| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,061 | 1,061 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 036752AB9 ANTHEM INC | 55,354 | 53,349 |
| 606822BA1 MITSUBISHI UFJ FIN | ||
| 42824CBJ7 HP ENTERPRISE CO | ||
| 9128286X3 US TREASURY NOTE | 143,604 | 138,436 |
| 00287YAQ2 ABBVIE INC | 34,866 | 34,366 |
| 9128286A3 US TREASURY NOTE | 144,263 | 140,441 |
| 59156RBH0 METLIFE INC 3.600% 4 | 10,023 | 9,944 |
| 912828U24 US TREASURY NOTE 2.0 | 137,699 | 137,082 |
| 9128286T2 US TREASURY NOTE 2.3 | 139,665 | 129,763 |
| 254687FL5 WALT DISNEY COMPANY/ | 47,918 | 44,364 |
| 06367WMQ3 BANK OF MONTREAL | 75,383 | 73,895 |
| 166764BW9 CHEVRON CORP | 49,360 | 47,943 |
| 06051GGA1 BANK OF AMERICA CORP | 61,402 | 57,087 |
| 912828WJ5 US TREASURY NOTE 2.5 | ||
| 912828M56 US TREASURY NOTE | 128,771 | 125,207 |
| 9128284F4 US TREASURY NOTE | 44,609 | 43,935 |
| 961214DW0 WESTPAC BANKING CORP | 58,620 | 57,242 |
| 29444UBL9 EQUINIX INC | 41,809 | 39,474 |
| 9128285M8 US TREASURY NOTE | 136,975 | 125,583 |
| 25389JAR7 DIGITAL REALTY TRUST | 44,688 | 43,396 |
| 693475AZ8 PNC FINANCIAL SERVIC | 55,115 | 48,112 |
| 38148LAE6 GOLDMAN SACHS GROUP | 46,572 | 44,073 |
| 867914BS1 SUNTRUST BANKS INC | 61,566 | 58,957 |
| 9128283W8 US TREASURY NOTE | 143,648 | 138,606 |
| 14040HBN4 CAPITAL ONE FINANCIA | 44,756 | 42,966 |
| 46625HRV4 JPMORGAN CHASE & CO | 50,486 | 47,629 |
| 20030NCT6 COMCAST CORP | 63,661 | 54,234 |
| 126650DM9 CVS HEALTH CORP | 55,716 | 53,289 |
| 61746BEF9 MORGAN STANLEY | 34,128 | 29,085 |
| 91282CBL4 US TREASURY NOTE | 157,484 | 146,078 |
| 548661DY0 LOWE'S COS INC | 44,008 | 41,527 |
| 110122DP0 BRISTOL-MYERS SQUIBB | 70,631 | 66,621 |
| 912828V23 US TREASURY NOTE | ||
| 78016EZM2 ROYAL BANK OF CANADA | 29,955 | 27,809 |
| 120568BB5 BUNGE LTD FINANCE CO | 42,367 | 42,541 |
| 37940XAG7 GLOBAL PAYMENTS INC | ||
| 9128282R0 US TREASURY NOTE | 139,048 | 136,754 |
| 78016EZQ3 ROYAL BANK OF CANADA | 27,108 | 27,715 |
| 31428XCD6 FEDEX CORP | 45,187 | 43,036 |
| 907818FU7 UNION PACIFIC CORP | 68,872 | 65,197 |
| 49326EEJ8 KEYCORP | 42,074 | 38,274 |
| 037833EV8 APPLE INC | 28,691 | 30,466 |
| 31359MEU3 FED NATL MTG ASSN 6. | 27,643 | 27,737 |
| 437076CP5 HOME DEPOT INC | 44,793 | 46,171 |
| 91282CDY4 US TREASURY NOTE 1.8 | 147,417 | 146,154 |
| 91282CGQ8 US TREASURY NOTE | 90,991 | 90,426 |
| 91282CHT1 US TREASURY NOTE | 61,235 | 64,919 |
| 91282CJJ1 US TREASURY NOTE | 15,666 | 15,748 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 11275Q107 BROOKFIELD INFRASTRU | 9,040 | 11,925 |
| 17275R102 CISCO SYSTEMS INC | 39,868 | 63,099 |
| 00287Y109 ABBVIE INC | 45,949 | 66,017 |
| 192446102 COGNIZANT TECH SOLUT | 35,299 | 47,508 |
| 75513E101 RTX CORP | 54,002 | 63,442 |
| 907818108 UNION PACIFIC CORP | 18,262 | 60,177 |
| 58933Y105 MERCK & CO INC NEW | 47,866 | 89,396 |
| 595017104 MICROCHIP TECHNOLOGY | 1,928 | 8,657 |
| 31620R303 FNF GROUP | ||
| 89400J107 TRANSUNION | ||
| 86614U100 SUMMIT MATERIALS INC | 765 | 2,192 |
| 33616C100 FIRST REPUBLIC BANK/ | ||
| 530307107 LIBERTY BROADBAND CO | ||
| 25243Q205 DIAGEO PLC - ADR | 25,684 | 48,068 |
| 871829107 SYSCO CORP | ||
| 46625H100 JPMORGAN CHASE & CO | 75,140 | 118,560 |
