| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX RETURN PREPARATION | 5,700 | 0 | 5,700 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| UBI CAPITAL GAIN FROM PASSTHROUGH | PURCHASED | 105,620 | COST | 0 | 105,620 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DNOW INC COM USD0.01 | 25,213 | 92,696 |
| ESCO TECHNOLOGIES INC | 2,653 | 96,577 |
| INTEL CORP COM | 1,003,613 | 1,619,238 |
| LUMEN TECHNOLOGIES INC | 98,111 | 25,276 |
| MICROSOFT CORP COM | 539,634 | 882,200 |
| NORTHERN TR CORP COM | 340,563 | 1,742,500 |
| NOV INC COM | 231,867 | 416,100 |
| ROLLINS INC COM | 1,878,282 | 368,701,087 |
| RPC INC COM | 202 | 39,162 |
| UNUM GROUP | 498,215 | 1,432,118 |
| MFC ETF I SHARES MSCI EAFE | 366,377 | 558,304 |
| MFC ISHARES TR MSCI EAFE SMALL CAP ETF | 462,146 | 642,006 |
| MFC ISHARES TR RUSSELL MID-CAP ETF | 1,208,492 | 3,307,840 |
| #REORG/ BERRY GLOBAL GROUP INC MERGER AMCOR PLC 2Y19AS2 04-30-2025 | 4,701 | 5,820 |
| #REORG/ DISCOVER FINL SVCS STOCK MERGER CAPITAL ONE FINL CORP 2108876 05-19- | 5,542 | 7,622 |
| #REORG/ANSYS INC MERGER SYNOPSYS INC 2851468 07-18-2025 | 4,542 | 4,723 |
| #REORG/UNITED STS MERGER 06-18-2025 | 4,549 | 3,943 |
| 3M CO COM | 5,158 | 6,455 |
| ABBOTT LAB COM | 40,397 | 42,869 |
| ABBVIE INC COM USD0.01 | 85,402 | 167,927 |
| ACCENTURE PLC CLS A | 39,714 | 43,974 |
| ACUITY INC | 4,499 | 5,258 |
| ADOBE INC COM | 38,147 | 36,464 |
| ADVANCED MICRO DEVICES INC COM | 40,834 | 33,338 |
| AECOM | 5,110 | 5,875 |
| AFFILIATED MANAGERS GROUP INC COM STK | 4,500 | 5,178 |
| AFLAC INC COM | 12,449 | 15,413 |
| AGCO CORP COM | 11,926 | 10,096 |
| AGILENT TECHNOLOGIES INC COM | 4,558 | 4,576 |
| AIR PROD & CHEM INC COM | 11,364 | 14,212 |
| AIRBNB INC CL A COM USD0.0001 CL A | 11,038 | 9,330 |
| AKAMAI TECHNOLOGIES INC COM STK | 4,446 | 4,209 |
| ALASKA AIR GROUP INC COM | 4,574 | 6,475 |
| ALBEMARLE CORP COM | 5,202 | 4,757 |
| ALIGN TECHNOLOGY INC COM | 5,457 | 5,213 |
| ALLEGION PLC COMMON STOCK | 6,043 | 6,273 |
| ALLISON TRANSMISSION HOLDING | 4,495 | 6,159 |
| ALLSTATE CORP COM | 9,589 | 10,654 |
| ALNYLAM PHARMACEUTICALS INC COM | 4,547 | 7,295 |
| ALPHABET INC CAPITAL STOCK USD0.001 CL A | 229,521 | 395,448 |
| ALTRIA GROUP INC COM | 14,052 | 17,592 |
| AMAZON COM INC COM | 32,398 | 425,617 |
| AMDOCS ORD GBP0.01 | 5,212 | 5,394 |
| AMEDISYS INC COM | 4,568 | 4,540 |
| AMENTUM HLDGS INC COM USD0.01 WI | 1,072 | 862 |
| AMER FINL GROUP INC OH COM STK | 4,509 | 4,793 |
| AMERICAN EXPRESS CO | 21,662 | 27,601 |
| AMERICAN TOWER CORP | 10,999 | 11,842 |
| AMERIPRISE FINL INC COM | 4,646 | 5,857 |
| AMETEK INC NEW COM | 11,752 | 11,897 |
| AMGEN INC COM | 25,641 | 24,500 |
| AMPHENOL CORP NEW CL A | 4,577 | 5,708 |
| ANALOG DEVICES INC COM | 10,633 | 12,110 |
| AON PLC | 11,519 | 13,289 |
| APA CORP COM | 10,024 | 8,312 |
| APOLLO GLOBAL MANAGEMENT INC COM USD0.00001 | 7,817 | 11,726 |
| APPLE INC COM STK | 469,628 | 707,937 |
| APPLIED MATERIALS INC COM | 26,272 | 22,606 |
| APPLOVIN CORP COM CL A COM CL A | 5,035 | 18,782 |
| APTARGROUP INC COM | 4,500 | 5,027 |
| ARCH CAPITAL GROUP COM STK | 6,205 | 6,095 |
| ARCHER-DANIELS-MIDLAND CO COM | 7,641 | 6,163 |
| ARISTA NETWORKS INC COM NEW | 8,728 | 15,916 |
| ARMSTRONG WORLD INDS INC NEW COM STK | 4,927 | 6,077 |
| ARROW ELECTR INC COM | 4,559 | 4,185 |
| ASSURED GUARANTY LTD COMMON STK | 4,683 | 5,401 |
| AT&T INC COM | 7,724 | 9,358 |
| ATLASSIAN CORP CL A | 4,838 | 6,085 |
