| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 115236101 BROWN & BROWN INC | 8,605 | 20,302 |
| 115637209 BROWN FORMAN CORP CL | 5,952 | 3,874 |
| 127097103 COTERRA ENERGY INC | 1,929 | 2,707 |
| 142339100 CARLISLE COMPANIES I | 2,663 | 8,114 |
| 143130102 CARMAX INC | 5,275 | 4,660 |
| 172062101 CINCINNATI FINANCIAL | 1,847 | 3,161 |
| 191216100 COCA COLA CO | 1,902 | 2,802 |
| 192422103 COGNEX CORP | ||
| 200525103 COMMERCE BANCSHARES | 1,216 | 1,620 |
| 217204106 COPART INC | 9,384 | 22,038 |
| 225310101 CREDIT ACCEPTANCE CO | ||
| 229899109 CULLEN FROST BANKERS | 3,116 | 4,967 |
| 235851102 DANAHER CORP | 865 | 2,984 |
| 252131107 DEXCOM INC | 1,543 | 1,711 |
| 256677105 DOLLAR GENERAL CORP | ||
| 256746108 DOLLAR TREE INC | 8,329 | 6,445 |
| 302130109 EXPEDITORS INTERNATI | 2,357 | 3,212 |
| 311900104 FASTENAL CO | 1,442 | 2,804 |
| 366651107 GARTNER INC | 6,307 | 19,863 |
| 369550108 GENERAL DYNAMICS COR | 600 | 2,635 |
| 422806208 HEICO CORP NEW CL A | 6,654 | 11,351 |
| 437076102 HOME DEPOT INC | 1,987 | 2,334 |
| 438516106 HONEYWELL INTL INC | 2,023 | 2,937 |
| 448579102 HYATT HOTELS CORP CL | 1,309 | 2,355 |
| 489398107 KENNEDY WILSON HOLDI | ||
| 502441306 LVMH MOET HENNESSY L | ||
| 518439104 LAUDER ESTEE COS INC | ||
| 526057104 LENNAR CORP CLASS A | 2,688 | 8,182 |
| 526057302 LENNAR CORP CLASS B | ||
| 530307107 LIBERTY BROADBAND-A | ||
| 530307305 LIBERTY BROADBAND-C | 9,285 | 5,457 |
| 531229854 LIBERTY FORMULA ONE | ||
| 531229870 LIBERTY FORMULA ONE | ||
| 538034109 LIVE NATION ENTERTAI | 2,929 | 6,346 |
| 550021109 LULULEMON ATHLETICA | ||
| 570535104 MARKEL GROUP INC | 4,738 | 6,905 |
| 573284106 MARTIN MARIETTA MATL | 5,742 | 9,814 |
| 594918104 MICROSOFT CORP | 3,402 | 28,241 |
| 595017104 MICROCHIP TECHNOLOGY | 8,646 | 9,635 |
| 606822104 MITSUBISHI UFJ FINL | 933 | 2,719 |
| 615369105 MOODY'S CORP | 3,461 | 5,207 |
| 654106103 NIKE INC CLASS B | ||
| 688239201 OSHKOSH CORPORATION | 2,086 | 1,711 |
| 701094104 PARKER HANNIFIN CORP | 1,419 | 5,724 |
| 718546104 PHILLIPS 66 | ||
| 742718109 PROCTER & GAMBLE CO | 2,342 | 2,850 |
| 743315103 PROGRESSIVE CORP OHI | 4,138 | 6,230 |
| 747525103 QUALCOMM | 1,686 | 3,380 |
| 749685103 RPM INTERNATIONAL IN | 2,072 | 3,323 |
| 776696106 ROPER TECHNOLOGIES I | 4,798 | 6,238 |
| 778296103 ROSS STORES INC | 9,826 | 14,371 |
| 833445109 SNOWFLAKE INC-CLASS | 2,278 | 2,316 |
| 835699307 SONY GROUP CORPORATI | 1,531 | 3,386 |
| 872540109 TJX COMPANIES INC NE | 962 | 2,054 |
