﻿<?xml version="1.0" encoding="utf-8"?>
<Return xmlns="http://www.irs.gov/efile" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" returnVersion="2025v4.1" xsi:schemaLocation="http://www.irs.gov/efile">
  <ReturnHeader binaryAttachmentCnt="0">
    <ReturnTs>2026-05-14T08:46:03-07:00</ReturnTs>
    <TaxPeriodEndDt>2025-12-31</TaxPeriodEndDt>
    <PreparerFirmGrp>
      <PreparerFirmEIN>474215313</PreparerFirmEIN>
      <PreparerFirmName>
        <BusinessNameLine1Txt>STOKES VISCA HUCKO &amp; BARONE CPAS LLC</BusinessNameLine1Txt>
      </PreparerFirmName>
      <PreparerUSAddress>
        <AddressLine1Txt>29 GOODWAY DR</AddressLine1Txt>
        <CityNm>ROCHESTER</CityNm>
        <StateAbbreviationCd>NY</StateAbbreviationCd>
        <ZIPCd>14623</ZIPCd>
      </PreparerUSAddress>
    </PreparerFirmGrp>
    <ReturnTypeCd>990PF</ReturnTypeCd>
    <TaxPeriodBeginDt>2025-01-01</TaxPeriodBeginDt>
    <Filer>
      <EIN>166515844</EIN>
      <BusinessName>
        <BusinessNameLine1Txt>ELF FOUNDATION</BusinessNameLine1Txt>
      </BusinessName>
      <BusinessNameControlTxt>ELFF</BusinessNameControlTxt>
      <PhoneNum>7162081099</PhoneNum>
      <USAddress>
        <AddressLine1Txt>PO BOX 365</AddressLine1Txt>
        <CityNm>BUFFALO</CityNm>
        <StateAbbreviationCd>NY</StateAbbreviationCd>
        <ZIPCd>14051</ZIPCd>
      </USAddress>
    </Filer>
    <BusinessOfficerGrp>
      <PersonNm>THOMAS H FRAUENHOFER</PersonNm>
      <PersonTitleTxt>Trustee</PersonTitleTxt>
      <SignatureDt>2026-05-14</SignatureDt>
      <DiscussWithPaidPreparerInd>true</DiscussWithPaidPreparerInd>
    </BusinessOfficerGrp>
    <PreparerPersonGrp>
      <PreparerPersonNm>PAUL VISCA CPA</PreparerPersonNm>
      <PTIN>P00021903</PTIN>
      <PhoneNum>5854270850</PhoneNum>
      <SelfEmployedInd>X</SelfEmployedInd>
    </PreparerPersonGrp>
    <TaxYr>2025</TaxYr>
    <BuildTS>2025-03-06 01:10:19Z</BuildTS>
  </ReturnHeader>
  <ReturnData documentCnt="9">
    <IRS990PF documentId="IRS990PF" referenceDocumentId="GeneralExplanation" softwareId="25022934" softwareVersionNum="2025v4.1">
      <Organization501c3ExemptPFInd>X</Organization501c3ExemptPFInd>
      <FMVAssetsEOYAmt>4031514</FMVAssetsEOYAmt>
      <MethodOfAccountingCashInd>X</MethodOfAccountingCashInd>
      <AnalysisOfRevenueAndExpenses>
        <ContriRcvdRevAndExpnssAmt>232732</ContriRcvdRevAndExpnssAmt>
        <InterestOnSavRevAndExpnssAmt>56609</InterestOnSavRevAndExpnssAmt>
        <InterestOnSavNetInvstIncmAmt>56609</InterestOnSavNetInvstIncmAmt>
        <InterestOnSavingsAdjNetIncmAmt>56609</InterestOnSavingsAdjNetIncmAmt>
        <DividendsRevAndExpnssAmt>76680</DividendsRevAndExpnssAmt>
        <DividendsNetInvstIncmAmt>76680</DividendsNetInvstIncmAmt>
        <DividendsAdjNetIncmAmt>76680</DividendsAdjNetIncmAmt>
        <NetGainSaleAstRevAndExpnssAmt>250514</NetGainSaleAstRevAndExpnssAmt>
        <GrossSalesPriceAmt>535380</GrossSalesPriceAmt>
        <CapGainNetIncmNetInvstIncmAmt>250514</CapGainNetIncmNetInvstIncmAmt>
        <TotalRevAndExpnssAmt>616535</TotalRevAndExpnssAmt>
        <TotalNetInvstIncmAmt>383803</TotalNetInvstIncmAmt>
        <TotalAdjNetIncmAmt>133289</TotalAdjNetIncmAmt>
        <CompOfcrDirTrstRevAndExpnssAmt>48562</CompOfcrDirTrstRevAndExpnssAmt>
        <CompOfcrDirTrstNetInvstIncmAmt>24281</CompOfcrDirTrstNetInvstIncmAmt>
        <CompOfcrDirTrstDsbrsChrtblAmt>24281</CompOfcrDirTrstDsbrsChrtblAmt>
        <AccountingFeesRevAndExpnssAmt referenceDocumentId="AccountingFeesSchedule">825</AccountingFeesRevAndExpnssAmt>
        <AccountingFeesNetInvstIncmAmt>413</AccountingFeesNetInvstIncmAmt>
        <AccountingFeesChrtblPrpsAmt>412</AccountingFeesChrtblPrpsAmt>
        <TaxesRevAndExpnssAmt referenceDocumentId="TaxesSchedule">3302</TaxesRevAndExpnssAmt>
        <TaxesNetInvstIncmAmt>1651</TaxesNetInvstIncmAmt>
        <TaxesDsbrsChrtblAmt>1651</TaxesDsbrsChrtblAmt>
        <TravConfMeetingRevAndExpnssAmt>1604</TravConfMeetingRevAndExpnssAmt>
        <TravConfMeetingNetInvstIncmAmt>802</TravConfMeetingNetInvstIncmAmt>
        <TravConfMeetingDsbrsChrtblAmt>802</TravConfMeetingDsbrsChrtblAmt>
        <OtherExpensesRevAndExpnssAmt referenceDocumentId="OtherExpensesSchedule AmortizationSchedule">5266</OtherExpensesRevAndExpnssAmt>
        <OtherExpensesNetInvstIncmAmt>2634</OtherExpensesNetInvstIncmAmt>