| AUTODESK INC COM | 4,545 | 6,207 |
| AUTOMATIC DATA PROCESSING INC COM | 16,454 | 19,716 |
| AUTOZONE INC COM | 11,874 | 12,808 |
| AVERY DENNISON CORP COM | 5,125 | 4,304 |
| AVIS BUDGET GROUP INC COM STK | 5,182 | 5,240 |
| BAKER HUGHES CO | 6,372 | 8,040 |
| BALL CORP COM | 4,509 | 3,804 |
| BANK NEW YORK MELLON CORP COM STK | 6,070 | 8,144 |
| BANK OF AMERICA CORP | 42,351 | 49,356 |
| BATH & BODY WORKS INC COM USD0.5 WI | 5,316 | 6,397 |
| BECTON DICKINSON & CO COM | 16,151 | 15,654 |
| BERKLEY W R CORP COM | 4,498 | 4,740 |
| BERKSHIRE HATHAWAY INC COM USD0.0033 CLASS'B' | 134,350 | 149,129 |
| BEST BUY INC COM STK | 4,464 | 5,118 |
| BIO RAD LABORATORIES INC CL A CL A | 5,341 | 5,585 |
| BIOGEN INC COMMON STOCK | 12,309 | 9,787 |
| BLACKSTONE INC COM USD0.00001 | 10,162 | 14,483 |
| BLOCK INC | 6,518 | 7,819 |
| BOEING CO COM | 25,402 | 26,904 |
| BOK FINL CORP COM NEW | 5,276 | 6,281 |
| BOOKING HLDGS INC COM | 20,785 | 29,811 |
| BOSTON BEER INC CL A CL A | 4,635 | 4,800 |
| BOSTON SCIENTIFIC CORP COM | 14,809 | 19,472 |
| BRIGHT HORIZONS FA COM USD0.001 | 4,528 | 4,767 |
| BRIGHTHOUSE FINL INC COM | 4,561 | 4,420 |
| BRISTOL MYERS SQUIBB CO COM | 15,752 | 16,629 |
| BROADCOM INC COM | 99,067 | 185,472 |
| BROADRIDGE FINL SOLUTIONS INC COM STK | 4,468 | 5,220 |
| BROWN-FORMAN INC CL B NON-VTG COM | 5,200 | 4,050 |
| BRUNSWICK CORP COM | 5,334 | 4,203 |
| BURLINGTON STORES INC COM | 4,439 | 7,127 |
| BWX TECHNOLOGIES INC COM | 4,510 | 5,458 |
| C H ROBINSON WORLDWIDE INC COM NEW COM NEW | 4,473 | 6,548 |
| CACI INTL INC CL A CL A | 4,501 | 4,849 |
| CADENCE DESIGN SYS INC COM | 4,560 | 4,807 |
| CAPITAL ONE FINL CORP COM | 11,144 | 13,552 |
| CAPRI HOLDINGS LTD COM NPV | 4,445 | 2,464 |
| CARLISLE COMPANIES INC COM | 5,944 | 5,901 |
| CARMAX INC COM | 4,543 | 5,478 |
| CARNIVAL CORP COM PAIRED | 4,539 | 7,925 |
| CARRIER GLOBAL CORPORATION COM USD0.01 WI | 4,534 | 5,753 |
| CARTER INC FORMERLY CARTER HLDGS INC TO 09/13/2003 COM | 5,259 | 4,552 |
| CARVANA CO CL A CL A | 5,279 | 7,321 |
| CASEYS GEN STORES INC COM | 4,420 | 5,547 |
| CATERPILLAR INC COM | 33,710 | 34,099 |
| CBOE GLOBAL MARKETS INC | 4,511 | 4,885 |
| CELANESE CORP DEL COM STK | 9,880 | 4,775 |
| CENTENE CORP DEL COM | 5,375 | 4,725 |
| CF INDS HLDGS INC COM | 4,425 | 4,778 |
| CHARTER COMMUNICATIONS INC NEW CL A CL A | 4,480 | 5,827 |
| CHEMED CORP NEW COM | 5,457 | 5,298 |
| CHEVRON CORP COM | 71,425 | 64,888 |
| CHIPOTLE MEXICAN GRILL INC COM STK | 11,522 | 12,060 |
| CHOICE HOTELS INTL INC COM | 5,303 | 5,679 |
| CHORD ENERGY CORPORATION COM USD0.01 | 5,463 | 4,911 |
| CHUBB LTD ORD CHF24.15 | 19,167 | 21,068 |
| CHURCH & DWIGHT INC COM | 13,403 | 13,403 |
| CIN FNCL CORP COM | 4,715 | 5,636 |
| CINTAS CORP COM | 4,672 | 5,116 |
| CISCO SYSTEMS INC | 35,157 | 43,098 |
| CITIGROUP INC COM NEW COM NEW | 21,913 | 25,481 |
| CIVITAS RES INC COM | 5,422 | 4,862 |
| CLEVELAND CLIFFS USD0.125 | 5,617 | 3,873 |
| CLOROX CO COMMON STOCK USD 1 PAR | 5,077 | 5,684 |
| CLOUDFLARE INC COM | 4,460 | 5,707 |
| CME GROUP INC COM STK | 13,809 | 15,234 |
| CNA FNCL CORP COM | 4,856 | 5,272 |
| COCA COLA CO COM | 37,431 | 38,601 |
| COGNIZANT TECH SOLUTIONS CORP CL A | 6,138 | 6,921 |
| COINBASE GLOBAL INC COM CL A | 5,438 | 6,456 |
| COLUMBIA SPORTSWEAR CO COM | 5,434 | 5,875 |
| COMCAST CORP NEW-CL A | 18,069 | 16,813 |
| COMERICA INC COM | 4,545 | 5,443 |
