| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 158.00 ALPHABET INC CLASS C | 19,185 | 30,089 |
| 37.00 LIVE NATION ENTERTMNT INC | 3,953 | 4,791 |
| 35.00 META PLATFORMS INC | 8,632 | 20,492 |
| 55.00 TAKE-2 INTERACTIVE | 8,008 | 10,124 |
| 131.00 AMAZON.COM INC | 20,651 | 28,740 |
| 1.00 AUTOZONE INC | 2,586 | 3,202 |
| 66.00 DOLLARAMA INC | 6,696 | 6,432 |
| 31.00 HILTON WORLDWIDE HOLDINGS | 4,422 | 7,661 |
| 25.00 LOWES COS INC | 5,904 | 6,170 |
| 10.00 LVMH MOET HENNESSY VUITTON | 8,336 | 6,602 |
| 4.00 MERCADOLIBRE INC | 5,841 | 6,801 |
| 3.00 O'REILLY AUTO INC NEW | 3,249 | 3,557 |
| 4.00 POOL CORP | 1,476 | 1,363 |
| 36.00 WYNDHAM HOTELS & RESORTS | 3,079 | 3,628 |
| 148.00 ALIMENTATION COUCHE-TARD I | 8,100 | 8,197 |
| 60.00 BJ'S WHOLESALE CLUB HOLDIN | 4,906 | 5,361 |
| 7.00 COSTCO WHSL CORP NEW | 3,797 | 6,413 |
| 118.00 US FOODS HOLDING CORP | 7,294 | 7,960 |
| 115.00 WALMART INC | 7,211 | 10,390 |
| 104.00 CONOCOPHILLIPS | 9,154 | 10,313 |
| 194.00 SCHLUMBERGER LTD | 9,821 | 7,437 |
| 13.00 SPDR S&P OIL & GAS EXPLORA | 1,758 | 1,720 |
| 265.00 ISHARES CORE MSCI EM MKTS | 13,750 | 13,838 |
| 1029.00 ISHARES CORE MSCI PACIFIC | 64,402 | 62,871 |
| 122.00 VANGUARD FTSE ALL | 14,162 | 13,966 |
| 1112.00 VANGUARD MSCI EUROPE ETF | 73,280 | 70,578 |
| 714.00 VANGUARD GROWTH FDS | 180,361 | 293,054 |
| 982.00 VANGUARD INDEX FDS VA ETF | 158,505 | 166,252 |
| 1121.00 ISHARES TR S&P MIDCAP 400 | 66,688 | 69,849 |
| 179.00 ISHARES S&P SMCAP 600 INDX | 19,172 | 20,624 |
| 34.00 APOLLO GLOBAL MANAGEMENT I | 5,225 | 5,615 |
| 295.00 BANK OF AMERICA CORP | 10,562 | 12,965 |
| 135.00 BROOKFIELD CORPORATION | 6,265 | 7,755 |
| 57.00 FISERV INC | 8,971 | 11,708 |
| 85.00 INTERCONTINENTAL EXCHG INC | 10,947 | 12,665 |
| 62.00 JPMORGAN CHASE & CO | 11,590 | 14,862 |
| 16.00 MSCI INC | 9,335 | 9,600 |
| 82.00 NASDAQ INC. | 6,006 | 6,339 |
| 86.00 RYAN SPECIALTY HOLDNGS INC | 5,846 | 5,517 |
| 11.00 S&P GLOBAL INC. | 4,610 | 5,478 |
| 24.00 SPDR S&P REGIONAL BK ETF | 1,611 | 1,448 |
| 51.00 TRADEWEB MARKETS INC | 6,174 | 6,676 |
| 70.00 VISA INC | 18,415 | 22,122 |
| 17.00 WEX INC | 3,539 | 2,980 |
| 246.00 AVANTOR INC | 6,379 | 5,183 |
| 33.00 CENCORA INC | 5,904 | 7,414 |
| 47.00 COOPER COS INC/THE | 5,130 | 4,320 |
| 32.00 DANAHER CORP | 7,709 | 7,345 |
| 6.00 IDEXX LABS CORP | 2,564 | 2,480 |
| 15.00 MCKESSON CORP | 7,919 | 8,548 |
| 15.00 MEDPACE HOLDINGS | 5,333 | 4,983 |
| 30.00 STERIS PLC | 7,167 | 6,166 |
| 17.00 THERMO FISHER SCIENTIFIC | 9,531 | 8,843 |
| 34.00 UNITEDHEALTH GROUP INC | 16,864 | 17,199 |
| 107.00 ASHTEAD GROUP | 7,608 | 6,649 |
| 39.00 BOOZ ALLEN HAMILTON HLDGS | 6,214 | 5,019 |
