| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RETURN PREPARATION AND TAX COMPLIANCE | 30,188 | 0 | 0 | 30,188 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PASSTHROUGH K-1 CAPITAL GAIN/LOSS - UBTI | PURCHASED | 4,334 | COST | 0 | 4,334 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 100,000 UNITS INTERNATIONAL BUSINESS MACHS CORP 7.0% | 102,306 | 101,945 |
| 100,000 UNITS NVIDIA CORP 1.55% | 99,745 | 90,800 |
| 125,000 UNITS PRUDENTIAL FINL INC MEDIUM TERM | 125,089 | 120,601 |
| 125,000 UNITS TEXAS INSTRS INC. 1.375% | 125,156 | 124,222 |
| 150,000 UNITS NIKE INC 2.4% | 150,469 | 149,210 |
| 150,000 UNITS SIMON PPTY GROUP LP 2.45% | 146,521 | 134,899 |
| 175,000 UNITS AMERICAN HONDA FIN CORP MED TERM | 175,018 | 160,082 |
| 175,000 UNITS DISNEY WALT CO 3.8% | 188,267 | 167,620 |
| 175,000 UNITS GENERAL DYNAMICS CORP 2.25% | 175,459 | 149,397 |
| 175,000 UNITS SCHWAB CHARLES CORP NEW 2.3% | 174,659 | 148,791 |
| 180,000 UNITS NSTAR ELEC CO 1.95% | 179,124 | 149,411 |
| 200,000 UNITS FEDERAL HOME LN MTG CORP 0.375% 07/21/25 | 199,742 | 195,681 |
| 200,000 UNITS FNMA TRANCHE .375% | 199,692 | 194,992 |
| 200,000 UNITS IBM CORP 4.15% | 199,740 | 197,683 |
| 205,000 UNITS ERP OPERATING LP 1.85% | 204,000 | 169,163 |
| 205,000 UNITS HONEYWELL INTL INC 1.75% | 204,510 | 168,071 |
| 210,000 UNITS ANALOG DEVICES INC 1.7% | 209,777 | 188,491 |
| 210,000 UNITS SALESFORCE.COM INC 1.5% | 209,528 | 188,690 |
| 215,000 UNITS PUBLIC STORAGE 1.95% | 215,295 | 193,478 |
| 215,000 UNITS WESTPAC BKG CORP 1.953% | 215,000 | 193,577 |
| 225,000 UNITS AUTOMATIC DATA PROCESSING INC 1.25% | 224,429 | 186,850 |
| 225,000 UNITS COMCAST CORP NEW 1.95% | 224,889 | 188,236 |
| 225,000 UNITS S&P GLOBAL INC 1.25% | 224,673 | 186,230 |
| 230,000 UNITS AMAZON COM INC. 3.6% | 229,579 | 212,984 |
| 230,000 UNITS ARCHER DANIELS MIDLAND CO 2.9% | 229,524 | 198,677 |
| 230,000 UNITS CITIGROUP INC 3.29% | 230,000 | 229,149 |
| 230,000 UNITS CME GROUP INC 2.65%% | 229,569 | 198,218 |
| 230,000 UNITS STANLEY BLACK & DECKER INC 3.0% | 229,549 | 197,143 |
| 235,000 UNITS INTERCONTINENTAL EXCHANGE INC 4.0% | 235,000 | 231,146 |
| 235,000 UNITS PAYPAL HOLDINGS INC 3.9% | 235,129 | 231,628 |
| 235,000 UNITS TRUIST FINL CORP SR MED TERM 4.123% | 235,000 | 230,697 |
| 240,000 UNITS PROGRESSIVE CORP OH 2.5% | 239,909 | 229,813 |
| 25,000 UNITS 3M CO 2.65% | 24,980 | 24,833 |
| 250,000 UNITS BRISTOL MYERS SQUIBB CO 1.45% | 249,870 | 207,127 |
| 250,000 UNITS COLGATE-PALMOLIVE CO 3.1% | 250,283 | 241,855 |
| 250,000 UNITS FEDERAL HOME LN BKS 0.500% 04/14/25 | 250,330 | 247,298 |
| 250,000 UNITS HOME DEPOT INC 4.5% | 249,703 | 243,396 |
| 250,000 UNITS INTEL CORP 4.0% | 249,380 | 238,114 |
| 250,000 UNITS PACCAR FINL CORP MEDIUM TERM SR NTS 1.8% | 250,072 | 249,304 |
| 265,000 UNITS BERKSHIRE HATHAWAY FIN CORP 2.875% | 264,907 | 232,246 |
| 300,000 UNITS AIR PRODS & CHEMS INC 1.85% | 305,050 | 281,989 |
| 300,000 UNITS ALPHABET INC 1.1% | 299,178 | 249,793 |
| 300,000 UNITS NVIDIA CORP 2.85% | 317,872 | 274,866 |
| 350,000 UNITS ORACLE CORP 2.5% | 351,550 | 347,988 |
| 60,000 UNITS BURLINGTON NORTH SANTA FE CORP 7.0% | 61,683 | 61,438 |
| 60,000 UNITS PHARMACIA CORP DED 6.6% | 65,692 | 63,783 |
| 85,000 UNITS STATE STREET CORP VAR RT | 85,000 | 80,499 |