| COMM BANCSHARES INC COM | 4,559 | 5,421 |
| COLGATE-PALMOLIVE CO COM | 12,378 | 12,727 |
| JOHNSON CTLS INTL PLC COM USD0.01 | 9,505 | 11,657 |
| CONOCOPHILLIPS COM | 5,187 | 4,463 |
| CORTEVA INC COM USD0.01 WI | 6,225 | 6,436 |
| COSTAR GROUP INC COM | 20,149 | 91,564 |
| COSTCO WHOLESALE CORP NEW COM | 54,127 | 69,637 |
| COTERRA ENERGY INC COM | 5,411 | 5,772 |
| CROWDSTRIKE HLDGS INC CL A CL A | 6,039 | 7,185 |
| CROWN HLDGS INC COM | 4,589 | 4,796 |
| CSX CORP COM STK | 10,210 | 9,552 |
| CULLEN / FROST BANKERS INC COM | 4,537 | 5,370 |
| CUMMINS INC | 4,637 | 5,578 |
| CVS HEALTH CORP COM | 23,064 | 15,173 |
| D R HORTON INC COM | 7,578 | 7,410 |
| DANAHER CORP COM | 24,923 | 24,131 |
| DARDEN RESTAURANTS INC COM | 11,261 | 14,002 |
| DARLING INGREDIENTS INC COMSTK | 5,415 | 4,986 |
| DATADOG INC COM USD0.00001 CL A | 4,469 | 5,287 |
| DAVITA INC COM | 4,615 | 5,234 |
| DEERE & CO COM | 12,970 | 13,610 |
| DELTA AIR LINES INC DEL COM NEW COM NEW | 7,758 | 9,620 |
| DEVON ENERGY CORP NEW COM | 12,268 | 8,673 |
| DEXCOM INC COM | 5,394 | 5,988 |
| DIGITAL RLTY TR INC COM | 4,518 | 5,892 |
| DOLLAR GEN CORP NEW COM | 12,505 | 8,719 |
| DOLLAR TREE INC COM STK | 11,065 | 9,442 |
| DONALDSON INC COM | 4,486 | 4,176 |
| DOORDASH INC CL A COM USD0.00001 CLASS A | 7,840 | 10,401 |
| DOVER CORP COM USD1.00 | 5,794 | 6,378 |
| DOW INC COM USD0.01 WI | 4,498 | 3,170 |
| DUKE ENERGY CORP NEW COM NEW COM NEW | 76,743 | 103,861 |
| DUPONT DE NEMOURS INC COMMON STOCK | 8,205 | 8,464 |
| EAGLE MATLS INC COM | 5,395 | 5,434 |
| EASTMAN CHEM CO COM | 5,522 | 5,253 |
| EATON CORP PLC COM USD0.50 | 19,308 | 20,908 |
| EBAY INC COM USD0.001 | 6,293 | 7,682 |
| ECOLAB INC COM STK USD1 | 10,500 | 11,279 |
| ELECTR ARTS COM | 4,702 | 5,413 |
| ELI LILLY & CO COM NPV | 116,730 | 122,748 |
| EMERSON ELECTRIC CO COM | 10,904 | 12,393 |
| ENCOMPASS HEALTH CORP COM USD0.01 | 4,591 | 5,264 |
| ENERSYS COM | 4,506 | 4,622 |
| EOG RESOURCES INC COM | 24,086 | 22,064 |
| EQT CORP COM | 4,637 | 5,672 |
| EQUIFAX INC COM | 4,579 | 5,351 |
| EQUINIX INC COM USD0.001 | 4,503 | 5,657 |
| ESTEE LAUDER COMPANIES INC CL A USD0.01 | 8,891 | 7,348 |
| ETSY INC COM | 5,220 | 5,395 |
| EURONET WORLDWIDE INC COM | 4,578 | 4,525 |
| EVEREST GROUP LTD | 6,733 | 6,524 |
| EXPAND ENERGY CORP | 4,524 | 5,077 |
| EXPEDIA GROUP INC COM USD0.001 | 5,581 | 8,012 |
| EXPEDITORS INTL WASH INC COM | 4,463 | 4,320 |
| EXXON MOBIL CORP COM | 106,908 | 95,630 |
| F5 INC COM STK NPV | 6,279 | 8,801 |
| FASTENAL CO COM | 5,938 | 6,328 |
| FEDEX CORP COM | 12,410 | 13,005 |
| FIDELITY NATL INFORMATION SVCS INC COM STK | 8,925 | 10,096 |
| FIRST CTZNS BANCSHARES INC CL A CL A | 4,883 | 6,339 |
| FIRST SOLAR INC COM | 4,606 | 4,582 |
| FISERV INC COM | 12,360 | 17,050 |
| FLOWSERVE CORP COM | 4,517 | 5,658 |
| FMC CORP COM (NEW) | 4,538 | 3,837 |
| FORTINET INC COM USD0.001 | 4,500 | 6,708 |
| FORTIVE CORP COM MON STOCK | 8,538 | 7,950 |
| FREEPORT-MCMORAN INC | 8,434 | 6,550 |
| FRONTIER COMMUNICATIONS PARENT INC COM NPV | 4,502 | 7,183 |
| GALLAGHER ARTHUR J & CO COM | 4,541 | 5,393 |
| GARMIN LTD COMMON STOCK | 4,512 | 6,600 |
| GARTNER INC COM | 4,450 | 4,845 |
| GATX CORP COM | 4,701 | 5,579 |
| GE AEROSPACE | 16,584 | 17,041 |
| GE HEALTHCARE TECHNOLOGIES INC COM | 6,350 | 5,864 |
| GE VERNOVA LLC COM | 5,490 | 6,584 |
| GEN MTRS CO COM | 5,611 | 6,925 |
| GENERAC HLDGS INC COM STK | 4,369 | 5,117 |
