| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,050 | 1,050 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 02079K107 ALPHABET INC | AT COST | 2,293 | 42,279 |
| 023135106 AMAZON COM INC | AT COST | 19,914 | 75,970 |
| 03027X100 AMERICAN TOWER CORP | |||
| 060505104 BANK OF AMERICA CORP | AT COST | 14,175 | 20,202 |
| 09857L108 BOOKING HOLDINGS INC | |||
| 125896100 CMS ENERGY CORP | |||
| 20030N101 COMCAST CORP | |||
| 22160K105 COSTCO WHOLESALE COR | AT COST | 14,792 | 99,012 |
| 235851102 DANAHER CORP DEL | AT COST | 19,051 | 101,790 |
| 254687106 WALT DISNEY CO | AT COST | 14,685 | 36,116 |
| 256206103 DODGE & COX INTERNAT | AT COST | 196,526 | 236,043 |
| 30303M102 FACEBOOK INC | |||
| 437076102 HOME DEPOT INC | AT COST | 13,462 | 58,914 |
| 458140100 INTEL CORP | |||
| 461202103 INTUIT | |||
| 46120E602 INTUITIVE SURGICAL I | |||
| 464287804 ISHARES CORE S&P SMA | AT COST | 106,250 | 265,429 |
| 464289511 ISHARES LONG-TERM CO | AT COST | 103,985 | 88,045 |
| 478160104 JOHNSON & JOHNSON | AT COST | 17,795 | 41,536 |
| 57060D108 MARKETAXESS HOLDINGS | |||
| 742718109 PROCTER & GAMBLE CO | |||
| 760759100 REPUBLIC SERVICES IN | AT COST | 19,201 | 98,946 |
| 855244109 STARBUCKS CORP | |||
| 92206C409 VANGUARD SHORT-TERM | AT COST | 163,552 | 158,067 |
| 92206C870 VANGUARD INTERM-TERM | AT COST | 187,705 | 173,533 |
| 02079K305 ALPHABET INC | AT COST | 4,135 | 69,845 |
| 776696106 ROPER TECHNOLOGIES I | |||
| 594918104 MICROSOFT CORP | AT COST | 32,104 | 338,436 |
| 13321L108 CAMECO CORP | AT COST | 26,481 | 94,992 |
| 464288661 ISHARES BARCLAYS 3-7 | AT COST | 66,614 | 65,241 |
| 412295107 HARDING LOEVNER INTL | AT COST | 188,071 | 210,002 |
| 880208400 TEMPLETON GLOBAL BON | |||
| 464287242 ISHARES IBOXX $INVES | AT COST | 188,169 | 172,076 |
| 641224415 NEUBERGER BERMAN EME | AT COST | 130,816 | 109,941 |
| 464287507 ISHARES CORE S&P MID | AT COST | 40,281 | 83,145 |
| 46653M849 JOHCM INTERNATIONAL | AT COST | 177,972 | 174,068 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 135,388 | 232,692 |
| 46434V613 ISHARES CORE TOTAL U | AT COST | 239,427 | 201,003 |
| 012653101 ALBEMARLE CORP | AT COST | 8,996 | 26,729 |
| 57636Q104 MASTERCARD INC | AT COST | 10,605 | 111,319 |
| 46625H100 JP MORGAN CHASE & CO | AT COST | 24,340 | 102,911 |
| G1151C101 ACCENTURE PLC | AT COST | 16,752 | 105,273 |
| 464288588 ISHARES BARCLAYS MBS | AT COST | 395,712 | 337,935 |
| 46137V357 INVESCO S&P 500 EQUA | AT COST | 25,879 | 38,188 |
| 09260B747 BLACKROCK FLOATING R | AT COST | 94,444 | 87,090 |
| 023608102 AMEREN CORP | |||
| 58933Y105 MERCK & CO INC | |||
| 037833100 APPLE INC | AT COST | 10,489 | 385,060 |
| 883556102 THERMO FISHER SCIENT | AT COST | 3,494 | 53,079 |
| 169656105 CHIPOTLE MEXICAN GRI | |||
| 75513E101 RAYTHEON TECHNOLOGIE | AT COST | 12,804 | 29,449 |
| 98419M100 XYLEM INC | |||
| 922042858 VANGUARD FTSE EMERGI | AT COST | 25,388 | 25,441 |
| 949746101 WELLS FARGO CO | AT COST | 25,750 | 29,532 |
| 713448108 PEPSICO INC | AT COST | 36,822 | 33,968 |
| 42809H107 HESS CORP | AT COST | 40,251 | 55,069 |
| 78409V104 S&P GLOBAL INC | AT COST | 10,049 | 12,335 |
| 35671D857 FREEPORT-MCMORAN INC | AT COST | 78,647 | 85,140 |
| 11135F101 BROADCOM INC | AT COST | 56,005 | 111,625 |
| 166764100 CHEVRON CORP | AT COST | 52,094 | 44,748 |
| 91324P102 UNITEDHEALTH GROUP I | AT COST | 80,541 | 78,971 |
| 030420103 AMERICAN WATER WORKS | AT COST | 9,913 | 8,843 |
| 229663109 CUBESMART | AT COST | 9,700 | 10,104 |
| 36266G107 GE HEALTHCARE TECHNO | AT COST | 14,823 | 14,150 |
| 438516106 HONEYWELL INTERNATIO | AT COST | 10,091 | 10,486 |
| 46187W107 INVITATION HOMES INC | AT COST | 17,550 | 17,737 |
| 49177J102 KENVUE INC | AT COST | 2,359 | 6,050 |
| 550021109 LULULEMON ATHLETICA | AT COST | 10,002 | 13,294 |
| 60871R209 MOLSON COORS BREWING | AT COST | 10,123 | 10,222 |
| 69331C108 PG&E CORP | AT COST | 9,996 | 10,439 |
| 701094104 PARKER HANNIFIN CORP | AT COST | 10,169 | 14,282 |
| 92338C103 VERALTO CORP | AT COST | 2,500 | 12,010 |
| 929160109 VULCAN MATERIALS CO | AT COST | 10,098 | 12,940 |
| 983134107 WYNN RESORTS LTD | AT COST | 10,190 | 7,927 |
| G8473T100 STERIS PLC | AT COST | 10,110 | 11,652 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 20,592 | 20,592 |
| Description | Amount |
|---|---|
| ROC ADJ ON CURRENT YEAR SALES | 1,436 |
| PY RETURN OF CAPITAL ADJ | 2,654 |
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING/TAXES PAID | 200 | 0 | 200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,483 | 1,483 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 814 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 3,852 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 178 | 178 | 0 |