| 893641100 TRANSDIGM GROUP INC | 6,992 | 12,673 |
| 902252105 TYLER TECHNOLOGIES I | 3,308 | 5,190 |
| 929160109 VULCAN MATERIALS CO | 5,568 | 9,003 |
| 92343E102 VERISIGN INC | 768 | 828 |
| 00724F101 ADOBE INC | 649 | 5,781 |
| 00783V104 ADYEN NV-UNSPON ADR | ||
| 00846U101 AGILENT TECHNOLOGIES | ||
| 02079K107 ALPHABET INC/CA-CL C | 3,370 | 13,331 |
| 03076C106 AMERIPRISE FINANCIAL | 865 | 5,324 |
| 03662Q105 ANSYS INC | 2,333 | 4,723 |
| 04247X102 ARMSTRONG WORLD INDU | 2,199 | 4,381 |
| 09215C105 BLACK KNIGHT INC-WHE | ||
| 11275Q107 BROOKFIELD INFRASTRU | ||
| 11284V105 BROOKFIELD RENEWABLE | ||
| 12504L109 CBRE GROUP INC | 3,254 | 6,433 |
| 12514G108 CDW CORP/DE | 6,702 | 7,658 |
| 14040H105 CAPITAL ONE FINANCIA | 2,019 | 4,280 |
| 22052L104 CORTEVA INC-W/I | 2,028 | 4,101 |
| 22160K105 COSTCO WHOLESALE COR | 1,152 | 6,414 |
| 22160N109 COSTAR GROUP INC | 7,560 | 7,231 |
| 22788C105 CROWDSTRIKE HOLDINGS | 1,654 | 4,448 |
| 25754A201 DOMINO'S PIZZA, INC. | 3,331 | 4,617 |
| 29472R108 EQUITY LIFESTYLE PRO | 1,570 | 2,198 |
| 30303M102 META PLATFORMS INC | 4,393 | 18,736 |
| 31620R303 FNF GROUP-W/I | ||
| 33616C100 FIRST REPUBLIC BANK/ | ||
| 37637Q105 GLACIER BANCORP INC | 2,309 | 2,812 |
| 40171V100 GUIDEWIRE SOFTWARE I | ||
| 43300A203 HILTON WORLDWIDE HLD | 8,522 | 15,324 |
| 44267D107 HOWARD HUGHES CORP T | ||
| 45168D104 IDEXX LABS INC | 1,199 | 1,654 |
| 46120E602 INTUITIVE SURGICAL I | 1,783 | 3,654 |
| 48251W104 KKR & CO INC CLASS A | 2,642 | 12,868 |
| 50540R409 LABORATORY CORP OF A | ||
| 55354G100 MSCI INC | 3,921 | 5,400 |
| 57636Q104 MASTERCARD INC CL A | 394 | 8,425 |
| 60786M105 MOELIS & CO | 1,970 | 4,802 |
| 64110L106 NETFLIX INC | 3,774 | 13,370 |
| 67066G104 NVIDIA CORP | 158 | 30,350 |
| 67103H107 O REILLY AUTOMOTIVE | 7,252 | 15,415 |
| 70450Y103 PAYPAL HOLDINGS INC- | ||
| 78409V104 S&P GLOBAL INC | ||
| 78410G104 SBA COMMUNICATIONS C | 958 | 815 |
| 79466L302 SALESFORCE INC | 2,325 | 4,346 |
| 86614U100 SUMMIT MATERIALS INC | ||
| 88160R101 TESLA INC | 369 | 10,904 |
| 88339J105 TRADE DESK INC/THE - | 1,512 | 3,878 |
| 89400J107 TRANSUNION | ||
| 90353T100 UBER TECHNOLOGIES IN | 2,095 | 3,800 |
| 91879Q109 VAIL RESORTS INC | 2,711 | 2,062 |
| 92345Y106 VERISK ANALYTICS INC | 960 | 1,653 |
| 92532F100 VERTEX PHARMACEUTICA | 3,593 | 4,430 |
| 92826C839 VISA INC CLASS A SHA | 485 | 6,321 |
| 98419M100 XYLEM INC | 1,988 | 2,784 |
| G0403H108 AON PLC/IRELAND-A SE | ||
| G0450A105 ARCH CAPITAL GROUP L | 10,809 | 21,425 |