| GENERAL DYNAMICS CORP COM | 18,903 | 17,127 |
| GILEAD SCIENCES INC | 14,060 | 19,305 |
| GLOBALFOUNDRIES INC | 5,422 | 5,707 |
| GLOBE LIFE INC COM | 7,552 | 12,602 |
| GLOBUS MED INC CL A NEW COM STK | 4,563 | 7,361 |
| GOLDMAN SACHS GROUP INC COM | 22,794 | 31,494 |
| GRAHAM HLDGS CO COM CL B COM | 6,379 | 7,847 |
| GRAINGER W W INC COM | 6,640 | 7,377 |
| HALLIBURTON CO COM | 5,327 | 5,030 |
| HANCOCK WHITNEY CORP | 4,565 | 5,527 |
| HANOVER INS GROUP INC COM | 4,522 | 5,258 |
| HASBRO INC COM | 5,306 | 4,808 |
| HCA HEALTHCARE INC COM | 10,828 | 10,505 |
| HEALTHEQUITY INC COM | 5,570 | 6,045 |
| HEICO CORP NEW COM | 4,578 | 5,468 |
| HENRY SCHEIN INC COMMON STOCK | 5,281 | 5,398 |
| HERSHEY COMPANY COM STK USD1 | 4,440 | 4,064 |
| HESS CORP COM STK | 13,543 | 11,705 |
| HEXCEL CORP NEW COM | 4,567 | 4,577 |
| HILTON WORLDWIDE HLDGS INC COM NEW COM NEW | 4,504 | 5,685 |
| HOLOGIC INC COM | 5,405 | 5,118 |
| HOME DEPOT INC COM | 61,139 | 70,796 |
| HONEYWELL INTL INC COM STK | 25,973 | 30,043 |
| HOWMET AEROSPACE INC COM USD1.00 WI | 4,492 | 7,765 |
| HUBBELL INC COM | 4,691 | 5,027 |
| HUNT J B TRANS SVCS INC COM | 4,514 | 4,608 |
| ICU MED INC COM | 4,463 | 7,293 |
| IDEX CORP COM | 16,256 | 15,697 |
| IDEXX LABS INC COM | 7,161 | 6,202 |
| ILL TOOL WKS INC COM | 11,054 | 11,223 |
| ILLUMINA INC COM | 4,429 | 5,078 |
| INCYTE CORP COM | 4,807 | 6,354 |
| INGREDION INC COM | 4,576 | 5,502 |
| INTEL CORP COM | 32,577 | 20,672 |
| INTERCONTINENTAL EXCHANGE INC COM | 11,445 | 12,964 |
| INTERNATIONAL BANCSHARES CORP COM | 4,628 | 5,242 |
| INTERNATIONAL BUSINESS MACHS CORP COM | 28,459 | 34,513 |
| INTL FLAVORS & FRAGRANCES INC COM | 4,898 | 4,927 |
| INTL PAPER CO COM | 5,260 | 6,243 |
| INTUIT COM | 23,139 | 23,883 |
| INTUITIVE SURGICAL INC COM NEW STK | 22,522 | 31,840 |
| IPG PHOTONICS CORP COM | 5,383 | 5,236 |
| IQVIA HLDGS INC COM USD0.01 | 4,830 | 4,127 |
| IRON MTN INC NEW COM | 50,120 | 172,283 |
| JACOBS SOLUTIONS INC COM | 4,850 | 5,478 |
| JAZZ PHARMACEUTICALS PLC COM USD0.0001 | 7,244 | 8,128 |
| JOHNSON & JOHNSON COM USD1 | 76,062 | 73,467 |
| JPMORGAN CHASE & CO COM | 102,575 | 130,402 |
| KELLANOVA COM USD0.25 | 4,511 | 6,316 |
| KEMPER CORP DEL COM | 5,208 | 5,515 |
| KEURIG DR PEPPER INC COM | 5,826 | 5,910 |
| KEYSIGHT TECHNOLOGIES INC COM | 4,505 | 4,980 |
| KIMBERLY-CLARK CORP COM | 12,723 | 13,094 |
| KINDER MORGAN INC DEL COM | 4,473 | 6,521 |
| KIRBY CORP COM | 4,732 | 4,973 |
| KKR & CO INC CL A CL A | 6,102 | 9,614 |
| KLA CORPORATION COM USD0.001 | 14,533 | 14,493 |
| KROGER CO COM | 6,876 | 7,399 |
| L3HARRIS TECHNOLOGIES INC COM | 12,069 | 12,196 |
| LABCORP HLDGS INC COM | 6,882 | 7,797 |
| LAM RESH CORP COM NEW | 25,258 | 21,883 |
| LAMB WESTON HLDGS INC COM USD5 | 5,502 | 5,146 |
| LANDSTAR SYS INC COM | 4,477 | 4,468 |
| LAS VEGAS SANDS CORP COM STK | 4,637 | 5,085 |
| LEIDOS HLDGS INC COM | 4,546 | 5,186 |
| LENNAR CORP CL A CL A | 5,302 | 4,773 |
| LENNOX INTL INC COM | 6,024 | 7,936 |
| LIBERTY BROADBAND CORP COM SER A COM SERA | 4,502 | 6,692 |
| LINCOLN ELEC HLDGS INC COM | 5,501 | 5,270 |
| LINDE PLC | 37,521 | 35,168 |
| LITHIA MTRS INC COM CL A | 4,452 | 6,076 |
| LITTELFUSE INC COM | 4,570 | 4,713 |
| LOCKHEED MARTIN CORP COM | 20,893 | 21,867 |
| LOEWS CORP COM | 11,768 | 13,042 |
| LOWES COS INC COM | 24,013 | 25,667 |
| LPL FINL HLDGS INC COM | 4,499 | 5,551 |
| LULULEMON ATHLETICA INC COM | 5,205 | 6,883 |
