| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL PROCESSING | 4,353 | 4,353 | 0 | 0 |
| ACCOUNTING FEES | 22,098 | 11,049 | 0 | 11,049 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AIRBNB INC COM CL A | 14,399 | 13,614 |
| ALPHABET INC CAP STK CL A | 36,150 | 44,701 |
| AMAZON.COM INC | 26,858 | 45,582 |
| AON PLC SHS CL A COM USD0.01 | 29,261 | 36,378 |
| APPLE INC | 47,826 | 62,572 |
| ASSURANT INC | 24,123 | 25,274 |
| BERKSHIRE HATHAWAY INC COM USD0.0033 | 24,641 | 35,666 |
| BK OF AMERICA CORP 7.25%CNV PFD L PERPTL | 34,892 | 36,158 |
| CANADIAN IMP BK COMM COM ISIN | 17,806 | 14,442 |
| CARMAX INC | 15,687 | 19,185 |
| CHIPOTLE MEXICAN GRILL INC | 18,122 | 22,870 |
| CHEVRON CORP NEW COM | 16,552 | 22,374 |
| COMPASS DIVERSIFIED PFD SER A 7.25000% | 23,296 | 24,526 |
| CONOCOPHILLIPS COM | 12,502 | 17,411 |
| COSTAR GROUP INC | 5,633 | 26,217 |
| COSTCO WHOLESALE CORP COM USD0.01 | 11,409 | 19,802 |
| DANAHER CORPORATION COM | 17,243 | 23,134 |
| FISERV INC | 30,549 | 39,852 |
| FLYWIRE CORPORATION COM VTG | 21,258 | 18,520 |
| GARTNER INC COM | 15,242 | 22,555 |
| INTUIT INC | 16,335 | 18,751 |
| JPMORGAN CHASE & CO | 17,264 | 25,515 |
| LEGALZOOM COM INC COM | 13,375 | 14,125 |
| LULULEMON ATHLETICA INC COM USD0.005 | 2,632 | 20,452 |
| MASTERCARD INCORPORATED CL A | 24,604 | 31,988 |
| META PLATFORMS INC CLASS A COMMON STOCK | 35,056 | 35,396 |
| MICROSOFT CORP | 34,605 | 60,166 |
| MONDAY COM LTD COM NPV | 18,811 | 18,781 |
| MONGODB INC CL A | 14,765 | 16,354 |
| MOTOROLA SOLUTIONS INC | 23,192 | 25,047 |
| NVIDIA CORPORATION COM | 17,240 | 29,713 |
| PALO ALTO NETWORKS INC COM USD0.0001 | 13,272 | 14,744 |
| PNC FINANCIAL SERVICES GROUP COM USD5 | 20,329 | 15,485 |
| POOL CORP COM | 11,523 | 23,923 |
| PORTILLOS INC COM CL A | 23,879 | 15,930 |
| PROGRESSIVE CORP COM | 17,084 | 19,910 |
| ROSS STORES INC | 5,873 | 13,839 |
| RYAN SPECIALTY HOLDINGS INC CL A | 35,435 | 43,020 |
| SERVICENOW INC COM USD0.001 | 14,244 | 17,662 |
| SHAKE SHACK INC CL A | 5,205 | 11,118 |
| STARBUCKS CORP COM USD0.001 | 14,723 | 19,202 |
| TRAVELERS COMPANIES INC COM STK NPV | 13,519 | 19,049 |
| TREX COMPANY INC | 21,538 | 16,558 |
| TWO HBRS INVT CORP CUM PFD C 7.25000% | 12,548 | 11,175 |
| TYLER TECHNOLOGIES INC | 15,698 | 16,725 |
| VEEVA SYSTEMS INC | 12,911 | 19,252 |
| VISA INC | 10,833 | 36,449 |
| WELLS FARGO CO NEW PFD CNV A PERPTL MTY | 14,628 | 11,956 |
| WINTRUST FINL CORP 6.875 DP SH PF E | 30,740 | 29,208 |
| WORKDAY INC COM USD0.001 CL A | 15,334 | 19,324 |
| EATON VANCE INCOME FUND OF BOSTON R6 | 93,711 | 86,508 |
| INVESCO EXCHANGE TRADED FD TR | 71,900 | 78,900 |
