| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 11,000 | 5,500 | 5,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALTRIA GROUP INC | 108,485 | 108,485 |
| AMERICAN EXPRESS CO 2.550% 03/04/27 | 78,502 | 78,502 |
| AMERICAN HONDA FIN CORP MED TERM NTS 1.300% 09/09/26 | 75,619 | 75,619 |
| AMERICAN HONDA FINANCE 5.85000% AO 04 EST YIELD 5.62% | 70,834 | 70,834 |
| AMGEN INC 5.250% 03/02/30 | 75,700 | 75,700 |
| AT&T INC | 100,400 | 100,400 |
| BANK AMER CORP 3.384% 04/02/26 | 75,706 | 75,706 |
| BANK AMER CORP MEDIUM TERN SR NT 3.974% 02/07 /30 | 117,875 | 117,875 |
| BANK MONTREAL QUE SR NT SER H 5.300% 06/05/26 | 148,347 | 148,347 |
| BAT CAPITAL CORP 6.34300% FA 02 EST YIELD:6.03% | 52,575 | 52,575 |
| BHP BILLITON FIN USA | 71,653 | 71,653 |
| BLACKROCK FUNDING INC | 80,977 | 80,977 |
| BOEING CO SR NT 2,196% 02/04/26 | 77,583 | 77,583 |
| BP CAP MKTS AMER INC GTD FXD RT NOTE 1119% 05/04/26 | 75,619 | 75,619 |
| BUNGE LTD FIN CORP GTD FXD RT SR NT 1250% 08/15/26 | 76,186 | 76,186 |
| CIGNA CORP NEW NT 3.400% 03/01/27 | 114,745 | 114,745 |
| CITIGROUP INC 5.610% 09/29/26 | 75,404 | 75,404 |
| CITIGROUP INC NT FIXED/FL TG RA TE 4.412% 03/31/31 | 77,854 | 77,854 |
| COMCAST CORP 4.55000% JJ 15 EST YIELD 4.60% | 73,270 | 73,270 |
| COMCAST CORP 5.65000% JD 15 EST YIELD: 5.53% | 102,078 | 102,078 |
| CROWN CASTLE INTL CORP 2.50000% JJ 15 EST YIELD: 2.97% | 75,795 | 75,795 |
| CVS HEALTH CORP | 76,691 | 76,691 |
| DIGITAL RLTY TR LP | 98,151 | 98,151 |
| ELEVANCE HEALTH INC FORMERLY ANTHEM INC FXD RT NT 3.650% 12/01/27 | 76,854 | 76,854 |
| ENERGY TRANSFER LP SR NT 6,550% 12/01/33 | 58,549 | 58,549 |
| GOLDMAN SACHS GROUP INC SR GLOBAL NT FIXED/FL TG 2,615% 04/22/32 | 123,558 | 123,558 |
| INGERSOLL RAND INC | 74,698 | 74,698 |
| INTERCONTINENTAL DUE 08/14/2033 5.70000% FA 14 EST YIELD:5.57% | 95,712 | 95,712 |
| INTUIT INC 5.200% 09/15/33 | 77,153 | 77,153 |
| ISHARES TRUST BOND ETF EST YIELD: 5.18% | 206,158 | 206,158 |
| JM SMUCKER CO 5.90000% MN 15 EST YIELD: 5.70% | 76,647 | 76,647 |
| KRAFT HEINZ FOODS CO GTD SR NT 3.875% 05/15/27 | 58,787 | 58,787 |
| LOWES COS INC FXD RT SR NT 3.100% 05/03/27 | 77,339 | 77,339 |
| MARA THON PETE CORP SR NT 4.700% 05/01/25 | 73,915 | 73,915 |
| MARRIOTT INTL INC NEW NT SER FF 4.625% 06/15/30 | 117,767 | 117,767 |
| MICRON TECHNOLOGY INC 4.18500% FA 15 EST YIELD: 4.25% | 71,967 | 71,967 |
| MORGAN STANLEY SR NT FIXED/FLTG 5.123% 02/01/29 | 155,426 | 155,426 |
| MOTOROLA SOLUTIONS INC | 98,364 | 98,364 |
