| 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 | ||
| C09260B630 MFO BLACKROCK FDS V | 605,846 | 609,727 |
| C922031737 MFO VANGUARD INFLAT | 181,125 | 167,608 |
| C025816DW6 AMERN EXPRESS CO 5. | 35,000 | 34,619 |
| C03076CAM8 AMERIPRISE FINANCIA | 39,903 | 39,898 |
| C032654AU9 ANALOG DEVICES INC | 39,967 | 35,903 |
| C037833ET3 APPLE INC 4.0% 05-1 | 39,923 | 39,385 |
| C039482AD6 ARCHER DANIELS FIXE | 39,917 | 34,553 |
| C053015AF0 AUTO DATA 1.25% DUE | 49,873 | 41,522 |
| C06051GLG2 BANK OF AMERICA COR | 40,000 | 40,186 |
| C06368LGV2 BANK MONTREAL QUE F | 39,998 | 40,308 |
| C06406RBT3 BANK OF NEW YORK ME | 40,000 | 42,019 |
| C06418GAN7 BANK NOVA SCOTIA B | 35,000 | 33,907 |
| C084664DA6 BERKSHIRE HATHAWAY | 39,986 | 35,056 |
| C09290DAJ0 BLACKROCK FDG INC 4 | 39,904 | 39,221 |
| C110122DQ8 BRISTOL MYERS SQUIB | 24,987 | 20,713 |
| C12189TAA2 BURL NORTHN SANTA 7 | 24,240 | 20,479 |
| C12572QAK1 CME GROUP INC 2.65% | 39,926 | 34,473 |
| C13607LNG4 CANADIAN IMPERIAL B | 40,000 | 40,116 |
| C14913UAA8 CATERPILLAR FINANCI | 39,981 | 39,944 |
| C17275RBT8 CISCO SYS INC 5.05% | 39,960 | 39,898 |
| C172967NL1 CITIGROUP INC 3.29% | 40,000 | 39,852 |
| C191216DR8 COCA COLA CO 5.0% 0 | 44,926 | 45,023 |
| C194162AN3 COLGATE-PALMOLIVE C | 40,046 | 38,697 |
| C20030NDM0 COMCAST CORP NEW 1. | 49,975 | 41,830 |
| C254687FQ4 DISNEY WALT CO 3.8% | 28,232 | 23,946 |
| C26884ABN2 ERP OPERATING LP 1. | 39,805 | 33,007 |
| C30303M8T2 META PLATFORMS INC | 34,983 | 34,428 |
| C3130AWER7 FEDERAL HOME LOAN B | 29,870 | 30,028 |
| C369550BP2 GENERAL DYNAMICS CO | 25,067 | 21,342 |
| C38141GB78 GOLDMAN SACHS GROUP | 35,000 | 33,518 |
| C437076CS9 HOME DEPOT INC 4.5% | 39,952 | 38,943 |
| C438516CF1 HONEYWELL INTL INC | 39,904 | 32,794 |
| C458140BZ2 INTEL CORP 4.0% 08- | 44,888 | 42,861 |
| C45866FAU8 INTERCONTINENTAL EX | 40,000 | 39,344 |
| C459200KT7 IBM CORP 4.15% DUE | 44,942 | 44,479 |
| C46647PEH5 JPMORGAN CHASE & CO | 20,000 | 20,464 |
| C46647PEK8 JPMORGAN CHASE & CO | 20,000 | 19,787 |
| C57636QBC7 MASTERCARD INC 4.55 | 34,922 | 33,447 |
| C61747YFS9 MORGAN STANLEY 5.04 | 35,000 | 34,875 |
| C67021CAR8 NSTAR ELEC CO 1.95% | 34,831 | 29,052 |
| C67066GAM6 NVIDIA CORP 1.55% | 39,898 | 36,320 |
| C70450YAK9 PAYPAL HOLDINGS INC | 40,023 | 39,426 |
| C71713UAW2 PHARMACIA LLC 6.6% | 30,903 | 26,576 |
| C718172DM8 PHILIP MORRIS INTL | 39,705 | 39,657 |
| C742718FZ7 PROCTER & GAMBLE CO | 39,959 | 39,481 |
| C743315AY9 PROGRESSIVE CORP OH | 39,985 | 38,302 |
| C74460DAH2 PUBLIC STORAGE 1.95 | 40,055 | 35,996 |
| C78016HZZ6 ROYAL BANK OF CANAD | 40,016 | 39,689 |