| 192422103 COGNEX CORP | 885 | 877 |
| 778296103 ROSS STORES INC | 853 | 2,076 |
| 891160509 TORONTO DOMINION BK | 68,659 | 80,258 |
| 254687106 WALT DISNEY CO | ||
| 56501R106 MANULIFE FINANCIAL C | 47,157 | 77,969 |
| 91324P102 UNITEDHEALTH GROUP I | 12,701 | 117,403 |
| G0450A105 ARCH CAPITAL GROUP L | 2,187 | 7,056 |
| 531229870 LIBERTY FORMULA ONE | ||
| 530307305 LIBERTY BROADBAND CO | ||
| 115236101 BROWN & BROWN INC | 3,374 | 14,293 |
| 867224107 SUNCOR ENERGY INC NE | 82,102 | 94,742 |
| 94106L109 WASTE MANAGEMENT INC | 32,705 | 56,954 |
| 285512109 ELECTRONIC ARTS INC | 33,118 | 47,199 |
| 902252105 TYLER TECHNOLOGIES I | 8,657 | 10,871 |
| 052769106 AUTODESK INC | 1,559 | 8,522 |
| 594918104 MICROSOFT CORP | 21,875 | 358,742 |
| 743315103 PROGRESSIVE CORP OHI | 1,700 | 8,601 |
| 25754A201 DOMINOS PIZZA INC | 6,719 | 11,130 |
| 09857L108 BOOKING HOLDINGS INC | 54,435 | 99,322 |
| 31620M106 FIDELITY NATL INFORM | ||
| 609207105 MONDELEZ INTERNATION | 33,851 | 58,161 |
| 448579102 HYATT HOTELS CORP | 1,897 | 4,825 |
| 460690100 INTERPUBLIC GROUP CO | ||
| 893641100 TRANSDIGM GROUP INC | 3,984 | 26,302 |
| 45168D104 IDEXX CORP | 1,633 | 4,995 |
| 143130102 CARMAX INC | 6,132 | 10,437 |
| 11135F101 BROADCOM INC | 38,454 | 152,926 |
| 615369105 MOODYS CORP | 995 | 4,687 |
| 55354G100 MSCI INC | 2,640 | 6,788 |
| 883556102 THERMO FISHER SCIENT | 13,650 | 59,448 |
| 09215C105 BLACK KNIGHT INC | ||
| 91879Q109 VAIL RESORTS INC COM | 4,520 | 5,764 |
| 67103H107 O'REILLY AUTOMOTIVE | 4,227 | 21,852 |
| 776696106 ROPER TECHNOLOGIES I | 5,452 | 17,991 |
| 531229854 LIBERTY FORMULA ONE | ||
| 573284106 MARTIN MARIETTA MATL | 2,079 | 7,484 |
| 422806208 HEICO CORP CL A | 11,273 | 21,366 |
| 22160N109 COSTAR GROUP, INC | 15,804 | 22,547 |
| 12504L109 CBRE GROUP INC | 2,890 | 10,147 |
| 526057104 LENNAR CORPORATION C | 2,956 | 10,880 |
| 40171V100 GUIDEWIRE SOFTWARE I | ||
| G29183103 EATON CORP PLC | 52,858 | 111,259 |
| M98068105 WIX.COM LTD | 1,484 | 2,214 |
| 570535104 MARKEL GROUP INC | 8,299 | 14,199 |
| 92826C839 VISA INC-CLASS A SHR | 54,857 | 87,217 |
| 911312106 UNITED PARCEL SERVIC | 39,661 | 61,949 |
| 92345Y106 VERISK ANALYTICS INC | 1,507 | 5,255 |
| 929160109 VULCAN MATERIALS COM | 7,050 | 16,118 |
| 126650100 CVS HEALTH CORPORATI | ||
| 009158106 AIR PRODS & CHEMS IN | ||
| H2906T109 GARMIN LTD | 45,468 | 64,656 |
| 532457108 ELI LILLY & CO COM | 12,191 | 104,343 |
| 89151E109 TOTALENERGIES SE -SP | 85,156 | 108,953 |
| 44267D107 HOWARD HUGHES CORP/T | ||
| 654106103 NIKE INC CL B | 25,457 | 40,171 |
| 09260D107 BLACKSTONE INC | 41,336 | 94,001 |
| 03662Q105 ANSYS INC | 1,136 | 2,903 |
| 115637209 BROWN FORMAN CORP CL | 1,934 | 2,170 |
| 11284V105 BROOKFIELD RENEWABLE | 5,622 | 4,923 |
| 512807108 LAM RESEARCH CORP CO | 20,831 | 91,641 |
| 225310101 CREDIT ACCEPTANCE CO | ||
| 150870103 CELANESE CORP | 41,624 | 91,824 |
| 48251W104 KKR & CO INC -A | 6,433 | 22,204 |
| 904767704 UNILEVER PLC - ADR | 43,121 | 37,669 |
| H84989104 TE CONNECTIVITY LTD | 29,735 | 55,357 |
| 037833100 APPLE INC | 48,673 | 341,933 |
| 87612E106 TARGET CORP | 9,868 | 37,741 |
| 09247X101 BLACKROCK INC | 27,057 | 67,379 |
| 43300A203 HILTON WORLDWIDE HOL | 8,074 | 21,305 |