        <OtherExpensesDsbrsChrtblAmt>2632</OtherExpensesDsbrsChrtblAmt>
        <TotOprExpensesRevAndExpnssAmt>59559</TotOprExpensesRevAndExpnssAmt>
        <TotOprExpensesNetInvstIncmAmt>29781</TotOprExpensesNetInvstIncmAmt>
        <TotOprExpensesDsbrsChrtblAmt>29778</TotOprExpensesDsbrsChrtblAmt>
        <ContriPaidRevAndExpnssAmt>187000</ContriPaidRevAndExpnssAmt>
        <ContriPaidDsbrsChrtblAmt>187000</ContriPaidDsbrsChrtblAmt>
        <TotalExpensesRevAndExpnssAmt>246559</TotalExpensesRevAndExpnssAmt>
        <TotalExpensesNetInvstIncmAmt>29781</TotalExpensesNetInvstIncmAmt>
        <TotalExpensesDsbrsChrtblAmt>216778</TotalExpensesDsbrsChrtblAmt>
        <ExcessRevenueOverExpensesAmt>369976</ExcessRevenueOverExpensesAmt>
        <NetInvestmentIncomeAmt>354022</NetInvestmentIncomeAmt>
        <AdjustedNetIncomeAmt>133289</AdjustedNetIncomeAmt>
      </AnalysisOfRevenueAndExpenses>
      <Form990PFBalanceSheetsGrp>
        <SavAndTempCashInvstBOYAmt>50257</SavAndTempCashInvstBOYAmt>
        <SavAndTempCashInvstEOYAmt>1289530</SavAndTempCashInvstEOYAmt>
        <SavAndTempCashInvstEOYFMVAmt>1289530</SavAndTempCashInvstEOYFMVAmt>
        <USGovernmentObligationsBOYAmt>195721</USGovernmentObligationsBOYAmt>
        <CorporateStockBOYAmt>957204</CorporateStockBOYAmt>
        <CorporateStockEOYAmt referenceDocumentId="InvestmentsCorpStockSchedule">974034</CorporateStockEOYAmt>
        <CorporateStockEOYFMVAmt>2442475</CorporateStockEOYFMVAmt>
        <CorporateBondsBOYAmt>1153711</CorporateBondsBOYAmt>
        <CorporateBondsEOYAmt referenceDocumentId="InvestmentsCorpBondsSchedule">300000</CorporateBondsEOYAmt>
        <CorporateBondsEOYFMVAmt>299509</CorporateBondsEOYFMVAmt>
        <TotalAssetsBOYAmt>2356893</TotalAssetsBOYAmt>
        <TotalAssetsEOYAmt>2563564</TotalAssetsEOYAmt>
        <TotalAssetsEOYFMVAmt>4031514</TotalAssetsEOYFMVAmt>
        <TotalLiabilitiesEOYAmt>0</TotalLiabilitiesEOYAmt>
        <OrganizationFollowsFASB117Ind>X</OrganizationFollowsFASB117Ind>
        <NoDonorRstrNetAssestsBOYAmt>2356893</NoDonorRstrNetAssestsBOYAmt>
        <NoDonorRstrNetAssestsEOYAmt>2563564</NoDonorRstrNetAssestsEOYAmt>
        <TotNetAstOrFundBalancesBOYAmt>2356893</TotNetAstOrFundBalancesBOYAmt>
        <TotNetAstOrFundBalancesEOYAmt>2563564</TotNetAstOrFundBalancesEOYAmt>
        <TotalLiabilitiesNetAstBOYAmt>2356893</TotalLiabilitiesNetAstBOYAmt>
        <TotalLiabilitiesNetAstEOYAmt>2563564</TotalLiabilitiesNetAstEOYAmt>
      </Form990PFBalanceSheetsGrp>
      <ChgInNetAssetsFundBalancesGrp>
        <TotNetAstOrFundBalancesBOYAmt>2356893</TotNetAstOrFundBalancesBOYAmt>
        <ExcessRevenueOverExpensesAmt>369976</ExcessRevenueOverExpensesAmt>
        <OtherIncreasesAmt referenceDocumentId="OtherIncreasesSchedule">22651</OtherIncreasesAmt>
        <SubtotalAmt>2749520</SubtotalAmt>
        <OtherDecreasesAmt referenceDocumentId="OtherDecreasesSchedule">185956</OtherDecreasesAmt>
        <TotNetAstOrFundBalancesEOYAmt>2563564</TotNetAstOrFundBalancesEOYAmt>
      </ChgInNetAssetsFundBalancesGrp>
      <CapGainsLossTxInvstIncmDetail>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>CAPITAL GAIN DISTRIBUTIONS</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <AcquiredDt>2000-01-01</AcquiredDt>
          <SoldDt>2025-12-31</SoldDt>
          <GrossSalesPriceAmt>3456</GrossSalesPriceAmt>
          <GainOrLossAmt>3456</GainOrLossAmt>
          <GainsMinusExcessOrLossesAmt>3456</GainsMinusExcessOrLossesAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>1000 ALTRIA GROUP INC</PropertyDesc>
          <HowAcquiredCd>D</HowAcquiredCd>
          <AcquiredDt>2012-11-14</AcquiredDt>
          <SoldDt>2025-11-18</SoldDt>
          <GrossSalesPriceAmt>59064</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>10502</CostOrOtherBasisAmt>
          <GainOrLossAmt>48562</GainOrLossAmt>
          <GainsMinusExcessOrLossesAmt>48562</GainsMinusExcessOrLossesAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>100000 CITIGROUP INC</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <AcquiredDt>2023-09-27</AcquiredDt>
          <SoldDt>2025-09-29</SoldDt>
          <GrossSalesPriceAmt>100000</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>100000</CostOrOtherBasisAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>166 CONSTELLATION ENERGY CORP</PropertyDesc>
