| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 78,285 | 78,285 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABORATORIES CORP | ||
| ABBVIE INC | 124,352 | 124,352 |
| ACTIVISION BLIZZARD INC | ||
| ADOBE SYSTEMS | 47,221 | 47,221 |
| ALPHABET INC | 145,720 | 145,720 |
| AMAZON INC | 193,250 | 193,250 |
| AMERICAN ELECTRIC POWER CO. | 52,644 | 52,644 |
| AMERICAN EXPRESS | 140,088 | 140,088 |
| AMGEN INC | 67,177 | 67,177 |
| ELEVANCE HEALTH INC | 63,939 | 63,939 |
| APPLE INC | 189,558 | 189,558 |
| BANK OF AMERICA | 87,494 | 87,494 |
| BLACKROCK INC | 78,732 | 78,732 |
| BOOKING HOLDINGS INC | 59,422 | 59,422 |
| BROADCOM INC | 160,553 | 160,553 |
| CDN PACIFIC RY | 78,730 | 78,730 |
| CHENIERE ENERGY INC | 131,123 | 131,123 |
| COMCAST INC | ||
| CONSTELLATION BRANDS INC | 79,757 | 79,757 |
| CROWN CASTLE INC | ||
| DIEGO PLC SPON ADR NEW | ||
| DRAFTKINGS INC | 95,425 | 95,425 |
| META PLATFORMS | 100,844 | 100,844 |
| GOLDMAN SACHS GROUP INC | 94,987 | 94,987 |
| GS CI AUTO DAL 10.0% | ||
| HILTON WORLDWIDE HOLDINGS INC | 109,100 | 109,100 |
| HOME DEPOT | 43,030 | 43,030 |
| HSBC 21% CONT AUTO TSLA | 45,250 | 45,250 |
| INTUITIVE SURGICAL INC | 88,080 | 88,080 |
| JOHNSON & JOHNSON | 73,080 | 73,080 |
| JP MORGAN CHASE & CO | 202,260 | 202,260 |
| JPM CI AUTO GM 11.10% | ||
| JPM JUMP SX5E | 54,550 | 54,550 |
| LOCKHEED MARTIN CORP. | 63,059 | 63,059 |
| LULUMON ATHLETICA INC | 37,337 | 37,337 |
| MASTERCARD INC | 44,116 | 44,116 |
| MICROSOFT CORP | 171,629 | 171,629 |
| MONDELEZ INTL INC | 52,352 | 52,352 |
| MS CI AUTO PYPL 8.05% | ||
| MS PLUS SXE | 63,005 | 63,005 |
| NEXTERA ENERGY INC | ||
| NIKE INC | 41,454 | 41,454 |
| NVIDIA CORP | 401,505 | 401,505 |
| NXP SEMICONDUCTOR NV | 141,272 | 141,272 |
| PALO ALTO NETWORKS INC | 168,827 | 168,827 |
| PAYPAL HLDGS | ||
| PEPSICO INC | 129,470 | 129,470 |
| QUALCOMM INC | 139,426 | 139,426 |
| RBC DD TRIGGER EEM | 57,200 | 57,200 |
| ROCKET COS INC | 41,100 | 41,100 |
| SALESFORCE.COM INC | 110,553 | 110,553 |
| SEMPRA ENERGY | 30,424 | 30,424 |
| T-MOBILE US INC | 52,854 | 52,854 |
| UBS 8.5% CONT AUTO CRM | ||
| UBS CI AUTO XBI | ||
| UNITED HEALTH GROUP | 152,778 | 152,778 |
| VISA INC CL A | 170,606 | 170,606 |
| WALT DISNEY CO | 59,574 | 59,574 |
| YUM BRANDS INC | 92,722 | 92,722 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FIRST TRUST NYSE ARCA | FMV | 100,094 | 100,094 |
| ISHARES NADAQ BIOTECH | FMV | 135,887 | 135,887 |
| BCS AUTOCALL TRIG PLUS RTY | FMV | 49,560 | 49,560 |
| BCS 10.4% CONT AUTOCALL | FMV | 75,000 | 75,000 |
| BCS 15.75% CONT MEM AU | FMV | 51,515 | 51,515 |
| CITI 8.75% CONT CALLABLE | FMV | ||
| CITI 15.05% CONT MEM | FMV | 45,900 | 45,900 |
| GS 11.25% CONT MEM AU | FMV | 50,135 | 50,135 |
| GS 11.75% CONT MEM AU | FMV | 51,425 | 51,425 |
| MS CONTINGENT 7.2% SPX | FMV | 53,902 | 53,902 |
| MS CONT CPN SPX | FMV | 51,463 | 51,463 |
| UBS 10% CONT AUTOCALL JP | FMV | ||
| UBS 10.1% CONT AUTOCALL | FMV | ||
| UBS 9.25% CONT AUTOCALL MA | FMV | ||
| UBS 12.3% CONT AUTOCALL | FMV | 75,000 | 75,000 |
| UBS 12.5% CONT AUTOCALL DAL | FMV | 75,000 | 75,000 |
| BCS 11.8 CONT AUTOCALL AM | FMV | ||
| CPG VINTAGE ACCESS FUND V | FMV | 93,505 | 93,505 |
| GREENBACKER RENEWABLE | FMV | 46,313 | 46,313 |
| PARTNERS GROUP PE ESC | FMV | 272,509 | 272,509 |
| BNY MELLON GLB FIXED INC | FMV | 142,245 | 142,245 |
| CALAMOS MARK NEUTRAL INC | FMV | 122,528 | 122,528 |
| CONGRESS SMALL CAP GROWTH | FMV | 242,748 | 242,748 |
| DELAWARE IVY MID CAP GROWTH | FMV | ||
| DRIEHAUS EMERG MKTS GROWTH | FMV | 76,926 | 76,926 |
| EATON VANCE EMERG MKTS | FMV | 215,504 | 215,504 |
| GOLDMAN SACHS GQG INTL OPP | FMV | 181,304 | 181,304 |
| GOLDMAN SACHS INCOME BUILDER | FMV | 111,264 | 111,264 |
| JOHN HANCOCK DISCPLN VAL | FMV | 149,927 | 149,927 |
| JP MORGAN HEDGED EQUITY I | FMV | 117,473 | 117,473 |
| JP MORGAN HEDGED EQUITY II | FMV | 155,881 | 155,881 |
| JP MORGAN HEDGED EQUITY III | FMV | 122,388 | 122,388 |
| MAINSTAY SHORT-TERM DURATION | FMV | ||
| MAINSTAY MCKAY TAX FREE BD | FMV | 70,183 | 70,183 |
| NEUBERGER INTRINSIC VALUE INST | FMV | 306,820 | 306,820 |
| PIMCO LOW DURATION INC | FMV | 189,183 | 189,183 |
| TOUCHSTONE CREDIT OPPORTUNITY | FMV | 148,991 | 148,991 |
| TOUCHSTONE MID CAP FUND | FMV | 229,162 | 229,162 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FEDERAL EXCISE TAX | 4,718 | 2,360 | 2,360 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MISCELLANEOUS | 7,107 | 7,107 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 43,580 | 43,580 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 1,160,099 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 26,658 | 26,658 | ||
| TRUSTEE FEES | 36,000 | 26,000 | 10,000 | |
| THE TRUSTEES ARE COMPENSATED FOR | ||||
| INVESTMENT MANAGEMENT AND TRUST | ||||
| SERVICES BY PAYMENTS TO BERGER | ||||
| & WILD PLLC |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 2,358 | |||
| FOREIGN TAX WITHHELD | 404 | 404 |