| 13.00 BUILDERS FIRSTSOURCE INC | 2,621 | 1,858 |
| 28.00 BWX TECHNOLOGIES INC | 2,952 | 3,118 |
| 12.00 CARLISLE COS | 5,269 | 4,426 |
| 29.00 CLEAN HARBORS INC | 7,187 | 6,674 |
| 74.00 COPART INC | 2,218 | 4,246 |
| 87.00 CORE & MAIN INC | 3,858 | 4,429 |
| 15.00 EATON CORP PLC | 2,308 | 4,978 |
| 18.00 EQUIFAX INC | 5,395 | 4,587 |
| 76.00 HOWMET AEROSPACE INC | 3,366 | 8,312 |
| 13.00 NORTHROP GRUMMAN CORP | 5,922 | 6,100 |
| 12.00 OLD DOMINION FREIGHT | 2,608 | 2,116 |
| 11.00 SAIA INC COM | 4,917 | 5,013 |
| 125.00 TRANSUNION | 9,258 | 11,588 |
| 111.00 WILLSCOT HOLDINGS CORP | 4,534 | 3,712 |
| 136.00 APPLE INC | 23,389 | 34,057 |
| 29.00 APPLIED MATERIALS | 4,933 | 4,716 |
| 4.00 ASM INTERNATIONAL NV | 2,511 | 2,322 |
| 8.00 ASML HOLDING | 5,099 | 5,640 |
| 39.00 BROADCOM INC | 6,464 | 9,041 |
| 259.00 CCC INTELLIGENT SOLUTIONS | 2,895 | 3,038 |
| 30.00 CDW CORP/DE | 6,379 | 5,221 |
| 2.00 CONSTELLATION SOFTWARE | 5,734 | 6,176 |
| 29.00 ENTEGRIS INC | 3,239 | 2,872 |
| 91.00 FORTINET INC | 6,625 | 8,597 |
| 21.00 GARTNER INC CL A | 9,503 | 10,173 |
| 36.00 KEYSIGHT TECHNOLOGIES INC | 5,540 | 5,782 |
| 21.00 MANHATTAN ASSOCIATES INC | 5,953 | 5,675 |
| 99.00 MARVELL TECHNOLOGY INC | 7,245 | 10,934 |
| 86.00 MICROSOFT CORP | 24,375 | 36,249 |
| 25.00 MOTOROLA SOLUTIONS INC | 8,803 | 11,555 |
| 31.00 NICE LTD ADR | 5,262 | 5,265 |
| 248.00 NVIDIA CORP | 9,812 | 33,303 |
| 23.00 NXP SEMICONDUCTORS NV | 5,628 | 4,780 |
| 62.00 CRH PLC | 4,957 | 5,736 |
| 36.00 CBRE GROUP INC | 4,776 | 4,726 |
| 24.00 PROLOGIS INC | 2,901 | 2,536 |
| 15.00 SBA COMMUNICATIONS CORP | 3,599 | 3,057 |
| 78.00 AMEREN CORP | 5,859 | 6,952 |
| 81.00 NEXTERA ENERGY INC | 5,455 | 5,806 |
| 25.00 UTILITIES SELECT SECT SPDR | 2,005 | 1,892 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 4,142 | 0 | 4,142 |
| Description | Amount |
|---|---|
| TRUNCATION | 53 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUBSCRIPTION - OFFICE | 384 | 0 | 384 | |
| OFFICE EXPENSE - POSTAGE / MAIL | 128 | 0 | 128 | |
| OFFICE EXPENSES - MISC SUPPLIES | 1,940 | 0 | 1,940 | |
| OFFICE MEAL EXPENSE | 8,958 | 0 | 8,958 | |
| OFFICE EXPENSE - CONVENTION EXPENSES | 213 | 0 | 213 | |
| WEBSITE - HOSTING, DESIGN, & IT SUPPORT | 4,350 | 0 | 4,350 | |
| OFFICE EXPENSE - RESEARCH | 610 | 0 | 610 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT SERVICES FEE | 6,094 | 6,094 | 0 | |
| MANAGEMENT FEES | 8,000 | 0 | 8,000 | |
| CONSULTING FEES | 30,345 | 0 | 30,345 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL ESTIMATED TAX PAYMENT | 9,000 | 0 | 0 | |
| FOREIGN TAX CREDIT | 33 | 33 | 0 | |
| FOREIGN TAX HELD IN EXCESS | 41 | 0 | 0 | |
| FEDERAL TAX DUE | 400 | 0 | 0 |