| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,000 | 1,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 023135106 AMAZON COM INC | AT COST | 128,691 | 338,613 |
| 03027X100 AMERICAN TOWER CORP | |||
| 032095101 AMPHENOL CORP | AT COST | 15,719 | 127,572 |
| 060505104 BANK OF AMERICA CORP | AT COST | 76,983 | 196,185 |
| 22160K105 COSTCO WHOLESALE COR | AT COST | 8,204 | 83,647 |
| 235851102 DANAHER CORP DEL | AT COST | 11,382 | 64,098 |
| 437076102 HOME DEPOT INC | AT COST | 25,293 | 76,046 |
| 464287804 ISHARES CORE S&P SMA | AT COST | 116,071 | 590,565 |
| 67066G104 NVIDIA CORP | AT COST | 16,542 | 618,621 |
| 701094104 PARKER HANNIFIN CORP | AT COST | 19,734 | 159,092 |
| 742718109 PROCTER & GAMBLE CO | AT COST | 23,543 | 42,276 |
| 921943858 VANGUARD FTSE DEV MK | AT COST | 255,908 | 457,530 |
| 037833100 APPLE INC | AT COST | 8,810 | 589,121 |
| 857477AT0 STATE STREET CORPDTD | |||
| 35671D857 FREEPORT-MCMORAN INC | AT COST | 26,330 | 229,164 |
| 42809H107 HESS CORP | |||
| 46625H100 JP MORGAN CHASE & CO | AT COST | 23,178 | 267,120 |
| 57636Q104 MASTERCARD INC | AT COST | 12,789 | 140,436 |
| 65339F101 NEXTERA ENERGY INC | AT COST | 41,644 | 76,025 |
| 059165EG1 BALTIMORE GAS & ELEC | AT COST | 250,100 | 247,673 |
| 13321L108 CAMECO CORP | AT COST | 27,895 | 442,263 |
| 592905509 METROPOLITAN WEST T/ | |||
| 58933Y105 MERCK & CO INC | AT COST | 23,749 | 49,156 |
| 02079K305 ALPHABET INC | AT COST | 57,803 | 685,157 |
| 375558BM4 GILEAD SCIENCES INCD | AT COST | 251,776 | 247,545 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 292,013 | 557,668 |
| 654106AJ2 NIKE INC | AT COST | 256,464 | 247,185 |
| 46137V357 INVESCO S&P 500 EQUA | AT COST | 147,947 | 259,564 |
| 98419M100 XYLEM INC | |||
| 52106N459 LAZARD GLOBAL LISTED | AT COST | 242,715 | 278,067 |
| 594918104 MICROSOFT CORP | AT COST | 4,249 | 624,837 |
| 464285204 ISHARES GOLD TRUST | AT COST | 174,138 | 389,697 |
| 912810PV4 UNITED STATES TREAS | AT COST | 264,498 | 313,073 |
| 922042858 VANGUARD FTSE EMERGI | AT COST | 147,614 | 150,152 |
| 38142V845 GOLDMAN SACHS INTL E | AT COST | 648,005 | 977,737 |
| 912810PZ5 UNITED STATES TREAS | AT COST | 627,906 | 704,278 |
| 46653M849 JOHCM INTERNATIONAL | AT COST | 395,970 | 484,110 |
| 92826CAD4 VISA INCDTD 12/14/20 | |||
| 776696106 ROPER TECHNOLOGIES I | |||
| 72201U638 PIMCO MORTAGE OPP & | AT COST | 410,161 | 370,992 |
| 91324P102 UNITEDHEALTH GROUP I | AT COST | 74,448 | 59,750 |
| 883556102 THERMO FISHER SCIENT | AT COST | 3,848 | 61,422 |
| 11135F101 BROADCOM INC | AT COST | 74,534 | 546,146 |
| 166764100 CHEVRON CORP | AT COST | 126,378 | 184,569 |
| 40168W525 GUGGENHEIM TOTAL RET | AT COST | 475,034 | 488,258 |
| 020002101 ALLSTATE CORP | |||
| 438516106 HONEYWELL INTERNATIO | AT COST | 88,973 | 86,425 |
| 78409V104 S&P GLOBAL INC | AT COST | 35,537 | 54,872 |
| 929160109 VULCAN MATERIALS CO | |||
| 949746101 WELLS FARGO CO | AT COST | 23,023 | 46,600 |
| 892356106 TRACTOR SUPPLY CO | |||
| 00771X419 GQG PART EMERG MKTS | AT COST | 409,833 | 444,976 |
| 025816109 AMERICAN EXPRESS CO | AT COST | 42,373 | 95,817 |
| 09260B382 BLACKROCK STRATEGIC | AT COST | 133,630 | 139,564 |
| 09260C307 BLACKROCK SYSTEMATIC | AT COST | 209,867 | 220,832 |
| 186854204 CLIFFWATER CORP LEND | AT COST | 253,613 | 246,714 |
