| 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 STATEMENT | |||
| 009066101 AIRBNB INC COM CL A | AT COST | 8,096 | 10,347 |
| 009279100 AIRBUS SE | AT COST | 28,678 | 37,946 |
| 02263T104 AMADEUS IT GROUP SA | AT COST | 13,308 | 19,638 |
| 023135106 AMAZON COM INC | AT COST | 39,146 | 40,264 |
| 03743Q108 APA CORPORATION COM | AT COST | 11,177 | 11,733 |
| 038923108 ARBOR REALTY TRUST I | AT COST | 57,232 | 60,978 |
| 052769106 AUTODESK INC | AT COST | 11,208 | 58,679 |
| 053484101 AVALONBAY COMMUNITIE | AT COST | 19,840 | 22,092 |
| 05605H100 BWX TECHNOLOGIES INC | AT COST | 11,328 | 15,269 |
| 05722G100 BAKER HUGHES A GE CO | AT COST | 5,578 | 6,870 |
| 075887109 BECTON DICKINSON AND | AT COST | 7,569 | 9,022 |
| 09062X103 BIOGEN IDEC INC | AT COST | 4,784 | 35,193 |
| 105105209 BRAMBLES LTD | AT COST | 11,453 | 12,714 |
| 11133T103 BROADRIDGE FINANCIAL | AT COST | 2,826 | 3,086 |
| 11135E203 BROADSTONE NET LEASE | AT COST | 24,687 | 26,674 |
| 11135F101 BROADCOM INC | AT COST | 3,451 | 68,091 |
| 127097103 CABOT OIL & GAS CORP | AT COST | 3,057 | 3,113 |
| 128030202 CAL-MAINE FOODS INC | AT COST | 63,130 | 74,664 |
| 14020G101 CAPITAL GROUP GROWTH | AT COST | 141,647 | 167,969 |
| 14040H105 CAPITAL ONE FINANCIA | AT COST | 19,433 | 27,273 |
| 17275R102 CISCO SYSTEMS INC | AT COST | 734 | 909 |
| 184496107 CLEAN HARBORS INC | AT COST | 11,363 | 13,786 |
| 192446102 COGNIZANT TECHNOLOGY | AT COST | 1,027 | 1,208 |
| 20030N101 COMCAST CORP | AT COST | 28,653 | 103,311 |
| 21037T109 CONSTELLATION ENERGY | AT COST | 10,109 | 28,989 |
| 22788C105 CROWDSTRIKE HLDGS IN | AT COST | 11,025 | 19,660 |
| 22822V101 CROWN CASTLE INTERNA | AT COST | 3,942 | 4,608 |
| 229663109 CUBESMART | AT COST | 3,277 | 3,754 |
| 25243Q205 DIAGEO PLC | AT COST | 5,710 | 16,751 |
| 25434V799 DIMENSIONAL INTL COR | AT COST | 406,457 | 426,019 |
| 281020107 EDISON INTERNATIONAL | AT COST | 8,434 | 10,009 |
| 29530P102 ERIE INDEMNITY COMPA | AT COST | 59,036 | 95,117 |
| 30161N101 EXELON CORP | AT COST | 13,262 | 19,889 |
| 30303M102 FACEBOOK INC CL-A | AT COST | 34,377 | 74,686 |
| 33738R118 FIRST TRUST NASDAQ T | AT COST | 150,859 | 166,634 |
| 337738108 FISERV INC | AT COST | 30,456 | 39,586 |
| 35671D857 FREEPORT-MCMORAN INC | AT COST | 14,134 | 41,208 |
| 371901109 GENTEX CORP | AT COST | 44,624 | 49,937 |
| 375558103 GILEAD SCIENCES INC | AT COST | 15,297 | 19,766 |
| 443573100 HUBSPOT INC | AT COST | 1,851 | 4,064 |
| 455793109 INDUSTRIA DE DISENO | AT COST | 17,525 | 25,001 |
| 45781V101 INNOVATIVE INDL PPTY | AT COST | 15,981 | 19,761 |
| 458140100 INTEL CORP | AT COST | 9,633 | 15,377 |
| 459200101 INTERNATIONAL BUSINE | AT COST | 4,272 | 5,070 |
| 46115H107 INTESA SANPAOLO SPA | AT COST | 677 | 841 |
| 464288620 ISHARES LEHMAN CREDI | AT COST | 160,537 | 167,774 |
| 46429B267 ISHARES US TREASURY | AT COST | 168,589 | 169,114 |
| 46434V274 ISHARES TR MULTIFACT | AT COST | 404,506 | 422,664 |
| 46434V613 ISHARES CORE TOTAL U | AT COST | 665,340 | 673,543 |
| 46434V860 ISHARES TREASURY FLO | AT COST | 417,148 | 415,873 |
| 46625H100 J P MORGAN CHASE & C | AT COST | 21,704 | 30,618 |
| 46817M107 JACKSON FINANCIAL IN | AT COST | 36,499 | 61,184 |
| 47103U852 JANUS HEDERSON MIG B | AT COST | 338,805 | 340,094 |
| 478160104 JOHNSON & JOHNSON | AT COST | 24,441 | 68,025 |
| 518416102 HARTFORD MULTI GLOBA | AT COST | 247,211 | 252,127 |