| C78409VAS3 S&P GLOBAL INC 1.25 | 49,927 | 41,384 |
| C79466LAH7 SALESFORCE.COM INC | 39,910 | 35,941 |
| C808513BS3 SCHWAB CHARLES CORP | 49,903 | 42,512 |
| C828807DF1 SIMON PPTY GROUP L | 48,840 | 44,966 |
| C854502AQ4 STANLEY BLACK & DEC | 39,921 | 34,286 |
| C857477BQ5 STATE STREET CORP | 15,000 | 14,206 |
| C87612EBS4 TARGET CORP 4.5% 09 | 39,877 | 38,057 |
| C88579YBM2 3M CO 2.65% DUE 04- | 14,988 | 14,900 |
| C89236TLM5 TOYOTA MOTOR CREDIT | 39,956 | 38,878 |
| C89788MAG7 TRUIST FINL CORP SR | 40,000 | 39,268 |
| C904764BV8 UNILEVER CAPITAL CO | 34,658 | 33,720 |
| C9128283W8 UNITED STATES TREAS | 49,793 | 47,736 |
| C9128286F2 UNITED STATES TREAS | 24,818 | 24,509 |
| C9128286T2 US TREASURY N/B 2.3 | 41,359 | 36,866 |
| C9128286X3 UNITED STATES TREAS | 45,650 | 43,696 |
| C912828J27 UNITED STATES TREAS | 45,265 | 44,872 |
| C912828P46 UNITED STATES TREAS | 50,162 | 48,570 |
| C912828XB1 UNITED STATES OF AM | 45,410 | 44,647 |
| C912828YQ7 DTD 10/31/2019 1.62 | 39,844 | 38,170 |
| C912828YX2 UTD STATES TREAS 1. | 49,857 | 47,639 |
| C912828ZW3 UTD STATES TREAS .2 | 99,742 | 98,087 |
| C91282CAB7 UNITED STS TREAS NT | 100,113 | 97,726 |
| C91282CED9 US TREASURY 1.75% D | 24,784 | 24,874 |
| C91282CGE5 UNITED STATES TREAS | 100,430 | 99,665 |
| C91282CJB8 UNITED STATES OF AM | 74,924 | 75,391 |
| C91282CLG4 UNITED STATES OF AM | 74,924 | 74,039 |
| C91324PFJ6 UNITEDHEALTH GROUP | 34,998 | 34,526 |
| C961214EW9 WESTPAC BANKING COR | 40,000 | 36,014 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED SCHEDULE | ||
| C00287Y109 ABBVIE INC COM USD0 | 49,989 | 60,418 |
| C00724F101 ADOBE INC COM | 100,015 | 95,606 |
| C02079K107 ALPHABET INC CAP ST | 25,007 | 428,490 |
| C02079K305 ALPHABET INC CAPITA | 25,184 | 425,925 |
| C025816109 AMERICAN EXPRESS CO | 57,147 | 369,207 |
| C030420103 AMERICAN WTR WKS CO | 31,330 | 116,772 |
| C031162100 AMGEN INC COM | 24,763 | 96,176 |
| C037833100 APPLE INC COM STK | 10,333 | 939,075 |
| C071813109 BAXTER INTL INC COM | 79,796 | 61,819 |
| C09062X103 BIOGEN INC COMMON S | 78,403 | 41,594 |
| C126650100 CVS HEALTH CORP COM | 45,640 | 45,967 |
| C149123101 CATERPILLAR INC COM | 49,475 | 72,552 |
| C166764100 CHEVRON CORP COM | 55,742 | 111,382 |
| C22160K105 COSTCO WHOLESALE CO | 25,933 | 567,171 |
| C235851102 DANAHER CORP COM | 16,348 | 196,265 |
| C244199105 DEERE & CO COM | 85,463 | 84,740 |
| C254687106 WALT DISNEY CO | 43,470 | 148,207 |
| C30231G102 EXXON MOBIL CORP CO | 111,015 | 145,220 |
| C30303M102 META PLATFORMS INC | 75,526 | 487,144 |
| C34959J108 FORTIVE CORP COM MO | 13,169 | 69,150 |