          <HowAcquiredCd>D</HowAcquiredCd>
          <AcquiredDt>2013-10-07</AcquiredDt>
          <SoldDt>2025-11-04</SoldDt>
          <GrossSalesPriceAmt>61113</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>4307</CostOrOtherBasisAmt>
          <GainOrLossAmt>56806</GainOrLossAmt>
          <GainsMinusExcessOrLossesAmt>56806</GainsMinusExcessOrLossesAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>100000 GOLDMAN SACHS GROUP INC</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <AcquiredDt>2023-09-27</AcquiredDt>
          <SoldDt>2025-09-29</SoldDt>
          <GrossSalesPriceAmt>100000</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>100000</CostOrOtherBasisAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>300 MONDELEZ INTERNATIONAL INC</PropertyDesc>
          <HowAcquiredCd>D</HowAcquiredCd>
          <AcquiredDt>2018-06-29</AcquiredDt>
          <SoldDt>2025-02-14</SoldDt>
          <GrossSalesPriceAmt>18323</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>12437</CostOrOtherBasisAmt>
          <GainOrLossAmt>5886</GainOrLossAmt>
          <GainsMinusExcessOrLossesAmt>5886</GainsMinusExcessOrLossesAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>1000 MERCK &amp; CO INC</PropertyDesc>
          <HowAcquiredCd>D</HowAcquiredCd>
          <AcquiredDt>2000-01-01</AcquiredDt>
          <SoldDt>2025-12-29</SoldDt>
          <GrossSalesPriceAmt>106750</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>35221</CostOrOtherBasisAmt>
          <GainOrLossAmt>71529</GainOrLossAmt>
          <GainsMinusExcessOrLossesAmt>71529</GainsMinusExcessOrLossesAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>200 MONDELEZ INTERNATIONAL INC</PropertyDesc>
          <HowAcquiredCd>D</HowAcquiredCd>
          <AcquiredDt>2010-12-21</AcquiredDt>
          <SoldDt>2025-02-14</SoldDt>
          <GrossSalesPriceAmt>12216</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>2639</CostOrOtherBasisAmt>
          <GainOrLossAmt>9577</GainOrLossAmt>
          <GainsMinusExcessOrLossesAmt>9577</GainsMinusExcessOrLossesAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>500 PAYCHEX INC</PropertyDesc>
          <HowAcquiredCd>D</HowAcquiredCd>
          <AcquiredDt>2006-12-14</AcquiredDt>
          <SoldDt>2025-02-21</SoldDt>
          <GrossSalesPriceAmt>74458</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>19760</CostOrOtherBasisAmt>
          <GainOrLossAmt>54698</GainOrLossAmt>
          <GainsMinusExcessOrLossesAmt>54698</GainsMinusExcessOrLossesAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapitalGainNetIncomeAmt>250514</CapitalGainNetIncomeAmt>
      </CapGainsLossTxInvstIncmDetail>
      <ExciseTaxBasedOnInvstIncmGrp>
        <InvestmentIncomeExciseTaxAmt>4921</InvestmentIncomeExciseTaxAmt>
        <SubtotalAmt>4921</SubtotalAmt>
        <TaxBasedOnInvestmentIncomeAmt>4921</TaxBasedOnInvestmentIncomeAmt>
        <Form2220AttachedInd referenceDocumentId="IRS2220">X</Form2220AttachedInd>
        <EsPenaltyAmt>258</EsPenaltyAmt>
        <TaxDueAmt>5179</TaxDueAmt>
        <AppliedToESTaxAmt>0</AppliedToESTaxAmt>
      </ExciseTaxBasedOnInvstIncmGrp>
      <StatementsRegardingActyGrp>
        <LegislativePoliticalActyInd>false</LegislativePoliticalActyInd>
        <MoreThan100SpentInd>false</MoreThan100SpentInd>
        <Form1120POLFiledInd>false</Form1120POLFiledInd>
        <ActivitiesNotPreviouslyRptInd>false</ActivitiesNotPreviouslyRptInd>
        <ChangesToArticlesOrBylawsInd>false</ChangesToArticlesOrBylawsInd>
        <UnrelatedBusIncmOverLimitInd>false</UnrelatedBusIncmOverLimitInd>
        <OrganizationDissolvedEtcInd>false</OrganizationDissolvedEtcInd>
        <Section508eRqrSatisfiedInd>false</Section508eRqrSatisfiedInd>
        <AtLeast5000InAssetsInd>true</AtLeast5000InAssetsInd>
        <OrgReportOrRegisterStateCd>NY</OrgReportOrRegisterStateCd>
        <Form990PFFiledWithAttyGenInd>true</Form990PFFiledWithAttyGenInd>
        <PrivateOperatingFoundationInd>false</PrivateOperatingFoundationInd>
        <NewSubstantialContributorsInd>false</NewSubstantialContributorsInd>
        <OwnControlledEntityInd>false</OwnControlledEntityInd>
        <DonorAdvisedFundInd>false</DonorAdvisedFundInd>
        <ComplyWithPublicInspRqrInd>true</ComplyWithPublicInspRqrInd>