| M & T BK CORP COM | 7,863 | 10,153 |
| MAGNERA CORP COM | 412 | 436 |
| MARATHON PETE CORP COM | 5,369 | 4,743 |
| MARKEL GROUP INC | 11,775 | 13,810 |
| MARKETAXESS HLDGS INC COM STK | 5,086 | 5,199 |
| MARRIOTT INTL INC NEW COM STK CL A | 7,131 | 8,368 |
| MARSH & MCLENNAN CO'S INC COM | 12,947 | 13,594 |
| MARTIN MARIETTA MATLS INC COM | 6,992 | 6,198 |
| MARVELL TECHNOLOGY INC COM | 6,635 | 11,708 |
| MASCO CORP COM | 4,493 | 4,499 |
| MASTERCARD INCORPORATED COM USD0.0001 CLASS A | 63,726 | 73,193 |
| MATADOR RES CO COM | 5,422 | 5,851 |
| MATCH GROUP INC NEW COM | 5,503 | 5,234 |
| MC CORMICK & CO INC COM NON-VTG | 5,161 | 5,292 |
| MC DONALDS CORP COM | 44,399 | 47,252 |
| MCKESSON CORP | 2,653 | 2,853 |
| MEDTRONIC PLC COMMON STOCK STOCK | 22,685 | 22,724 |
| MERCK & CO INC NEW COM | 25,961 | 20,459 |
| META PLATFORMS INC COM USD0.000006 CL 'A' | 206,047 | 250,598 |
| METLIFE INC COM STK USD0.01 | 7,198 | 8,188 |
| MGM RESORTS INTERNATIONAL COM | 4,504 | 3,673 |
| MICRON TECH INC COM | 21,236 | 16,518 |
| MICROSOFT CORP COM | 399,046 | 602,745 |
| MICROSTRATEGY INC CL A NEW CL A NEW | 5,524 | 8,109 |
| MODERNA INC COM | 5,108 | 2,037 |
| MOHAWK INDS INC COM | 4,503 | 4,884 |
| MOLINA HEALTHCARE INC COM | 4,619 | 4,657 |
| MONDELEZ INTL INC COM | 13,206 | 11,558 |
| MONGODB INC CL A CL A | 5,180 | 4,423 |
| MONSTER BEVERAGE CORP NEW COM | 4,915 | 4,836 |
| MOODYS CORP COM | 6,423 | 8,047 |
| MORGAN STANLEY COM STK USD0.01 | 15,279 | 20,870 |
| MOTOROLA SOLUTIONS INC | 10,317 | 13,900 |
| MSC INDL DIRECT INC CL A COM | 5,442 | 4,855 |
| MSCI INC COM USD0.01 | 4,643 | 5,400 |
| MURPHY OIL CORP COM | 4,541 | 2,965 |
| MURPHY USA INC COM | 4,637 | 5,519 |
| NETFLIX INC COM STK | 11,281 | 178,264 |
| NEWMONT CORPORATION | 8,558 | 8,449 |
| NEXTERA ENERGY INC COM | 5,334 | 5,878 |
| NIKE INC CL B | 16,692 | 15,138 |
| NORFOLK SOUTHN CORP COM | 13,638 | 13,143 |
| NORTHERN TR CORP COM | 42,190 | 221,265 |
| NORTHROP GRUMMAN CORP COM | 5,258 | 4,693 |
| NORWEGIAN CRUISE LINE HLDGS LTD COM USD0.001 | 5,314 | 6,741 |
| NUCOR CORP COM | 15,481 | 10,202 |
| NVENT ELECTRIC PLC COM USD0.01 WI | 4,486 | 4,294 |
| NVIDIA CORP COM | 21,275 | 728,255 |
| NVR INC COM STK USD0.01 | 7,773 | 8,179 |
| O REILLY AUTOMOTIVE INC NEW COM USD0.01 | 13,086 | 14,230 |
| OCCIDENTAL PETROLEUM CORP | 17,877 | 14,939 |
| OLD DOMINION FREIGHT LINE INC COM | 5,256 | 4,586 |
| OLIN CORP COM | 5,362 | 3,853 |
| ONEOK INC COM STK | 9,542 | 11,948 |
| ORACLE CORP COM | 28,822 | 41,827 |
| OTIS WORLDWIDE CORP COM USD0.01 WI | 4,523 | 4,353 |
| OVINTIV INC COM USD0.01 | 4,504 | 3,483 |
| OWENS CORNING NEW COM STK | 4,938 | 5,110 |
| PACCAR INC COM | 5,390 | 5,351 |
| PACKAGING CORP AMER COM ISIN US6951561090 | 4,483 | 5,660 |
| PALANTIR TECHNOLOGIES INC CL A CL A | 4,672 | 17,017 |
| PALO ALTO NETWORKS INC COM USD0.0001 | 14,527 | 18,924 |
| PARKER-HANNIFIN CORP COM | 8,117 | 9,540 |
| PAYCHEX INC COM | 4,604 | 5,328 |
| PAYCOM SOFTWARE INC COM | 5,403 | 6,764 |
| PAYPAL HLDGS INC COM | 13,622 | 18,436 |
| PBF ENERGY INC CL A CL A | 5,462 | 4,407 |
| PENSKE AUTOMOTIVE GROUP INC COM STK | 4,490 | 4,573 |
| PEPSICO INC COM | 47,958 | 42,036 |
| PERFORMANCE FOOD GROUP CO COM | 4,547 | 5,580 |
| PFIZER INC COM | 31,656 | 31,305 |
| PHILIP MORRIS INTL COM STK NPV | 27,518 | 35,658 |
| PHILLIPS 66 COM | 5,182 | 4,215 |
| PINNACLE FINL PARTNERS INC COM | 4,585 | 6,406 |
| PLANET FITNESS INC CL A CL A | 5,185 | 6,624 |