| 255,000 UNITS BANK MONTREAL QUE 5.203% | 254,990 | 256,962 |
| 250,000 UNITS PROCTER & GAMBLE CO 3.95% | 249,743 | 246,759 |
| 265,000 UNITS AMERIPRISE FINANCIAL INC 5.15% | 264,356 | 264,324 |
| 275,000 UNITS BANK OF AMERICA CORPORATION 5.202% | 275,000 | 276,275 |
| 280,000 UNITS CANADIAN IMPERIAL BANK OF COMM 5.001% | 280,000 | 280,811 |
| 280,000 UNITS APPLE INC 4.0% | 279,460 | 275,698 |
| 275,000 UNITS CATERPILLAR FINANCIAL SERVICES LTD 4.35% | 274,871 | 274,613 |
| 285,000 UNITS BANK NEW YORK MELLON CORP MEDIUM TERM SRNT BOOK ENTRY 6.317% | 285,000 | 299,388 |
| 295,000 UNITS TOYOTA MOTOR CREDIT CORP 4.8% | 294,676 | 286,722 |
| 305,000 UNITS CISCO SYS INC. 5.05% | 304,692 | 304,222 |
| 130,000 UNITS JPMORGAN CHASE & CO 5.766% | 130,000 | 133,013 |
| 325,000 UNITS COCA COLA CO 5.0% | 324,499 | 325,166 |
| 265,000 UNITS MORGAN STANLEY 5.042% | 265,000 | 264,056 |
| 130,000 UNITS JPMORGAN CHASE & CO 5.53% | 130,000 | 128,613 |
| 260,000 UNITS ROYAL BANK OF CANADA 4.969% | 260,105 | 257,980 |
| 265,000 UNITS UNITEDHEALTH GROUP INC 5.15% | 264,984 | 261,408 |
| 265,000 UNITS AMERICAN EXPRESS CO 5.519% | 265,000 | 262,113 |
| 260,000 UNITS BLACKROCK FDG INC 4.9% | 259,376 | 254,934 |
| 260,000 UNITS META PLATFORMS INC 4.55% | 259,875 | 255,752 |
| 260,000 UNITS UNILEVER CAPITAL CORP 4.625% | 257,457 | 250,490 |
| 260,000 UNITS MASTERCARD INC 4.55% | 259,418 | 248,464 |
| 250,000 UNITS TARGET CORP 4.5% | 249,229 | 237,856 |
| 260,000 UNITS BANK NOVA SCOTIA 4.74% | 260,000 | 251,881 |
| 290,000 UNITS GOLDMAN SACHS GROUP INC 5.016% | 290,000 | 277,720 |
| 320,000 UNITS PHILIP MORRIS INTL INC 4.375% | 317,642 | 317,259 |
| UNAMORTIZED BOND PREMIUM | 602 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME SECURITIES - COPORATE/GOVERNMENT | 11,162,824 | 12,256,568 |
| FIXED INCOME SECURITIES - OTHER BONDS | 8,003,859 | 8,120,289 |
| INTERNATIONAL DEVELOPED - EQUITY SECURITIES | 15,725,944 | 20,998,436 |
| INTERNATIONAL EMERGING - EQUITY SECURITIES | 2,537,824 | 2,689,682 |
| LARGE CAP - EQUITY SECURITIES | 47,968,244 | 86,067,530 |
| MID CAP - EQUITY SECURITIES | 3,132,763 | 4,124,713 |
| SMALL CAP - EQUITY SECURITIES | 10,564,314 | 12,336,480 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GLOBAL EMERGING MKTS FUND | AT COST | 4,956,199 | 6,193,223 |
| PRIVATE EQUITY CORE FUND (QP) VII (OFFSHORE). L.P. | AT COST | 1,726,843 | 5,828,540 |
| PRIVATE EQUITY CORE FUND (QP) VIII (OFFSHORE). L.P. | AT COST | 3,757,050 | 5,807,420 |
| PRIVATE EQUITY CORE FUND VI, L.P. | AT COST | 3,048,243 | 6,067,618 |
| TACOPPS FEEDER FUND I (OFFSHORE) LP | AT COST | 1,685,710 | 2,827,485 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PERKINS COIE | 367 | 0 | 0 | 367 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEES | 15 | 0 | 0 | 15 |
| PASSTHROUGH K-1 EXPENSES | 228,411 | 223,238 | 0 | 0 |
| OTHER INVESTMENT EXPENSES | 20,275 | 20,275 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MFO BLACKROCK FDS V HIGH YIELD BD PORT INSTLCL | 2,425 | 2,425 | |
| PASSTHROUGH K-1 INCOME | 208,045 | 147,275 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY SERVICES | 363,959 | 363,959 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX ON INVESTMENT INCOME | 175,000 | 0 | 0 | 0 |
| FOREIGN TAX | 65,768 | 65,768 | 0 | 0 |
| STATE TAX ON INVESTMENT INCOME | 763 | 0 | 0 | 0 |