        <WebsiteAddressTxt>N/A</WebsiteAddressTxt>
        <PersonsWithBooksName>
          <BusinessNameLine1Txt>JP MORGAN SECURITIES</BusinessNameLine1Txt>
        </PersonsWithBooksName>
        <PhoneNum>8006904557</PhoneNum>
        <LocationOfBooksUSAddress>
          <AddressLine1Txt>420 W VAN BUREN STREET</AddressLine1Txt>
          <CityNm>CHICAGO</CityNm>
          <StateAbbreviationCd>IL</StateAbbreviationCd>
          <ZIPCd>60606</ZIPCd>
        </LocationOfBooksUSAddress>
        <ForeignAccountsQuestionInd>false</ForeignAccountsQuestionInd>
      </StatementsRegardingActyGrp>
      <StatementsRegardingActy4720Grp>
        <SaleOrExchDisqualifiedPrsnInd>false</SaleOrExchDisqualifiedPrsnInd>
        <BrrwOrLendDisqualifiedPrsnInd>false</BrrwOrLendDisqualifiedPrsnInd>
        <FurnGoodsDisqualifiedPrsnInd>false</FurnGoodsDisqualifiedPrsnInd>
        <PayCompDisqualifiedPrsnInd>false</PayCompDisqualifiedPrsnInd>
        <TransferAstDisqualifiedPrsnInd>false</TransferAstDisqualifiedPrsnInd>
        <PaymentToGovernmentOfficialInd>false</PaymentToGovernmentOfficialInd>
        <ActsFailToQlfyAsExceptionsInd>false</ActsFailToQlfyAsExceptionsInd>
        <UncorrectedPriorActsInd>false</UncorrectedPriorActsInd>
        <UndistributedIncomePYInd>false</UndistributedIncomePYInd>
        <BusinessHoldingsInd>false</BusinessHoldingsInd>
        <JeopardyInvestmentsInd>false</JeopardyInvestmentsInd>
        <UncorrectedPYJeopardyInvstInd>false</UncorrectedPYJeopardyInvstInd>
        <InfluenceLegislationInd>false</InfluenceLegislationInd>
        <InfluenceElectionInd>false</InfluenceElectionInd>
        <GrantsToIndividualsInd>false</GrantsToIndividualsInd>
        <GrantsToOrganizationsInd>false</GrantsToOrganizationsInd>
        <NoncharitablePurposeInd>false</NoncharitablePurposeInd>
        <RcvFndsToPayPrsnlBnftCntrctInd>false</RcvFndsToPayPrsnlBnftCntrctInd>
        <PayPremiumsPrsnlBnftCntrctInd>false</PayPremiumsPrsnlBnftCntrctInd>
        <ProhibitedTaxShelterTransInd>false</ProhibitedTaxShelterTransInd>
        <SubjToTaxRmnrtnExPrchtPymtInd>false</SubjToTaxRmnrtnExPrchtPymtInd>
      </StatementsRegardingActy4720Grp>
      <OfficerDirTrstKeyEmplInfoGrp>
        <OfficerDirTrstKeyEmplGrp>
          <PersonNm>THOMAS H FRAUENHOFER</PersonNm>
          <USAddress>
            <AddressLine1Txt>5714 CLARENDON DRIVE</AddressLine1Txt>
            <CityNm>NAPLES</CityNm>
            <StateAbbreviationCd>FL</StateAbbreviationCd>
            <ZIPCd>34113</ZIPCd>
          </USAddress>
          <TitleTxt>Trustee</TitleTxt>
          <AverageHrsPerWkDevotedToPosRt>2.00</AverageHrsPerWkDevotedToPosRt>
          <CompensationAmt>0</CompensationAmt>
        </OfficerDirTrstKeyEmplGrp>
        <OfficerDirTrstKeyEmplGrp>
          <PersonNm>ERIKA L MARITIME</PersonNm>
          <USAddress>
            <AddressLine1Txt>99 DAIGLER COURT</AddressLine1Txt>
            <CityNm>E AMHERST</CityNm>
            <StateAbbreviationCd>NY</StateAbbreviationCd>
            <ZIPCd>14051</ZIPCd>
          </USAddress>
          <TitleTxt>Trustee</TitleTxt>
          <AverageHrsPerWkDevotedToPosRt>4.00</AverageHrsPerWkDevotedToPosRt>
          <CompensationAmt>39890</CompensationAmt>
          <EmployeeBenefitProgramAmt>8672</EmployeeBenefitProgramAmt>
        </OfficerDirTrstKeyEmplGrp>
        <CompOfHghstPdEmplOrNONETxt>NONE</CompOfHghstPdEmplOrNONETxt>
        <CompOfHghstPdCntrctOrNONETxt>NONE</CompOfHghstPdCntrctOrNONETxt>
      </OfficerDirTrstKeyEmplInfoGrp>
      <MinimumInvestmentReturnGrp>
        <AverageMonthlyFMVOfSecAmt>3598816</AverageMonthlyFMVOfSecAmt>
        <AverageMonthlyCashBalancesAmt>393460</AverageMonthlyCashBalancesAmt>
        <FMVAllOtherNoncharitableAstAmt>0</FMVAllOtherNoncharitableAstAmt>
        <TotalFMVOfUnusedAssetsAmt>3992276</TotalFMVOfUnusedAssetsAmt>
        <ReductionClaimedAmt>0</ReductionClaimedAmt>
        <AdjustedTotalFMVOfUnusedAstAmt>3992276</AdjustedTotalFMVOfUnusedAstAmt>
        <CashDeemedCharitableAmt>59884</CashDeemedCharitableAmt>
        <NetVlNoncharitableAssetsAmt>3932392</NetVlNoncharitableAssetsAmt>
        <MinimumInvestmentReturnAmt>196620</MinimumInvestmentReturnAmt>
      </MinimumInvestmentReturnGrp>
      <DistributableAmountGrp>
        <MinimumInvestmentReturnAmt>196620</MinimumInvestmentReturnAmt>