| 311900104 FASTENAL CO | 2,606 | 7,837 |
| 217204106 COPART INC COM | 2,267 | 25,039 |
| 00846U101 AGILENT TECHNOLOGIES | 6,004 | 7,230 |
| 256677105 DOLLAR GENERAL CORP | ||
| 366651107 GARTNER INC | 4,383 | 11,729 |
| 517834107 LAS VEGAS SANDS CORP | ||
| 172967424 CITIGROUP INC. | 71,218 | 71,039 |
| 92343E102 VERISIGN INC COM | 3,339 | 8,856 |
| G0403H108 AON PLC | 1,037 | 3,201 |
| 489398107 KENNEDY-WILSON HOLDI | ||
| 097023105 BOEING CO | 60,524 | 99,572 |
| 538034109 LIVE NATION ENT INC | 5,001 | 10,951 |
| 02079K107 ALPHABET INC CL C | 36,290 | 245,218 |
| L7579L106 PERIMETER SOLUTIONS | 1,876 | 819 |
| 03990B101 ARES MANAGEMENT CORP | 1,335 | 3,211 |
| 418056107 HASBRO INC | ||
| 30303M102 META PLATFORMS INC | 71,450 | 127,072 |
| 11271J107 BROOKFIELD CORP | 10,371 | 25,837 |
| 194014502 ENOVIS CORP | 392 | 560 |
| 437076102 HOME DEPOT INC | 63,234 | 67,924 |
| 7591EP100 REGIONS FINL CORP NE | 50,473 | 50,931 |
| 113004105 BROOKFIELD ASSET MAN | 1,862 | 5,021 |
| 29605J106 ESAB CORP | ||
| 00724F101 ADOBE INC | 46,654 | 57,870 |
| 007903107 ADVANCED MICRO DEVIC | 42,112 | 64,860 |
| 361ESC049 ESC GCI LIBERTY INC | ||
| 44267T102 HOWARD HUGHES HOLDIN | 1,391 | 2,310 |
| 531229755 LIBERTY MEDIA CORP-L | 1,085 | 5,619 |
| 531229771 LIBERTY MEDIA CORP-L | 67 | 406 |
| 580135101 MCDONALDS CORP | 65,711 | 67,308 |
| 824348106 SHERWIN WILLIAMS CO | 2,257 | 2,807 |
| 855244109 STARBUCKS CORP COM | 53,725 | 51,173 |
| 941848103 WATERS CORP | 2,143 | 2,634 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 872365713 TCW EMRG MRKTS INC-P | AT COST | 552,104 | 449,453 |
| 46090F100 INVESCO OPTIMUM YIEL | AT COST | 86,897 | 101,958 |
| 722005667 PIMCO COMMODITY REAL | AT COST | 466,250 | 353,899 |
| 78410G104 SBA COMMUNICATIONS C | AT COST | 3,865 | 10,909 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 298,798 | 237,220 |
| 46429B366 ISHARES CMBS ETF | |||
| 24610B826 DELAWARE SMALL CAP C | |||
| 74440Y884 PGIM HIGH YIELD-Q 10 | AT COST | 344,561 | 336,053 |
| 922908629 VANGUARD MIDCAP VIPE | AT COST | 546,900 | 535,072 |
| 31641Q755 FIDELITY NEW MRKTS I | AT COST | 281,979 | 236,865 |
| 77956H435 T ROWE PR OVERSEAS S | AT COST | 650,000 | 644,750 |
| 38147N269 GLDMN SCHS GQP PRT I | AT COST | 300,000 | 332,773 |
| 72201R833 PIMCO ENHANCED SHORT | AT COST | 320,972 | 321,823 |
| 921937793 VANGUARD LONG-TERM B | AT COST | 206,579 | 202,485 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 1,272 |
| CY PURCHASE OF ACCRUED INTEREST | 512 |
| ROC ON CY SALES | 248 |
| PY RETURN OF CAPITAL ADJUSTMENT | 3,427 |
| TAX LOT BASIS ADJUSTMENT | 321 |
| COST BASIS ADJUSTMENT | 1,127 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES - ADR FEES | 84 | 84 | 0 |
| Description | Amount |
|---|---|
| PY PURCHASE OF ACCRUED INTEREST | 97 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GRANT ADMIN FEE | 11,212 | 11,212 | ||
| INVESTMNT MNGMNT FEES (NON-DED | 12,376 | 12,376 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 7,649 | 7,649 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 639 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 7,071 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,180 | 1,180 | 0 |