| G5960L103 MEDTRONIC PLC SEDOL | 1,803 | 1,917 |
| H01301128 ALCON INC SEDOL BJXB | 1,444 | 2,801 |
| M98068105 WIX.COM LTD SEDOL BF | 852 | 1,287 |
| 009066101 AIRBNB INC-CLASS A | 3,788 | 3,417 |
| 009158106 AIR PRODUCTS & CHEMI | ||
| 023135106 AMAZON COM INC | 1,071 | 28,301 |
| 031162100 AMGEN INC | 1,690 | 2,867 |
| 032095101 AMPHENOL CORP NEW CL | 3,561 | 9,029 |
| 037833100 APPLE INC | 3,694 | 19,282 |
| 03990B101 ARES MANAGEMENT CORP | 2,195 | 3,895 |
| 040413106 ARISTA NETWORKS INC | ||
| 052769106 AUTODESK INC | 1,921 | 2,956 |
| 084423102 WR BERKLEY CORP | 4,283 | 7,022 |
| 21036P108 CONSTELLATION BRANDS | 2,174 | 1,989 |
| 22822V101 CROWN CASTLE INC | ||
| 278865100 ECOLAB INC | 3,061 | 3,280 |
| 38141G104 GOLDMAN SACHS GROUP | 1,207 | 2,290 |
| 443573100 HUBSPOT INC | ||
| 532457108 ELI LILLY & CO | 2,216 | 8,492 |
| 55306N104 MKS INSTRS INC | 6,335 | 5,428 |
| 571903202 MARRIOTT INTERNATION | 981 | 1,953 |
| 59410T106 MICHELIN (CGDE) UNSP | 2,533 | 2,213 |
| 693718108 PACCAR INC | 5,066 | 9,154 |
| 771049103 ROBLOX CORP -CLASS A | ||
| 91324P102 UNITEDHEALTH GROUP I | ||
| 98980F104 ZOOMINFO TECHNOLOGIE | ||
| L7579L106 PERIMETER SOLUTIONS | ||
| 002824100 ABBOTT LABORATORIES | ||
| 03027X100 AMERICAN TOWER CORP | ||
| 049468101 ATLASSIAN CORP CL A | ||
| 049560105 ATMOS ENERGY CORP | 2,734 | 3,342 |
| 09260D107 BLACKSTONE INC | 2,123 | 3,104 |
| 11135F101 BROADCOM INC | 4,805 | 18,315 |
| 11271J107 BROOKFIELD CORP SEDO | 7,316 | 12,811 |
| 113004105 BROOKFIELD ASSET MGM | 5,229 | 8,074 |
| 194014502 ENOVIS CORP | ||
| 29605J106 ESAB CORP-W/I | ||
| 339750101 FLOOR & DECOR HOLDIN | 5,327 | 6,580 |
| 580135101 MCDONALD'S CORP | ||
| 58733R102 MERCADOLIBRE INC | 4,637 | 6,802 |
| 58933Y105 MERCK & CO INC | 2,514 | 2,487 |
| 666807102 NORTHROP GRUMMAN COR | ||
| 670100205 NOVO NORDISK A S ADR | 2,743 | 4,473 |
| 806857108 SCHLUMBERGER LTD SED | ||
| 871829107 SYSCO CORP | ||
| 872590104 T-MOBILE US INC | ||
| 874054109 TAKE TWO INTERACTIVE | ||
| 883556102 THERMO FISHER SCIENT | ||
| 885160101 THOR INDUSTRIES INC | 5,698 | 5,647 |
| 902973304 US BANCORP DEL COM N | 2,857 | 3,444 |
| 90384S303 ULTA BEAUTY INC | ||
| 98389B100 XCEL ENERGY INC | 2,881 | 2,768 |
| 007903107 ADVANCED MICRO DEVIC | 1,847 | 3,141 |
| 042068205 ARM HOLDINGS PLC ADR | ||
| 046353108 ASTRAZENECA PLC SPON | 2,020 | 2,031 |
| 097023105 BOEING CO | 5,909 | 5,487 |
| 127387108 CADENCE DESIGN SYSTE | 3,838 | 5,408 |
| 361ESC049 GCI LIBERTY INC CLAS | ||
| 44267T102 HOWARD HUGHES HOLDIN | ||