        <TaxBasedOnInvestmentIncomeAmt>4921</TaxBasedOnInvestmentIncomeAmt>
        <TotalTaxAmt>4921</TotalTaxAmt>
        <DistributableBeforeAdjAmt>191699</DistributableBeforeAdjAmt>
        <DistributableBeforeDedAmt>191699</DistributableBeforeDedAmt>
        <DistributableAsAdjustedAmt>191699</DistributableAsAdjustedAmt>
      </DistributableAmountGrp>
      <PFQualifyingDistributionsGrp>
        <ExpensesAndContributionsAmt>216778</ExpensesAndContributionsAmt>
        <QualifyingDistributionsAmt>216778</QualifyingDistributionsAmt>
      </PFQualifyingDistributionsGrp>
      <UndistributedIncomeGrp>
        <DistributableAsAdjustedAmt>191699</DistributableAsAdjustedAmt>
        <ExcessDistributionCyovYr5Amt>12159</ExcessDistributionCyovYr5Amt>
        <ExcessDistributionCyovYr4Amt>37812</ExcessDistributionCyovYr4Amt>
        <ExcessDistributionCyovYr3Amt>7812</ExcessDistributionCyovYr3Amt>
        <ExcessDistributionCyovYr2Amt>14691</ExcessDistributionCyovYr2Amt>
        <ExcessDistributionCyovYr1Amt>10989</ExcessDistributionCyovYr1Amt>
        <TotalExcessDistributionCyovAmt>83463</TotalExcessDistributionCyovAmt>
        <QualifyingDistributionsAmt>216778</QualifyingDistributionsAmt>
        <TreatedAsDistriFromCorpusAmt>0</TreatedAsDistriFromCorpusAmt>
        <AppliedToCurrentYearAmt>191699</AppliedToCurrentYearAmt>
        <RemainingDistriFromCorpusAmt>25079</RemainingDistriFromCorpusAmt>
        <TotalCorpusAmt>108542</TotalCorpusAmt>
        <UndistributedIncomeCYAmt>0</UndistributedIncomeCYAmt>
        <ExcessDistriCyovFromYr5Amt>12159</ExcessDistriCyovFromYr5Amt>
        <ExcessDistriCyovToNextYrAmt>96383</ExcessDistriCyovToNextYrAmt>
        <ExcessFromYear4Amt>37812</ExcessFromYear4Amt>
        <ExcessFromYear3Amt>7812</ExcessFromYear3Amt>
        <ExcessFromYear2Amt>14691</ExcessFromYear2Amt>
        <ExcessFromYear1Amt>10989</ExcessFromYear1Amt>
        <ExcessFromCurrentYearAmt>25079</ExcessFromCurrentYearAmt>
      </UndistributedIncomeGrp>
      <SupplementaryInformationGrp>
        <ContributingManagerNm>THOMAS H FRAUENHOFER</ContributingManagerNm>
        <ApplicationSubmissionInfoGrp>
          <RecipientPersonNm>ELF FOUNDATION</RecipientPersonNm>
          <RecipientUSAddress>
            <AddressLine1Txt>PO BOX 365</AddressLine1Txt>
            <CityNm>BUFFALO</CityNm>
            <StateAbbreviationCd>NY</StateAbbreviationCd>
            <ZIPCd>14051</ZIPCd>
          </RecipientUSAddress>
          <RecipientPhoneNum>5857213353</RecipientPhoneNum>
          <FormAndInfoAndMaterialsTxt>WRITTEN REQUEST</FormAndInfoAndMaterialsTxt>
          <SubmissionDeadlinesTxt>NONE</SubmissionDeadlinesTxt>
          <RestrictionsOnAwardsTxt>NONE</RestrictionsOnAwardsTxt>
        </ApplicationSubmissionInfoGrp>
        <GrantOrContributionPdDurYrGrp>
          <RecipientPersonNm>ROSWELL PARK ALLIANCE FOUNDATION</RecipientPersonNm>
          <RecipientUSAddress>
            <AddressLine1Txt>ELM AND CARLTON STREETS</AddressLine1Txt>
            <CityNm>BUFFALO</CityNm>
            <StateAbbreviationCd>NY</StateAbbreviationCd>
            <ZIPCd>14263</ZIPCd>
          </RecipientUSAddress>
          <RecipientFoundationStatusCd>PC</RecipientFoundationStatusCd>
          <GrantOrContributionPurposeTxt>PANCREATIC CANCER RESEARCH</GrantOrContributionPurposeTxt>
          <Amt>55000</Amt>
        </GrantOrContributionPdDurYrGrp>
        <GrantOrContributionPdDurYrGrp>
          <RecipientPersonNm>HOSPICE FOUNDATION BUFFALO</RecipientPersonNm>
          <RecipientUSAddress>
            <AddressLine1Txt>225 Como Park Blvd</AddressLine1Txt>
            <CityNm>BUFFALO</CityNm>
            <StateAbbreviationCd>NY</StateAbbreviationCd>
            <ZIPCd>14227</ZIPCd>
          </RecipientUSAddress>
          <RecipientFoundationStatusCd>PC</RecipientFoundationStatusCd>
          <GrantOrContributionPurposeTxt>CAPITAL CAMPAIGN</GrantOrContributionPurposeTxt>
          <Amt>50000</Amt>
        </GrantOrContributionPdDurYrGrp>
        <GrantOrContributionPdDurYrGrp>
          <RecipientPersonNm>FEEDMORE WNY FOUNDATION</RecipientPersonNm>
          <RecipientUSAddress>
            <AddressLine1Txt>100 JAMES E CASEY DR</AddressLine1Txt>
            <CityNm>BUFFALO</CityNm>
            <StateAbbreviationCd>NY</StateAbbreviationCd>