| MPLX LP FXD RT SR NT 4,125% 03/01/27 | 76,842 | 76,842 |
| NATIONAL RURAL UTILS COOP FIN CORP COLL TR BD 2.400% 03/15/30 | 79,398 | 79,398 |
| ORACLE CORP SR NT 4.900% 02/06/33 | 78,864 | 78,864 |
| PNC FINL SVCS GROUP INC SR NT FXD/FL TG 5.354% 12/02/28 | 77,079 | 77,079 |
| PROGRESSIVE CORP OH SR SECD NT 1000% 03/15/32 | 79,055 | 79,055 |
| REALTY INCOME CORP FXD RT SR NT 4.125% 10/15/26 | 76,276 | 76,276 |
| ROYAL BK CDA GLOBAL MEDIUM TERM 6.000% 11/01/27 | 75,387 | 75,387 |
| RTX CORPORATION 6.00000% MS 15 EST YIELD: 5.72% | 75,530 | 75,530 |
| RTX CORPORATION 6.10000% MS 15 EST YIELD:5.79% | 105,300 | 105,300 |
| T-MOBILE USA INC SR NT 3.500% 04/15/31 | 63,460 | 63,460 |
| TOYOTA MTR CR CORP MEDIUM TERM NTS 3.050% 03/22/27 | 77,405 | 77,405 |
| TRUIST FINANCIAL CORP 5.43500% JJ 24 EST YIELD 5.39% | 76,671 | 76,671 |
| U S BANCORP 5.77500% JD 12 EST YIELD: 5.65% | 65,446 | 65,446 |
| VERIZON COMMUNICATIONS INC NT 2,550% 03/21/31 | 81,811 | 81,811 |
| VMWARE INC 2200% 08/15/31 | 82,125 | 82,125 |
| WELLS FARGO & CO MEDIUM TERM SR NTS 2,879% 10/30/30 | 134,402 | 134,402 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABORATORIES | 80,538 | 80,538 |
| ACCENTURE PLC IRELAND | 88,299 | 88,299 |
| ADOBE INC | 70,704 | 70,704 |
| ALPHABET INC | 258,962 | 258,962 |
| AMAZON.COM INC | 269,850 | 269,850 |
| APPLE INC | 218,867 | 218,867 |
| ARISTA NETWORKS INC | 60,570 | 60,570 |
| BERKSHIRE HATHAWAY INC | 256,103 | 256,103 |
| CATERPILLAR INC | 81,984 | 81,984 |
| CHARLES SCHWAB CORP NEW | 74,602 | 74,602 |
| CHEVRON CORPORATION | 67,640 | 67,640 |
| COSTCO WHOLESALE CORP-NEW | 95,292 | 95,292 |
| DANAHER CORPORATION | 70,472 | 70,472 |
| EXXON MOBIL CORP | 69,705 | 69,705 |
| HOME DEPOT INC | 87,912 | 87,912 |
| HONEYWELL INTL INC | 88,097 | 88,097 |
| ISHARES CORE S&P 500 ETF | 3,402,570 | 3,402,570 |
| ISHARES RUSSELL 2000 ETF | 610,954 | 610,954 |
| ISHARES U S | 67,100 | 67,100 |
| MCKESSON CORP | 81,497 | 81,497 |
| META PLATFORMS INC | 67,919 | 67,919 |
| MICROSOFT CORP | 240,677 | 240,677 |
| ORACLE CORPORATION | 109,482 | 109,482 |
| PARKER HANNIFIN CORP | 90,952 | 90,952 |
| S&P GLOBAL INC | 81,677 | 81,677 |
| SALESFORCE INC | 92,609 | 92,609 |
| SCHLUMBERGER LTD | 60,539 | 60,539 |
| STRYKER CORP | 83,172 | 83,172 |
| TAIWAN SEMICONDUCTOR MFG | 109,804 | 109,804 |
| TJX COMPANIES INC NEW | 95,923 | 95,923 |
| UNITEDHEALTH GROUP INC | 155,299 | 155,299 |
| VANECK ETF TR | 139,490 | 139,490 |