| ISHARES CORE S&P MID-CAP ETF | 226,228 | 333,966 |
| ISHARES MSCI EAFE ETF | 347,241 | 350,378 |
| ISHARES TRUST MSCI EMG MKTS ETF USD DIS | 245,170 | 201,050 |
| SPDR S&P500 ETF TRUST TRUST UNIT | 267,184 | 475,310 |
| SPDR SER TR S&P 600 SML CAP | 145,990 | 145,310 |
| VANGUARD RUSSELL 2000 ETF | 105,783 | 97,320 |
| COGENT COMMUNICATIONS HOLDINGS INC | 23,748 | 30,424 |
| MONROE COM USD0.001 | 94,934 | 70,650 |
| VERIZON COMMUNICATIONS INC | 24,084 | 15,080 |
| CALL (CCOI) COGENT APR 19 24 $60 | 2,949 | 0 |
| BERKSHIRE HATHAWAY ENERGY CO NOTE | 50,681 | 49,211 |
| WISCONSIN ELEC PWR CO BOND 3.10000% | 49,592 | 48,717 |
| NORFOLK SOUTHN CORP NOTE CALL MAKE | 51,153 | 48,966 |
| NIKE INC NOTE CALL MAKE WHOLE 2.37500% | 72,931 | 71,181 |
| ILLINOIS TOOL WKS INC NOTE 2.65000% | 51,766 | 47,750 |
| SCOTTS MIRACLE-GRO CO SER B NOTE | 51,705 | 48,073 |
| PROCTER &GAMBLE CO NOTE CALL MAKE WHOLE | 52,514 | 47,867 |
| COSTCO WHOLESALE CORPORATION NOTE | 75,393 | 72,217 |
| FORD MOTOR CREDIT COMPANY MTN 3.90000% | 14,531 | 13,821 |
| MASTERCARD INCORPORATED NOTE 3.50000% | 76,689 | 73,033 |
| STARBUCKS CORP NOTE CALL MAKE WHOLE | 93,964 | 86,543 |
| CAMPBELL SOUP CO NOTE CALL MAKE WHOLE | 94,656 | 88,125 |
| TREEHOUSE FOODS INC NOTE CALL MAKE WHOLE | 51,204 | 44,260 |
| 3M CO SER F MTN 3.62500% 09/14/2028 CALL | 95,414 | 85,763 |
| PUBLIC STORAGE NOTE CALL MAKE WHOLE | 76,013 | 71,540 |
| AON CORP NOTE CALL MAKE WHOLE 3.75000% | 68,415 | 62,176 |
| CAMDEN PPTY TR NOTE CALL MAKE WHOLE | 72,530 | 64,486 |
| JPMORGAN CHASE &CO NOTE CALL MAKE WHOLE | 41,710 | 39,200 |
| KEMPER CORP NOTE CALL MAKE WHOLE | 49,950 | 38,727 |
| UNITED STATES TREAS SER B-2024 2.75000% | 1,025,323 | 1,046,693 |
| INVESCO EXCH TRADED FD TR II SR LN ETF | 197,382 | 182,148 |
| ISHARES TR JP MOR EM MK ETF | 184,173 | 158,082 |
| ISHARES TR PFD AND INCM SEC | 104,592 | 84,213 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| WILLIAM BLAIR-013363 MONEY MARKET | FMV | 257,802 | 257,802 |
| WILLIAM BLAIR-019483 MONEY MARKET | FMV | 283,367 | 283,367 |
| ACCRUED INTEREST | FMV | 24,487 | 24,487 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 6,500 | 3,250 | 0 | 3,250 |
| Description | Amount |
|---|---|
| NET ASSETS ADJ FOR GAAP-BASED BOOKS | 508,915 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 5,388 | 0 | 0 | 0 |
| COMPUTER AND INTERNET | 9,497 | 0 | 0 | 0 |
| INSURANCE | 13,823 | 0 | 0 | 0 |
| TREATMENT COSTS | 113,679 | 0 | 0 | 113,679 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 493,866 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 27,823 | 27,823 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 8,807 | 0 | 0 | 0 |