            <ZIPCd>14206</ZIPCd>
          </RecipientUSAddress>
          <RecipientRelationshipTxt>NONE</RecipientRelationshipTxt>
          <RecipientFoundationStatusCd>PC</RecipientFoundationStatusCd>
          <GrantOrContributionPurposeTxt>GENERAL SUPPORT</GrantOrContributionPurposeTxt>
          <Amt>1000</Amt>
        </GrantOrContributionPdDurYrGrp>
        <GrantOrContributionPdDurYrGrp>
          <RecipientPersonNm>SISTERS HOSPITAL FOUNDATION</RecipientPersonNm>
          <RecipientUSAddress>
            <AddressLine1Txt>2157 MAIN STREET</AddressLine1Txt>
            <CityNm>BUFFALO</CityNm>
            <StateAbbreviationCd>NY</StateAbbreviationCd>
            <ZIPCd>14214</ZIPCd>
          </RecipientUSAddress>
          <RecipientFoundationStatusCd>PC</RecipientFoundationStatusCd>
          <GrantOrContributionPurposeTxt>CENTRAL MONITORING PROJECT FOR MOTHERS BABY UNIT</GrantOrContributionPurposeTxt>
          <Amt>70000</Amt>
        </GrantOrContributionPdDurYrGrp>
        <GrantOrContributionPdDurYrGrp>
          <RecipientPersonNm>AMERICAN HEART ASSOCIATION</RecipientPersonNm>
          <RecipientUSAddress>
            <AddressLine1Txt>444 LIBERTY AVENUE SUITE 1300</AddressLine1Txt>
            <CityNm>PITTSBURGH</CityNm>
            <StateAbbreviationCd>PA</StateAbbreviationCd>
            <ZIPCd>15222</ZIPCd>
          </RecipientUSAddress>
          <RecipientFoundationStatusCd>PC</RecipientFoundationStatusCd>
          <GrantOrContributionPurposeTxt>GENERAL PURPOSES</GrantOrContributionPurposeTxt>
          <Amt>1000</Amt>
        </GrantOrContributionPdDurYrGrp>
        <GrantOrContributionPdDurYrGrp>
          <RecipientPersonNm>FF THOMPSON FOUNDATION INC</RecipientPersonNm>
          <RecipientUSAddress>
            <AddressLine1Txt>PO BOX 270032</AddressLine1Txt>
            <CityNm>ROCHESTER</CityNm>
            <StateAbbreviationCd>NY</StateAbbreviationCd>
            <ZIPCd>14627</ZIPCd>
          </RecipientUSAddress>
          <RecipientFoundationStatusCd>PC</RecipientFoundationStatusCd>
          <GrantOrContributionPurposeTxt>RADIOLOGY AND ONCOLOGY DEPARTMENT SUPPORT</GrantOrContributionPurposeTxt>
          <Amt>10000</Amt>
        </GrantOrContributionPdDurYrGrp>
        <TotalGrantOrContriPdDurYrAmt>187000</TotalGrantOrContriPdDurYrAmt>
      </SupplementaryInformationGrp>
      <AnalysisIncomeProducingActyGrp>
        <IntOnSavAndTempCashInvstGrp>
          <ExclusionAmt>56609</ExclusionAmt>
        </IntOnSavAndTempCashInvstGrp>
        <DividendsAndInterestFromSecDtl>
          <ExclusionAmt>76680</ExclusionAmt>
        </DividendsAndInterestFromSecDtl>
        <GainSalesAstOthThanInvntryGrp>
          <RelatedOrExemptFunctionIncmAmt>250514</RelatedOrExemptFunctionIncmAmt>
        </GainSalesAstOthThanInvntryGrp>
        <SubtotalsIncmProducingActyGrp>
          <ExclusionAmt>133289</ExclusionAmt>
          <RelatedOrExemptFunctionIncmAmt>250514</RelatedOrExemptFunctionIncmAmt>
        </SubtotalsIncmProducingActyGrp>
        <TotalIncomeProducingActyAmt>383803</TotalIncomeProducingActyAmt>
      </AnalysisIncomeProducingActyGrp>
      <TrnsfrTransRlnNonchrtblEOGrp>
        <TrnsfrOfCashToNonchrtblEOInd>false</TrnsfrOfCashToNonchrtblEOInd>
        <TrnsfrOtherAssetNonchrtblEOInd>false</TrnsfrOtherAssetNonchrtblEOInd>
        <SalesOrExchangesOfAssetsInd>false</SalesOrExchangesOfAssetsInd>
        <PurchaseOfAssetsNonchrtblEOInd>false</PurchaseOfAssetsNonchrtblEOInd>
        <RentalOfFacilitiesOthAssetsInd>false</RentalOfFacilitiesOthAssetsInd>
        <ReimbursementArrangementsInd>false</ReimbursementArrangementsInd>
        <LoansOrLoanGuaranteesInd>false</LoansOrLoanGuaranteesInd>
        <PerformanceOfServicesEtcInd>false</PerformanceOfServicesEtcInd>
        <SharingOfFacilitiesEtcInd>false</SharingOfFacilitiesEtcInd>
        <RelationshipsNonchrtblEOInd>false</RelationshipsNonchrtblEOInd>
      </TrnsfrTransRlnNonchrtblEOGrp>
    </IRS990PF>
    <IRS990ScheduleB documentId="IRS990ScheduleB" softwareId="25022934" softwareVersionNum="2025v4.1">
      <Organization501c3ExemptPFInd>X</Organization501c3ExemptPFInd>
      <GeneralRuleInd>X</GeneralRuleInd>
      <ContributorInformationGrp>
        <ContributorNum>1</ContributorNum>
        <ContributorPersonNm>THOMAS H FRAUENHOFER</ContributorPersonNm>
        <ContributorUSAddress>