| PNC FINANCIAL SERVICES GROUP COM STK | 13,394 | 16,585 |
| POLARIS INC | 5,342 | 3,630 |
| POOL CORP COM STK | 5,411 | 5,455 |
| PPG IND INC COM | 9,762 | 8,839 |
| PRIMERICA INC COM | 4,550 | 5,700 |
| PROCTER & GAMBLE COM NPV | 74,297 | 77,287 |
| PROGRESSIVE CORP OH COM | 21,640 | 24,201 |
| PROLOGIS INC COM | 8,905 | 9,090 |
| PROSPERITY BANCSHARES INC COM | 4,593 | 5,619 |
| PRUDENTIAL FINL INC COM | 12,919 | 13,749 |
| PULTE GROUP INC | 5,107 | 5,238 |
| QUALCOMM INC COM | 28,427 | 27,344 |
| QUANTA SVCS INC COM | 4,432 | 5,689 |
| QUEST DIAGNOSTICS INC COM | 5,878 | 6,789 |
| RAYMOND JAMES FNCL INC COM STK | 4,522 | 5,592 |
| RBC BEARINGS INC COM | 4,439 | 5,385 |
| REGENERON PHARMACEUTICALS INC COM | 14,488 | 11,396 |
| RENAISSANCE RE HLDGS LTD COM | 5,247 | 5,723 |
| REPUBLIC SVCS INC COM | 4,603 | 4,828 |
| RESMED INC COM | 5,050 | 6,403 |
| ROBERT HALF INC COM USD0.001 | 5,306 | 5,566 |
| ROBLOX CORP COM USD0.0001 CL A | 5,152 | 7,233 |
| ROCKWELL AUTOMATION | 5,457 | 5,716 |
| ROPER TECHNOLOGIES INC | 9,384 | 8,837 |
| ROSS STORES INC COM | 9,773 | 11,043 |
| ROYAL CARIBBEAN GROUP COM STK | 7,528 | 13,181 |
| ROYAL GOLD INC COM STK USD0.01 | 4,420 | 4,878 |
| ROYALTY PHARMA PLC COM USD0.0001 CLASS A | 6,147 | 5,612 |
| RPM INTL INC | 5,318 | 5,661 |
| RTX CORPORATION COMSTK | 28,445 | 32,402 |
| RYDER SYS INC COM | 4,483 | 6,431 |
| S&P GLOBAL INC COM | 18,674 | 22,411 |
| S.W. AIRL CO COM | 4,555 | 5,171 |
| SALESFORCE INC COM USD0.001 | 41,530 | 49,540 |
| SCHLUMBERGER LTD COM COM | 17,667 | 13,786 |
| SCHWAB CHARLES CORP COM NEW | 20,010 | 19,835 |
| SEABOARD CORP DEL COM | 6,286 | 4,859 |
| SEAGATE TECHNOLOGY HOLDINGS PLC | 24,391 | 48,824 |
| SENSATA TECHNOLOGIES B V HOLDING | 4,488 | 3,644 |
| SERVICE CORP INTL COM | 5,298 | 5,667 |
| SERVICENOW INC COM USD0.001 | 14,766 | 287,293 |
| SHERWIN-WILLIAMS CO COM | 10,194 | 11,218 |
| SIMON PROPERTY GROUP INC COM | 4,554 | 5,511 |
| SIMPSON MFG INC COM | 5,300 | 4,643 |
| SITEONE LANDSCAPE SUPPLY INC COM | 5,440 | 5,007 |
| SMUCKER J M CO COM NEW | 4,563 | 4,295 |
| SNAP-ON INC COM | 5,941 | 7,469 |
| SNOWFLAKE INC CL A CL A | 8,828 | 9,265 |
| SOUTHERN CO COM STK | 98,413 | 186,866 |
| SS&C TECHNOLOGIES HLDGS INC COM | 4,535 | 5,608 |
| STANLEY BLACK & DECKER INC COM | 4,823 | 4,336 |
| STARBUCKS CORP COM | 18,020 | 18,706 |
| STATE STR CORP COM | 5,126 | 6,772 |
| STEEL DYNAMICS INC COM | 4,537 | 3,779 |
| STERIS PLC ORD USD0.001 | 5,424 | 5,550 |
| STRYKER CORP | 21,610 | 23,819 |
| SYNOPSYS INC COM | 6,166 | 5,824 |
| SYSCO CORP COM | 9,655 | 9,558 |
| T ROWE PRICE GROUP INC | 4,536 | 4,637 |
| TAKE-TWO INTERACTIVE SOFTWARE INC COM | 5,078 | 6,074 |
| TARGA RES CORP COM | 4,557 | 7,140 |
| TARGET CORP COM STK | 14,263 | 11,490 |
| TELEDYNE TECHNOLOGIES INC COM | 4,448 | 5,105 |
| TELEFLEX INC COM | 6,445 | 5,517 |
| TERADYNE INC COM | 4,589 | 5,918 |
| TESLA INC COM USD0.001 | 11,027 | 318,226 |
| TEXAS CAP BANCSHARES INC DEL COM | 4,546 | 6,021 |
| TEXAS INSTRUMENTS INC COM | 18,210 | 21,001 |
| TEXTRON INC COM | 4,503 | 3,672 |
| THE CIGNA GROUP | 20,528 | 16,016 |
| THE HARTFORD INSURANCE GROUP INC COM USD0.01 | 4,594 | 5,056 |
| THE TRADE DESK INC COM CL A COM CL A | 4,501 | 6,817 |
| THERMO FISHER SCIENTIFIC INC COM USD1 | 32,977 | 31,237 |
| TIMKEN CO COM | 5,336 | 4,354 |
| TJX COS INC COM NEW | 18,898 | 24,283 |
| T-MOBILE US INC COM | 11,195 | 15,230 |
| TORO CO COM | 4,567 | 4,265 |
