| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED | |||
| 00724F101 ADOBE SYS INC | AT COST | 788 | 4,176 |
| 009066101 AIRBNB INC COM CL A | AT COST | 2,329 | 2,859 |
| 009279100 AIRBUS SE | AT COST | 1,234 | 1,737 |
| 02079K305 ALPHABET INCORPORATI | AT COST | 3,615 | 5,029 |
| 023135106 AMAZON COM INC | AT COST | 19 | 1,823 |
| 031162100 AMGEN INC | AT COST | 734 | 4,896 |
| 036752103 ANTHEM INC | AT COST | 1,021 | 8,017 |
| 03676B102 ANTERO MIDSTREAM COR | AT COST | 512 | 551 |
| 037833100 APPLE INC | AT COST | 813 | 12,900 |
| 038923108 ARBOR REALTY TRUST I | AT COST | 8,251 | 7,651 |
| 052769106 AUTODESK INC | AT COST | 811 | 8,522 |
| 075887109 BECTON DICKINSON AND | AT COST | 1,580 | 1,707 |
| 105105209 BRAMBLES LTD | AT COST | 1,379 | 1,522 |
| 11135F101 BROADCOM INC | AT COST | 1,076 | 21,209 |
| 127097103 CABOT OIL & GAS CORP | AT COST | 615 | 638 |
| 128030202 CAL-MAINE FOODS INC | AT COST | 5,171 | 5,911 |
| 14020G101 CAPITAL GROUP GROWTH | AT COST | 18,248 | 21,709 |
| 16119P108 CHARTER COMMUNICATIO | AT COST | 2,167 | 5,830 |
| 17888H103 CIVITAS RESOURCES IN | AT COST | 8,683 | 8,821 |
| 20030N101 COMCAST CORP | AT COST | 3,902 | 18,198 |
| 205887102 CONAGRA BRANDS INC | AT COST | 5,505 | 5,302 |
| 252131107 DEXCOM INC | AT COST | 573 | 869 |
| 25243Q205 DIAGEO PLC | AT COST | 564 | 1,894 |
| 25434V799 DIMENSIONAL INTL COR | AT COST | 48,010 | 50,575 |
| 29530P102 ERIE INDEMNITY COMPA | AT COST | 549 | 670 |
| 30303M102 FACEBOOK INC CL-A | AT COST | 5,647 | 25,839 |
| 33738R118 FIRST TRUST NASDAQ T | AT COST | 17,516 | 21,086 |
| 344849104 FOOT LOCKER INC | AT COST | 3,555 | 5,420 |
| 371901109 GENTEX CORP | AT COST | 537 | 555 |
| 419870100 HAWAIIAN ELECTRIC IN | AT COST | 4,999 | 5,875 |
| 443573100 HUBSPOT INC | AT COST | 2,986 | 4,644 |
| 452308109 ILLINOIS TOOL WORKS | AT COST | 1,263 | 6,025 |
| 45768S105 INNOSPEC INC | AT COST | 514 | 616 |
| 45781V101 INNOVATIVE INDL PPTY | AT COST | 6,344 | 8,771 |
| 46115H107 INTESA SANPAOLO SPA | AT COST | 477 | 578 |
| 464288620 ISHARES LEHMAN CREDI | AT COST | 19,079 | 19,991 |
| 46429B267 ISHARES US TREASURY | AT COST | 19,839 | 19,584 |
| 46434V274 ISHARES TR MULTIFACT | AT COST | 48,103 | 50,370 |
| 46434V613 ISHARES CORE TOTAL U | AT COST | 78,977 | 78,918 |
| 46434V860 ISHARES TREASURY FLO | AT COST | 47,688 | 47,543 |
| 46625H100 J P MORGAN CHASE & C | AT COST | 2,530 | 16,670 |
| 47103U852 JANUS HEDERSON MIG B | AT COST | 39,984 | 39,417 |
| 502431109 L3HARRIS TECHNOLOGIE | AT COST | 1,092 | 6,950 |
| 502441306 LVMH MOET HENNESSY L | AT COST | 1,341 | 3,566 |
| 518416102 HARTFORD MULTI GLOBA | AT COST | 29,154 | 29,997 |
| 524660107 LEGGETT & PLATT INC | AT COST | 520 | 576 |
| 531229722 LIBERTY MEDIA CORP | AT COST | 62 | 299 |
| 531229748 LIBERTY MEDIA CORP | AT COST | 31 | 146 |
| 531229755 LIBERTY MEDIA CORP | AT COST | 237 | 758 |
| 531229789 LIBERTY MEDIA CORP | AT COST | 47 | 950 |
| 531229813 LIBERTY MEDIA CORP | AT COST | 51 | 517 |