          <AddressLine1Txt>5714 CLARENDON DRIVE</AddressLine1Txt>
          <CityNm>NAPLES</CityNm>
          <StateAbbreviationCd>FL</StateAbbreviationCd>
          <ZIPCd>34413</ZIPCd>
        </ContributorUSAddress>
        <TotalContributionsAmt>180732</TotalContributionsAmt>
        <NoncashContributionInd>X</NoncashContributionInd>
      </ContributorInformationGrp>
      <ContributorInformationGrp>
        <ContributorNum>2</ContributorNum>
        <ContributorPersonNm>THOMAS H FRAUENHOFER</ContributorPersonNm>
        <ContributorUSAddress>
          <AddressLine1Txt>5714 CLARENDON DRIVE</AddressLine1Txt>
          <CityNm>NAPLES</CityNm>
          <StateAbbreviationCd>FL</StateAbbreviationCd>
          <ZIPCd>34113</ZIPCd>
        </ContributorUSAddress>
        <TotalContributionsAmt>52000</TotalContributionsAmt>
        <PersonContributionInd>X</PersonContributionInd>
      </ContributorInformationGrp>
      <NonCashPropertyContributionGrp>
        <ContributorNum>1</ContributorNum>
        <NoncashPropertyDesc>666 SHARES CONSTELLATION ENERGY INC</NoncashPropertyDesc>
        <FairMarketValueAmt>180732</FairMarketValueAmt>
        <ReceivedDt>2025-05-09</ReceivedDt>
      </NonCashPropertyContributionGrp>
    </IRS990ScheduleB>
    <AccountingFeesSchedule documentId="AccountingFeesSchedule" softwareId="25022934" softwareVersionNum="2025v4.1">
      <AccountingFeesDetail>
        <CategoryTxt>TAX PREPARATION</CategoryTxt>
        <Amt>825</Amt>
        <NetInvestmentIncomeAmt>413</NetInvestmentIncomeAmt>
        <AdjustedNetIncomeAmt>0</AdjustedNetIncomeAmt>
        <DisbursementsCharitablePrpsAmt>412</DisbursementsCharitablePrpsAmt>
      </AccountingFeesDetail>
    </AccountingFeesSchedule>
    <InvestmentsCorpBondsSchedule documentId="InvestmentsCorpBondsSchedule" softwareId="25022934" softwareVersionNum="2025v4.1">
      <InvestmentsCorporateBondsGrp>
        <BondNm>GOLDMAN SACHS GROUP 6.15% DUE 09/29/2033</BondNm>
        <EOYBookValueAmt>100000</EOYBookValueAmt>
        <EOYFMVAmt>98271</EOYFMVAmt>
      </InvestmentsCorporateBondsGrp>
      <InvestmentsCorporateBondsGrp>
        <BondNm>BANK OF AMERICA 6% DUE 5/30/26</BondNm>
        <EOYBookValueAmt>50000</EOYBookValueAmt>
        <EOYFMVAmt>49473</EOYFMVAmt>
      </InvestmentsCorporateBondsGrp>
      <InvestmentsCorporateBondsGrp>
        <BondNm>CITIGROUP INC 6% DUE 5/30/45</BondNm>
        <EOYBookValueAmt>50000</EOYBookValueAmt>
        <EOYFMVAmt>50328</EOYFMVAmt>
      </InvestmentsCorporateBondsGrp>
      <InvestmentsCorporateBondsGrp>
        <BondNm>GOLDMAN SACHS 6% DUE 5/30/45</BondNm>
        <EOYBookValueAmt>50000</EOYBookValueAmt>
        <EOYFMVAmt>50865</EOYFMVAmt>
      </InvestmentsCorporateBondsGrp>
      <InvestmentsCorporateBondsGrp>
        <BondNm>JP MORGAN CHASE DUE 5/30/25</BondNm>
        <EOYBookValueAmt>50000</EOYBookValueAmt>
        <EOYFMVAmt>50572</EOYFMVAmt>
      </InvestmentsCorporateBondsGrp>
    </InvestmentsCorpBondsSchedule>
    <InvestmentsCorpStockSchedule documentId="InvestmentsCorpStockSchedule" softwareId="25022934" softwareVersionNum="2025v4.1">
      <InvestmentsCorporateStockGrp>
        <StockNm>MERCK &amp; CO. COMMON STOCK</StockNm>
        <EOYBookValueAmt>35221</EOYBookValueAmt>
        <EOYFMVAmt>105260</EOYFMVAmt>
      </InvestmentsCorporateStockGrp>
      <InvestmentsCorporateStockGrp>
        <StockNm>PAYCHEX</StockNm>
        <EOYBookValueAmt>98800</EOYBookValueAmt>
        <EOYFMVAmt>280450</EOYFMVAmt>
      </InvestmentsCorporateStockGrp>
      <InvestmentsCorporateStockGrp>
        <StockNm>HOME DEPOT COMMON STOCK</StockNm>
        <EOYBookValueAmt>39010</EOYBookValueAmt>
        <EOYFMVAmt>344100</EOYFMVAmt>
      </InvestmentsCorporateStockGrp>
      <InvestmentsCorporateStockGrp>
        <StockNm>GABELLI EQUITY TRUST INC</StockNm>
        <EOYBookValueAmt>31509</EOYBookValueAmt>
        <EOYFMVAmt>49360</EOYFMVAmt>
      </InvestmentsCorporateStockGrp>
      <InvestmentsCorporateStockGrp>
        <StockNm>ALTRIA GROUP INC</StockNm>
        <EOYBookValueAmt>25876</EOYBookValueAmt>
        <EOYFMVAmt>57660</EOYFMVAmt>
      </InvestmentsCorporateStockGrp>
      <InvestmentsCorporateStockGrp>
        <StockNm>M &amp; T BANK CORP.</StockNm>
        <EOYBookValueAmt>136323</EOYBookValueAmt>
