKET ET | 4,882,956 | 10,650,518 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALISO CANYON LP | 3,205 | 2,050 | |
| APTITUDE PARTNERS LTD | 1,000,000 | 1,155,662 | |
| CONCORD LODGING LTD | 9,695 | 3,397 | |
| FUGIO FUND XI PE LP | 2,014,632 | 3,084,515 | |
| FUGIO FUND XII PE LP | 780,400 | 979,639 | |
| FUGIO FUND XII VC LP | 396,043 | 501,213 | |
| FUGIO PRIVATE EQUITY FUND VIII | 433,774 | 1,344,605 | |
| FUGIO PRIVATE EQUITY FUND X, L | 1,667,625 | 2,415,090 | |
| ICAPITAL-ARES PCS II ACCESS FU | 956,259 | 1,001,498 | |
| PRINCETON FUND LTD | 1,000,000 | 1,128,932 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General Consultations | 1,498 | 1,498 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 85,420 | 85,420 | ||
| Computers/Electronic Devices | 266 | 266 | ||
| Digital Subscriptions | 852 | 852 | ||
| Indemnification Insurance | 5,245 | 5,245 | ||
| K-1 Exp FUGIO FUND XI PE LP | 84,314 | 81,107 | ||
| K-1 Exp FUGIO FUND XII PE LP | 69,826 | 65,822 | ||
| K-1 Exp FUGIO FUND XII VC LP | 28,171 | 28,170 | ||
| K-1 Exp FUGIO PRIVATE EQUITY F | 36,057 | 32,684 | ||
| K-1 Exp FUGIO PRIVATE EQUITY F | 58,557 | 57,527 | ||
| K-1 Exp ICAPITAL-ARES PCS II A | 26,026 | 26,026 | ||
| ANNUAL REGISTRATION FEES | 44 | 44 | ||
| Office Supplies | 62 | 62 | ||
| Payroll Processing Fees | 3,292 | 3,292 | ||
| Postage/Delivery Service | 313 | 313 | ||
| Registered Agent Fee | 150 | 150 | ||
| State or Local Filing Fees | 35 | 35 | ||
| Website Hosting/Support | 168 | 168 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss ALISO CANYON LP | 1,569 | 1,569 | |
| K-1 Inc/Loss CONCORD LODGING LTD | 412 | 412 | |
| K-1 Inc/Loss FUGIO FUND XI PE LP | 14,402 | 22,919 | |
| K-1 Inc/Loss FUGIO FUND XII PE LP | 1,351 | 10,515 | |
| K-1 Inc/Loss FUGIO FUND XII VC LP | 2,453 | 2,453 | |
| K-1 Inc/Loss FUGIO PRIVATE EQUITY FUND VIII, LP | 30,940 | 20,047 | |
| K-1 Inc/Loss FUGIO PRIVATE EQUITY FUND X, LP | 10,250 | 10,219 | |
| K-1 Inc/Loss ICAPITAL-ARES PCS II ACCESS FUND, L. | 80,185 | 80,180 | |
| Class Action Lawsuit Proceeds | 367 | 367 | |
| ROYALTY INCOME | 370 | 370 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL WITHHELD | 1,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 177,400 | 177,400 | ||
| IT CONSULTING SERVICES | 1,261 | 1,261 | ||
| ADMINISTRATION OF FOUNDATION | 2,500 | 2,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 19,300 | |||
| 990-PF Extension for 2023 | 16,700 | |||
| 990-T Extension for 2023 | 12,100 | |||
| State Income Tax 2023 | 4,853 |