| 532457108 ELI LILLY & CO | AT COST | 1,263 | 2,332 |
| 552676108 M D C HLDGS INC | AT COST | 659 | 829 |
| 571748102 MARSH & MCLENNAN COS | AT COST | 3,761 | 9,474 |
| 58463J304 MEDICAL PROPERTIES T | AT COST | 9,195 | 5,578 |
| 594918104 MICROSOFT CORP | AT COST | 3,480 | 22,938 |
| 61174X109 MONSTER BEVERAGE COR | AT COST | 1,249 | 2,362 |
| 641069406 NESTLE SA | AT COST | 710 | 3,939 |
| 64110L106 NETFLIX INC | AT COST | 937 | 1,948 |
| 654106103 NIKE INC B | AT COST | 530 | 651 |
| 670100205 NOVO-NORDISK A S ADR | AT COST | 952 | 6,828 |
| 67066G104 NVIDIA CORP | AT COST | 1,430 | 16,342 |
| 68163W208 OLYMPUS CORP-SPON U | AT COST | 2,313 | 1,722 |
| 723787107 PIONEER NAT RES CO | AT COST | 672 | 675 |
| 74144T108 T ROWE PRICE GROUP I | AT COST | 511 | 538 |
| 759530108 RELX PLC | AT COST | 929 | 1,428 |
| 78409V104 S& P GLOBAL INC | AT COST | 2,436 | 5,286 |
| 78440X887 SL GREEN REALTY CORP | AT COST | 2,337 | 4,743 |
| 78464A664 SPDR PORTFOLIO LONG | AT COST | 28,553 | 29,833 |
| 78467V848 SPDR DOUBLELINE TOTA | AT COST | 98,058 | 96,479 |
| 78468R770 SPDR RUSSELL 1000 YI | AT COST | 19,036 | 19,943 |
| 78573L106 SABRA HEALTH CARE RE | AT COST | 1,251 | 1,370 |
| 786584102 SAFRAN SA | AT COST | 1,474 | 1,806 |
| 803054204 SAP SE | AT COST | 1,828 | 2,473 |
| 808524870 SCHWAB US TIPS ETF | AT COST | 19,072 | 19,418 |
| 824348106 SHERWIN WILLIAMS CO | AT COST | 691 | 936 |
| 833445109 SNOWFLAKE INC CL A | AT COST | 2,753 | 3,980 |
| 835699307 SONY CORP | AT COST | 2,599 | 3,030 |
| 85571B105 STARWOOD PROPERTY TR | AT COST | 4,736 | 5,045 |
| 863667101 STRYKER CORP | AT COST | 2,718 | 3,594 |
| 867224107 SUNCOR ENERGY INC | AT COST | 607 | 641 |
| 88160R101 TESLA MOTORS INC | AT COST | 1,071 | 1,739 |
| 883556102 THERMO FISHER SCIENT | AT COST | 314 | 4,246 |
| 88579Y101 3M CO | AT COST | 2,809 | 2,952 |
| 90353T100 UBER TECHNOLOGIES IN | AT COST | 1,553 | 2,832 |
| 91324P102 UNITEDHEALTH GROUP I | AT COST | 1,146 | 34,747 |
| 922908611 VANGUARD SMALL-CAP V | AT COST | 19,135 | 20,517 |
| 92537N108 VERTIV HOLDINGS LLC | AT COST | 536 | 2,017 |
| 92826C839 VISA INC | AT COST | 646 | 9,373 |
| 97717W315 WISDOMTREE TRUST EMR | AT COST | 38,447 | 40,802 |
| G1151C101 ACCENTURE LTD CLASS | AT COST | 1,906 | 2,456 |
| G54950103 LINDE PLC | AT COST | 1,471 | 3,696 |
| G7997R103 SEAGATE TECHNOLOGY H | AT COST | 853 | 6,061 |
| H2906T109 GARMIN LTD | AT COST | 519 | 643 |
| H84989104 TE CONNECTIVITY LTD | AT COST | 6,251 | 25,712 |
| N07059210 ASMLD HOLDINGS NV | AT COST | 132 | 6,055 |
| N53745100 LYONDELLBASELL INDUS | AT COST | 533 | 570 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES-DIVIDEND I | 97 | 97 | 0 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 1,014 |
| BROKER RECON ADJ | 3,785 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 11,204 | 11,204 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 683 | 683 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 577 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 191 | 191 | 0 |