| C437076102 HOME DEPOT INC COM | 44,499 | 388,990 |
| C438516106 HONEYWELL INTL INC | 27,301 | 43,823 |
| C45866F104 INTERCONTINENTAL EX | 38,583 | 227,091 |
| C46625H100 JPMORGAN CHASE & CO | 65,671 | 463,839 |
| C57636Q104 MASTERCARD INC CL A | 163,782 | 210,628 |
| C580135101 MC DONALDS CORP COM | 121,890 | 286,121 |
| C58933Y105 MERCK & CO INC NEW | 96,090 | 230,993 |
| C594918104 MICROSOFT CORP COM | 104,344 | 210,750 |
| C609207105 MONDELEZ INTL INC C | 95,785 | 177,159 |
| C654106103 NIKE INC CL B | 30,570 | 144,984 |
| C655844108 NORFOLK SOUTHN CORP | 52,924 | 184,005 |
| C670346105 NUCOR CORP COM | 61,721 | 140,052 |
| C67066G104 NVIDIA CORP COM | 52,541 | 335,725 |
| C68389X105 ORACLE CORP COM | 64,188 | 392,770 |
| C697435105 PALO ALTO NETWORKS | 143,223 | 181,960 |
| C713448108 PEPSICO INC COM | 82,572 | 117,694 |
| C717081103 PFIZER INC COM | 77,287 | 91,024 |
| C742718109 PROCTER & GAMBLE CO | 54,552 | 174,356 |
| C79466L302 SALESFORCE INC COM | 97,719 | 567,692 |
| C81762P102 SERVICENOW INC COM | 103,558 | 159,018 |
| C855244109 STARBUCKS CORP COM | 66,883 | 236,703 |
| C00143W859 MFO INVESCO DEVELOP | 248,954 | 298,544 |
| C464287465 MFC ETF I SHARES MS | 271,635 | 344,026 |
| C464287655 MFC ISHARES TR RUSS | 310,188 | 629,736 |
| C665130209 MFB NORTHERN EQUITY | 1,008,388 | 1,439,919 |
| C665162582 MFB NORTHERN FUNDS | 327,068 | 371,033 |
| C78467Y107 SPDR S&P MIDCAP 400 | 195,689 | 469,904 |
| C03027X100 AMERICAN TOWER CORP | 28,014 | 70,980 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED SCHEDULE | |||
| C665162541 MFB NORTHERN FDS GL | AT COST | 108,869 | 149,557 |
| C78464A607 SPDR DOW JONES REIT | AT COST | 196,905 | 253,576 |
| C991XLR999 PRIVATE EQUITY CORE | AT COST | 506,429 | 1,101,952 |
| Description | Amount |
|---|---|
| 2024 TRANSACTION POSTED IN 2025 | 6,039 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 15 | 15 | 0 | |
| CLASS ACTION FEE | 25 | 0 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MFO BLACKROCK FDS V HIGH YIELD | 100 | 100 | |
| PE CORE FUND VI, L.P | 170,396 | 292,688 | |
| TAX REFUND | 17,900 | 0 |
| Description | Amount |
|---|---|
| PRIVATE EQUITY CORE FUND VI, LP TC ADJ | 13,227 |
| 2023 TRANSACTION POSTED IN 2024 | 4,393 |
| ROUNDING ADJUSTMENT | 10 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PY TAX DUE | 154 | 0 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 5,645 | 0 | 0 | |
| FEDERAL ESTIMATES - INCOME | 14,639 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 4,698 | 4,698 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,507 | 1,507 | 0 |