| VANGUARD SPECIALIZED | 3,563,910 | 3,563,910 |
| VISA INC | 177,298 | 177,298 |
| WALT DISNEY CO | 74,827 | 74,827 |
| ZOETIS INC | 73,319 | 73,319 |
| AMERICAN TOWER CORPORATION | 77,399 | 77,399 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CONSCIOUS CONTENT MEDIA, INC | FMV | 932,679 | 932,679 |
| NEW LAB INVESTOR GROUP LLC | FMV | 99,983 | 99,983 |
| REC CITY HOLDINGS, INC | FMV | 99,999 | 99,999 |
| RETHINK EDUCATION II LP | FMV | 210,262 | 210,262 |
| RETHINK EDUCATION LP | FMV | 125,577 | 125,577 |
| RETHINK IMPACT, LP | FMV | 343,760 | 343,760 |
| SOUTHOCEAN PRIVATE CREDIT PARTNERS, LP | FMV | 112,520 | 112,520 |
| UNDERLINE INFRASTRUCTURE - SERIES SEED 4 PREFERRED | FMV | 277,482 | 277,482 |
| DQPN LLC | FMV | 28,440 | 28,440 |
| AFFECTIFI INC. | FMV | 100,000 | 100,000 |
| GAMES AND LEARNING INC. | FMV | 250,000 | 250,000 |
| HONEYCOMB CREDIT, INC. | FMV | 151,467 | 151,467 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST RECEIVABLE | 46,842 | 50,588 | 50,588 |
| DIVIDEND RECEIVABLE | 2,801 | ||
| PROGRAM RELATED INVESTMENT | 150,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 920,373 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSE, FILING FEES, & PERMITS | 271 | 0 | 271 | |
| MEMBERSHIP FEES & DUES | 175 | 0 | 175 | |
| NYS FILING FEE | 750 | 0 | 750 | |
| TECHNOLOGY | 2,574 | 0 | 2,574 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CLASS ACTION SETTLEMENT | 1,129 | 1,129 | 1,129 |
| RETHINK EDUCATION LP | -1,163 | -1,163 | -1,163 |
| RETHINK EDUCATION II LP | -4,123 | -3,002 | -4,123 |
| RETHINK IMPACT LP | -4,434 | -4,434 | -4,434 |
| SOUTHOCEAN PRIVATE CREDIT PARTNERS LP | 4,550 | 5,034 | 4,550 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 8,120 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| CEED LTD | NONE | 200,000 | 200,000 | 2023-04 | 2025-12 | PAYABLE IN FULL IN A SINGLE INSTALLMENT ON MATURITY DATE | 1000.0000000000 % | N/A | INVESTMENT | N/A | 0 |
| UNDERLINE INFRASTRUCTURE INC | NONE | 50,000 | 50,000 | 2024-10 | 2024-12 | PAYABLE IN FULL IN A SINGLE INSTALLMENT ON MATURITY DATE | 1000.0000000000 % | N/A | INVESTMENT | N/A | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING/OUTSOURCING FEES | 40,000 | 0 | 40,000 | |
| INVESTMENT MANAGEMENT FEES | 20,600 | 20,600 | 0 | |
| INVESTMENT ADVISORY SERVICE | 59,460 | 59,460 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX EXPENSE | 54,276 | 0 | 0 | |
| FOREIGN TAXES PAID | 241 | 241 | 0 | |
| NYS CORPORATION TAX | 250 | 0 | 0 |