| 531229722 LIBERTY MEDIA CORP | AT COST | 2,529 | 112 |
| 531229755 LIBERTY MEDIA CORP | AT COST | 415 | 2,462 |
| 532457108 ELI LILLY & CO | AT COST | 4,644 | 4,663 |
| 54211N101 LONDON STOCK EXCHANG | AT COST | 15,322 | 37,152 |
| 573874104 MARVELL TECHNOLOGY G | AT COST | 15,352 | 22,616 |
| 594918104 MICROSOFT CORP | AT COST | 28,011 | 114,692 |
| 595112103 MICRON TECH INC | AT COST | 24,866 | 37,123 |
| 62886E108 NCR CORP NEW | AT COST | 2,393 | 2,892 |
| 63001N106 NCR ATLEOS CORP | AT COST | 1,499 | 2,065 |
| 641069406 NESTLE SA | AT COST | 32,844 | 77,971 |
| 642045108 ATLAS ENERGY SOLUTIO | AT COST | 7,498 | 7,646 |
| 670100205 NOVO-NORDISK A S ADR | AT COST | 1,076 | 42,621 |
| 67066G104 NVIDIA CORP | AT COST | 128,997 | 135,195 |
| 68163W208 OLYMPUS CORP-SPON U | AT COST | 24,103 | 18,107 |
| 68389X105 ORACLE CORP | AT COST | 37,510 | 78,229 |
| 72352L106 PINTEREST INC | AT COST | 2,231 | 3,815 |
| 723787107 PIONEER NAT RES CO | AT COST | 48,516 | 67,914 |
| 747525103 QUALCOMM INC | AT COST | 25,167 | 31,963 |
| 759916109 REPLIGEN CORP | AT COST | 22,642 | 25,172 |
| 78464A664 SPDR PORTFOLIO LONG | AT COST | 241,290 | 252,329 |
| 78467V848 SPDR DOUBLELINE TOTA | AT COST | 847,437 | 845,733 |
| 78468R770 SPDR RUSSELL 1000 YI | AT COST | 160,374 | 168,001 |
| 78573L106 SABRA HEALTH CARE RE | AT COST | 38,044 | 45,921 |
| 786584102 SAFRAN SA | AT COST | 20,066 | 24,441 |
| 803054204 SAP SE | AT COST | 48,062 | 69,875 |
| 808524870 SCHWAB US TIPS ETF | AT COST | 163,931 | 166,779 |
| 816851109 SEMPRA ENERGY | AT COST | 44,780 | 48,724 |
| 82509L107 SHOPIFY INC CL A | AT COST | 2,578 | 3,739 |
| 833445109 SNOWFLAKE INC CL A | AT COST | 17,854 | 25,074 |
| 835699307 SONY CORP | AT COST | 30,554 | 38,255 |
| 85571B105 STARWOOD PROPERTY TR | AT COST | 60,527 | 65,183 |
| 86317T103 STRAUMANN HLDG AG AD | AT COST | 8,116 | 10,102 |
| 867224107 SUNCOR ENERGY INC | AT COST | 28,546 | 38,640 |
| 87240R107 TFS FINANCIAL CORP | AT COST | 21,696 | 24,547 |
| 872540109 TJX COS INC/THE | AT COST | 4,852 | 5,816 |
| 882508104 TEXAS INSTRUMENTS IN | AT COST | 1,598 | 12,444 |
| 88579Y101 3M CO | AT COST | 45,046 | 47,991 |
| 889110102 TOKYO ELECTRON LTD U | AT COST | 10,509 | 16,212 |
| 911312106 UNITED PARCEL SERVIC | AT COST | 5,145 | 5,189 |
| 922908611 VANGUARD SMALL-CAP V | AT COST | 156,190 | 167,372 |
| 929160109 VULCAN MATERIALS CO | AT COST | 33,741 | 62,428 |
| 969457100 WILLIAMS COS INC/THE | AT COST | 43,543 | 61,266 |
| 969904101 WILLIAMS-SONOMA INC | AT COST | 3,575 | 5,045 |
| 97717W315 WISDOMTREE TRUST EMR | AT COST | 337,778 | 349,441 |
| G1151C101 ACCENTURE LTD CLASS | AT COST | 19,685 | 24,915 |
| G29183103 EATON CORP PLC | AT COST | 12,618 | 23,119 |
| G65431127 NOBLE CORP PLC COM | AT COST | 11,439 | 13,918 |
| G7997R103 SEAGATE TECHNOLOGY H | AT COST | 5,198 | 29,709 |
| H84989104 TE CONNECTIVITY LTD | AT COST | 19,570 | 67,300 |
| Description | Amount |
|---|---|
| BROKERAGE ADJUSTMENT | 1,800 |
| MF TIMING DIFFERENCE | 3,410 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES-DIVIDEND I | 955 | 955 | 0 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 7,608 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 49,392 | 49,392 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 6,694 | 6,694 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,418 | 1,418 | 0 |