| TRACTOR SUPPLY CO COM | 4,824 | 5,041 |
| TRANE TECHNOLOGIES PLC COM USD1 | 11,349 | 14,405 |
| TRANSDIGM GROUP INC COM | 10,765 | 11,406 |
| TRANSUNION COM | 4,502 | 6,212 |
| TRAVELERS COS INC COM STK | 9,450 | 10,599 |
| TRUIST FINL CORP COM | 8,122 | 9,240 |
| TWILIO INC CL A CL A | 5,267 | 9,511 |
| TYSON FOODS INC CL A COM (DELAWARE) | 4,541 | 4,308 |
| UBER TECHNOLOGIES INC COM USD0.00001 | 24,354 | 21,353 |
| UBIQUITI INC COM | 4,461 | 13,941 |
| U-HAUL HOLDING COMPANY | 4,547 | 4,905 |
| UMB FINL CORP COM STK | 4,572 | 6,229 |
| UNION PAC CORP COM | 35,042 | 33,978 |
| UNITED AIRLINES HOLDINGS INC COM USD0.01 | 5,561 | 7,283 |
| UNITED PARCEL SVC INC CL B | 21,674 | 19,293 |
| UNITED RENTALS INC COM | 5,655 | 6,340 |
| UNITED THERAPEUTICS CORP DEL COM STK | 4,513 | 6,704 |
| UNITEDHEALTH GROUP INC COM | 92,132 | 94,090 |
| UNVL HEALTH SERVICES INC CL B COM | 4,663 | 5,203 |
| US BANCORP | 9,828 | 11,551 |
| US FOODS HLDG CORP COM | 4,526 | 6,071 |
| VALARIS LTD COM USD0.40 | 5,454 | 4,689 |
| VALMONT INDS INC COM | 4,471 | 6,453 |
| VALVOLINE INC COM | 4,565 | 3,944 |
| VEEVA SYS INC CL A COM CL A COM | 4,538 | 4,835 |
| VERISIGN INC COM | 5,379 | 6,002 |
| VERISK ANALYTICS INC COM USD0.001 | 6,934 | 8,538 |
| VERIZON COMMUNICATIONS COM | 39,140 | 40,230 |
| VERTEX PHARMACEUTICALS INC COM | 16,573 | 16,511 |
| VERTIV HOLDINGS LLC COM USD0.0001 | 4,512 | 6,817 |
| VISA INC COM CL A STK | 74,438 | 86,595 |
| VOYA FINL INC COM | 4,499 | 4,474 |
| VULCAN MATERIALS CO COM | 10,829 | 10,804 |
| WABTEC CORP COM | 9,777 | 12,703 |
| WALGREENS BOOTS ALLIANCE INC COM | 5,101 | 4,525 |
| WALMART INC COM | 46,076 | 69,458 |
| WALT DISNEY CO | 27,393 | 31,542 |
| WASTE MGMT INC DEL COM STK | 13,321 | 12,915 |
| WATERS CORP COM | 5,376 | 6,307 |
| WEBSTER FNCL CORP WATERBURY CONN COM | 4,583 | 5,356 |
| WELLS FARGO & CO NEW COM STK | 40,123 | 46,077 |
| WELLTOWER INC COM REIT | 4,472 | 6,175 |
| WESCO INTL INC COM | 4,525 | 5,248 |
| WESTN DIGITAL CORP COM | 4,565 | 4,055 |
| WEX INC COM | 5,321 | 4,909 |
| WHIRLPOOL CORP COM | 4,495 | 4,923 |
| WHITE MOUNTAINS INSURANCE GROUP COM STOCK | 5,340 | 5,835 |
| WINTRUST FINL CORP COM | 5,749 | 7,233 |
| WOODWARD INC COM | 5,775 | 6,490 |
| WORKDAY INC CL A COM USD0.001 | 758 | 774 |
| WYNDHAM HOTELS & RESORTS INC COM | 5,303 | 6,955 |
| ZEBRA TECHNOLOGIES CORP CL A | 4,622 | 6,566 |
| ZIMMER BIOMET HLDGS INC COM | 5,378 | 5,399 |
| ZOETIS INC COM USD0.01 CL 'A' | 13,152 | 14,664 |
| ZOOM COMMUNICATIONS INC | 5,191 | 7,182 |
| BROADCOM CORPORATION 3.125% 01/15/2025 SER WI SR | 21,591 | 21,987 |
| NORTHROP GRUMMAN CORPORATION 2.93% 01/15/2025 SR | 33,454 | 33,972 |
| AIR LEASE CORPORATION MTN 2.3% 02/01/2025 SR | 29,356 | 30,924 |
| COMCAST CORPORATION 3.375% 02/15/2025 SR LIEN S&P | 35,464 | 35,926 |
| AMGEN INC. 1.9% 02/21/2025 SR LIEN | 29,973 | 30,876 |
| AIR LEASE CORPORATION 3.25% 03/01/2025 SR LIEN | 29,767 | 30,911 |
| MITSUBISHI UFJ FINANCIAL GROUP 3.777% 03/02/2025 | 58,421 | 59,874 |
| ABBVIE INC 3.8% 03/15/2025 SER WI SR LIEN | 28,746 | 28,948 |
| ACE INA HOLDINGS INC. 3.15% 03/15/2025 SR LIEN | 26,552 | 26,911 |
| LAM RESEARCH CORP 3.8% 03/15/2025 SR LIEN | 10,827 | 10,980 |
| AMERIPRISE FINANCIAL, INC. 3.0% 04/02/2025 SR LIEN | 61,585 | 62,730 |
| CITIGROUP INC. 3.3% 04/27/2025 SR LIEN S&P | 54,885 | 55,730 |
| ALEXANDRIA REAL ESTATE EQUITIE 3.45% 04/30/2025 SR LIEN | 60,531 | 61,695 |