        <EOYFMVAmt>282072</EOYFMVAmt>
      </InvestmentsCorporateStockGrp>
      <InvestmentsCorporateStockGrp>
        <StockNm>EXXON MOBIL CORP</StockNm>
        <EOYBookValueAmt>128494</EOYBookValueAmt>
        <EOYFMVAmt>240680</EOYFMVAmt>
      </InvestmentsCorporateStockGrp>
      <InvestmentsCorporateStockGrp>
        <StockNm>AT&amp;T INC</StockNm>
        <EOYBookValueAmt>51478</EOYBookValueAmt>
        <EOYFMVAmt>74520</EOYFMVAmt>
      </InvestmentsCorporateStockGrp>
      <InvestmentsCorporateStockGrp>
        <StockNm>ENBRIDGE INC</StockNm>
        <EOYBookValueAmt>225919</EOYBookValueAmt>
        <EOYFMVAmt>286980</EOYFMVAmt>
      </InvestmentsCorporateStockGrp>
      <InvestmentsCorporateStockGrp>
        <StockNm>ORGANON &amp; CO</StockNm>
        <EOYBookValueAmt>146079</EOYBookValueAmt>
        <EOYFMVAmt>86040</EOYFMVAmt>
      </InvestmentsCorporateStockGrp>
      <InvestmentsCorporateStockGrp>
        <StockNm>CONSTELLATION ENERGY</StockNm>
        <EOYBookValueAmt>22850</EOYBookValueAmt>
        <EOYFMVAmt>529905</EOYFMVAmt>
      </InvestmentsCorporateStockGrp>
      <InvestmentsCorporateStockGrp>
        <StockNm>JP MORGAN CHASE 4.2% PFD</StockNm>
        <EOYBookValueAmt>19050</EOYBookValueAmt>
        <EOYFMVAmt>18270</EOYFMVAmt>
      </InvestmentsCorporateStockGrp>
      <InvestmentsCorporateStockGrp>
        <StockNm>GE HEALTHCARE TECHNOLOGIES</StockNm>
        <EOYBookValueAmt>4450</EOYBookValueAmt>
        <EOYFMVAmt>10170</EOYFMVAmt>
      </InvestmentsCorporateStockGrp>
      <InvestmentsCorporateStockGrp>
        <StockNm>GE AEROSPACE</StockNm>
        <EOYBookValueAmt>8975</EOYBookValueAmt>
        <EOYFMVAmt>77008</EOYFMVAmt>
      </InvestmentsCorporateStockGrp>
    </InvestmentsCorpStockSchedule>
    <OtherDecreasesSchedule documentId="OtherDecreasesSchedule" softwareId="25022934" softwareVersionNum="2025v4.1">
      <OtherDecreasesDetail>
        <Desc>FEDERAL INCOME TAXES</Desc>
        <Amt>5224</Amt>
      </OtherDecreasesDetail>
      <OtherDecreasesDetail>
        <Desc>FMV OF NON CASH CONTRIBUTION</Desc>
        <Amt>180732</Amt>
      </OtherDecreasesDetail>
    </OtherDecreasesSchedule>
    <OtherExpensesSchedule documentId="OtherExpensesSchedule" softwareId="25022934" softwareVersionNum="2025v4.1">
      <OtherExpensesScheduleGrp>
        <Desc>BANK CHARGES</Desc>
        <RevenueAndExpensesPerBooksAmt>35</RevenueAndExpensesPerBooksAmt>
        <NetInvestmentIncomeAmt>18</NetInvestmentIncomeAmt>
        <DisbursementsCharitablePrpsAmt>17</DisbursementsCharitablePrpsAmt>
      </OtherExpensesScheduleGrp>
      <OtherExpensesScheduleGrp>
        <Desc>FOREIGN TAX PAID</Desc>
        <RevenueAndExpensesPerBooksAmt>4044</RevenueAndExpensesPerBooksAmt>
        <NetInvestmentIncomeAmt>2022</NetInvestmentIncomeAmt>
        <DisbursementsCharitablePrpsAmt>2022</DisbursementsCharitablePrpsAmt>
      </OtherExpensesScheduleGrp>
      <OtherExpensesScheduleGrp>
        <Desc>PAYROLL SERVICE</Desc>
        <RevenueAndExpensesPerBooksAmt>1187</RevenueAndExpensesPerBooksAmt>
        <NetInvestmentIncomeAmt>594</NetInvestmentIncomeAmt>
        <DisbursementsCharitablePrpsAmt>593</DisbursementsCharitablePrpsAmt>
      </OtherExpensesScheduleGrp>
    </OtherExpensesSchedule>
    <OtherIncreasesSchedule documentId="OtherIncreasesSchedule" softwareId="25022934" softwareVersionNum="2025v4.1">
      <OtherIncreasesDetail>
        <Desc>BASIS CORRECTION ON CONSTELLATION ENERGY</Desc>
        <Amt>18490</Amt>
      </OtherIncreasesDetail>
      <OtherIncreasesDetail>
        <Desc>NET ASSET ADJUSTMENT</Desc>
        <Amt>4161</Amt>
      </OtherIncreasesDetail>
    </OtherIncreasesSchedule>
    <TaxesSchedule documentId="TaxesSchedule" softwareId="25022934" softwareVersionNum="2025v4.1">
      <TaxesDetail>
        <CategoryTxt>NYS CHARITIS BUREAU</CategoryTxt>
        <Amt>250</Amt>
        <NetInvestmentIncomeAmt>125</NetInvestmentIncomeAmt>
        <DisbursementsCharitablePrpsAmt>125</DisbursementsCharitablePrpsAmt>
      </TaxesDetail>
      <TaxesDetail>
        <CategoryTxt>PAYROLL TAXES</CategoryTxt>
        <Amt>3052</Amt>
        <NetInvestmentIncomeAmt>1526</NetInvestmentIncomeAmt>
        <DisbursementsCharitablePrpsAmt>1526</DisbursementsCharitablePrpsAmt>
      </TaxesDetail>
    </TaxesSchedule>
  </ReturnData>
</Return>