| 258620103 DOUBLELINE TOTAL RET | AT COST | 470,902 | 488,423 |
| 36256V783 GMO RESOURCES FUND $ | |||
| 36266G107 GE HEALTHCARE TECHNO | AT COST | 98,463 | 103,099 |
| 464287226 ISHARES CORE US AGGR | AT COST | 420,764 | 429,484 |
| 46637K281 JPMORGAN HEDGED EQUI | AT COST | 133,575 | 175,843 |
| 49177J102 KENVUE INC | AT COST | 46,118 | 40,865 |
| 550021109 LULULEMON ATHLETICA | |||
| 713448108 PEPSICO INC | AT COST | 53,940 | 45,209 |
| 718172DE6 PHILIP MORRIS INTL I | AT COST | 99,663 | 106,069 |
| 72201F490 PIMCO INCOME FUND $0 | AT COST | 305,234 | 318,483 |
| 72201U455 PIMCO TRENDS MANAGED | AT COST | 183,731 | 180,454 |
| 74926P316 RBC EMERGING MARKETS | AT COST | 352,295 | 471,642 |
| 756109BR4 REALTY INCOME CORP | AT COST | 98,780 | 102,683 |
| 872590104 T-MOBILE US INC | AT COST | 27,918 | 39,796 |
| 904504842 UNDISCOVERED MGRS BE | AT COST | 119,157 | 124,602 |
| 92837F755 VIRTUS SEIX FLTG RAT | AT COST | 102,536 | 101,086 |
| H8817H100 TRANSOCEAN LTD | AT COST | 60,940 | 44,319 |
| 039483102 ARCHER DANIELS MIDLA | |||
| 16115Q308 CHART INDUSTRIES INC | AT COST | 114,514 | 128,688 |
| 229663109 CUBESMART | |||
| 268150109 DYNATRACE INC | AT COST | 17,597 | 13,999 |
| 337738108 FISERV INC | |||
| 37637K108 GITLAB INC | AT COST | 23,834 | 16,889 |
| 42250P103 HEALTHPEAK PROPERTIE | |||
| 452327109 ILLUMINA INC | AT COST | 87,516 | 89,451 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 400,889 | 454,546 |
| 516544103 LANTHEUS HOLDINGS IN | |||
| 532457108 LILLY ELI & CO | |||
| 651639106 NEWMONT MINING CORP | AT COST | 43,346 | 87,668 |
| 88339J105 TRADE DESK INC | |||
| 90384S303 ULTA BEAUTY INC | AT COST | 26,377 | 43,561 |
| 98980G102 ZSCALER INC | AT COST | 30,658 | 31,039 |
| 00439R200 ACCORDANT ODCE INDEX | AT COST | 324,025 | 321,765 |
| 024525719 AMERICAN BEACON FRON | AT COST | 43,054 | 45,968 |
| 125523CY4 CIGNA CORP | AT COST | 100,632 | 101,301 |
| 149123101 CATERPILLAR INC DEL | AT COST | 28,191 | 37,237 |
| 26441C204 DUKE ENERGY CORP | AT COST | 47,021 | 45,946 |
| 291011104 EMERSON ELEC CO | AT COST | 79,751 | 75,650 |
| 589509207 MERGER FUND $0.156 | AT COST | 138,384 | 131,056 |
| 70450Y103 PAYPAL HOLDINGS INC | AT COST | 26,883 | 17,514 |
| 761152107 RESMED INC | AT COST | 47,833 | 39,744 |
| 828807DY0 SIMON PROPERTY GROUP | AT COST | 94,766 | 99,455 |
| 855244109 STARBUCKS CORP | AT COST | 49,182 | 49,094 |
| 879360105 TELEDYNE TECHNOLOGIE | AT COST | 45,221 | 44,944 |
| 89115A3G5 TORONTO-DOMINION BAN | AT COST | 100,963 | 104,436 |
| G5960L103 MEDTRONIC PLC | AT COST | 48,444 | 46,589 |
| N07059210 ASML HOLDING N V | AT COST | 37,020 | 56,703 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 70 |
| OID ADJUSTMENT | 13,718 |
| ROC ADJUSTMENT ON CY SALES | 415 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER ALLOCABLE EXPENSE-PRINCI | 5,047 | 0 | 5,047 | |
| INVESTMENT EXPENSES - PROCEEDS | 791 | 791 | 0 |
| Description | Amount |
|---|---|
| COST ADJUSTMENT ON UIT SALES | 434 |
| ROUNDING | 7 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 4,773 | 4,773 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 4,340 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 35,288 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 2,717 | 2,717 | 0 |