| ABBVIE INC. 3.6% 05/14/2025 SR LIEN | 10,941 | 10,955 |
| BOSTON SCIENTIFIC CORP 1.9% 06/01/2025 SR LIEN | 18,702 | 18,781 |
| BANK OF NOVA SCOTIA (THE) 5.45% 06/12/2025 SR LIEN | 42,635 | 43,132 |
| HP INC. 2.2% 06/17/2025 SR LIEN | 19,732 | 19,752 |
| GENERAL MOTORS FINANCIAL COMPA 2.75% 06/20/2025 | 11,600 | 11,882 |
| BAXALTA INCORPORATED 4.0% 06/23/2025 SER WI SR | 18,718 | 18,936 |
| AMERICAN HONDA FINANCE MTN 1.2% 07/08/2025 USD SR | 27,801 | 28,503 |
| MORGAN STANLEY MTN 4.0% 07/23/2025 USD SR LIEN | 61,058 | 61,745 |
| AMERICAN EXPRESS CO 3.95% 08/01/2025 USD SR LIEN | 21,574 | 21,912 |
| GENERAL MOTORS FINL CO 6.05% 10/10/2025 USD SR LIEN | 14,140 | 14,120 |
| CANADIAN IMPERIAL BANK OF COMM 0.95% 10/23/2025 USD | 13,515 | 13,603 |
| AMERICAN ELECTRIC POWER 1.0% 11/01/2025 USD SER N SR | 62,741 | 62,999 |
| MCKESSON CORP 0.9% 12/03/2025 USD SR LIEN | 60,904 | 61,873 |
| BURLINGTON NORTH SANTA FE 7.0 12/15/2025 | 43,175 | 43,006 |
| TRANS-CANADA PIPELINES 4.875% 01/15/2026 USD SR LIEN | 49,064 | 48,991 |
| VIRGINIA ELECTRIC & POWER COMP 3.15% 01/15/2026 USD | 10,822 | 10,837 |
| PHILIP MORRIS INTERNATIONAL IN 4.875% 02/13/2026 USD | 19,052 | 19,050 |
| TCI COMMUNICATIONS, INC. 7.875000 02/15/2026 SR LIEN | 21,813 | 21,740 |
| CIGNA GROUP (THE) 5.685% 03/15/2026 USD SR LIEN | 20,000 | 20,007 |
| AMERICAN EXPRESS COMPANY HYBRID 05/01/2026 USD | 39,745 | 40,011 |
| PHILIP MORRIS INTL INC 0.875% 05/01/2026 USD SR LIEN | 18,922 | 19,031 |
| CROWN CASTLE INTERNATIONAL COR 3.7% 06/15/2026 USD | 33,372 | 33,452 |
| NXP B.V. 3.875% 06/18/2026 USD SR LIEN | 47,371 | 47,340 |
| BANK OF AMERICA CORPORATION HYBRID MTN 06/19/2026 | 16,278 | 16,722 |
| SABINE PASS LIQUEFACTION, LLC 5.875% 06/30/2026 USD | 24,348 | 24,226 |
| STATE STREET CORPORATION HYBRID 11/04/2026 USD SR | 35,337 | 35,280 |
| JPMORGAN CHASE & CO. HYBRID 11/19/2026 USD SR LIEN | 13,494 | 13,549 |
| U.S. TREASURY NOTE 2.000000% 02/15/2025 | 34,301 | 34,900 |
| U.S. TREASURY NOTE 0.500000% 03/31/2025 | 190,468 | 193,257 |
| U.S. TREASURY NOTE 0.250000% 07/31/2025 | 10,687 | 10,750 |
| U.S. TREASURY NOTE 5.000000% 08/31/2025 | 10,048 | 10,048 |
| U.S. TREASURY NOTE 3.500000% 09/15/2025 | 297,599 | 298,404 |
| U.S. TREASURY NOTE 5.000000% 09/30/2025 | 13,118 | 13,068 |
| U.S. TREASURY NOTE 5.000000% 10/31/2025 | 10,081 | 10,058 |
| U.S. TREASURY NOTE 4.250000% 12/31/2025 | 120,788 | 121,029 |
| ACCRUED INTEREST | 0 | 14,461 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PARTNERSHIPS | AT COST | 15,007,145 | 25,107,092 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT RELATED COUNSEL | 33,980 | 33,980 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CUMULATIVE BOOK-TO-TAX DIFFERENCES | 42,150,757 | 28,802,213 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| K-1 EXPENSES | 243,478 | 223,529 | 0 | |
| INSURANCE | 201 | 0 | 201 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 INCOME | 480,477 | 289,001 | 480,477 |
| FEDERAL TAX REFUND | 36,000 | 36,000 |
| Description | Amount |
|---|---|
| STATE SOURCED TAX WITHHOLDING | 7,239 |
| UNREALIZED GAIN ON CONTRIBUTED SHARES | 88,328 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 1,018,655 | 1,018,655 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 40,000 | 0 | 0 | |
| UBTI TAX | 15,000 | 0 | 0 | |
| STATE UBTI TAX | 11,361 | 11,361 | 0 | |
| FOREIGN TAX | 2,764 | 2,764 | 0 | |
| PAYROLL TAXES | 13,388 | 0 | 13,388 |