| 49338L103 KEYSIGHT TECHNOLOGIE | ||
| 502117203 L OREAL CO UNSPONSOR | ||
| 531229755 LIBERTY MEDIA CORP-L | 6,441 | 10,563 |
| 531229771 LIBERTY MEDIA CORP-L | 979 | 1,261 |
| 548661107 LOWES COMPANIES INC | 2,488 | 2,962 |
| 60741F104 MOBILEYE GLOBAL INC- | ||
| 60937P106 MONGODB INC | ||
| 697435105 PALO ALTO NETWORKS I | 1,832 | 2,184 |
| 81762P102 SERVICE NOW INC | 2,213 | 5,301 |
| 824348106 SHERWIN-WILLIAMS CO | ||
| 879360105 TELEDYNE TECHNOLOGIE | 7,488 | 8,354 |
| 92338C103 VERALTO CORP-W/I | 616 | 611 |
| 941848103 WATERS CORP | 6,116 | 8,162 |
| G6683N103 NU HOLDINGS LTD/CAYM | ||
| N07059210 ASML HOLDING NV-NY S | ||
| 00687A107 ADIDAS AG SPONSORED | 2,683 | 2,679 |
| 026874784 AMERICAN INTERNATION | 3,002 | 2,839 |
| 030420103 AMERICAN WATER WORKS | 2,456 | 2,365 |
| 031100100 AMETEK INC NEW | 1,686 | 1,803 |
| 032654105 ANALOG DEVICES INC | 1,684 | 1,700 |
| 03831W108 APPLOVIN CORP-CLASS | 1,267 | 1,295 |
| 040413205 ARISTA NETWORKS INC | 879 | 7,516 |
| 043436104 ASBURY AUTOMOTIVE GR | 4,737 | 4,861 |
| 11276H106 BROOKFIELD INFRASTRU | 5,687 | 6,762 |
| 11285B108 BROOKFIELD RENEWABLE | 2,794 | 1,964 |
| 12510Q100 CCC INTELLIGENT SOLU | 2,518 | 2,463 |
| 23804L103 DATADOG INC - CLASS | 2,465 | 2,858 |
| 254687106 DISNEY WALT CO | 5,658 | 5,790 |
| 28176E108 EDWARDS LIFESCIENCES | 1,711 | 1,703 |
| 29362U104 ENTEGRIS, INC | 890 | 792 |
| 303250104 FAIR ISAAC CORPORATI | 5,765 | 7,964 |
| 363576109 GALLAGHER ARTHUR J & | 2,809 | 2,839 |
| 369604301 GE AEROSPACE | 2,972 | 3,002 |
| 384109104 GRACO INC | 3,211 | 3,287 |
| 455793109 INDUSTRIA DE DISENO | 1,454 | 1,250 |
| 504922105 LABCORP HOLDINGS INC | 4,773 | 6,880 |
| 536797103 LITHIA MTRS INC CL A | 4,632 | 5,361 |
| 71385M107 PERIMETER SOLUTIONS | 964 | 1,022 |
| 74275K108 PROCORE TECHNOLOGIES | 1,606 | 1,424 |
| 78351F107 RYAN SPECIALTY HOLDI | 733 | 706 |
| 89151E109 TOTALENERGIES SE | 2,678 | 2,235 |
| 922475108 VEEVA SYSTEMS INC-CL | 3,983 | 4,415 |
| 92343V104 VERIZON COMMUNICATIO | 2,911 | 2,639 |
| 92537N108 VERTIV HOLDINGS LLC | 2,305 | 2,386 |
| 931142103 WALMART INC | 5,090 | 5,873 |
| 94106B101 WASTE CONNECTIONS IN | 2,349 | 2,231 |
| G29183103 EATON CORP PLC SEDOL | 2,863 | 2,987 |
| G3643J108 FLUTTER ENTERTAINMEN | 1,074 | 1,034 |
| L8681T102 SPOTIFY TECHNOLOGY S | 2,276 | 2,237 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 256206103 DODGE & COX INTERNAT | AT COST | 56,655 | 71,308 |
| 317609295 SEAFARER OVERSEAS GR | AT COST | 71,000 | 75,106 |
| 461418444 WCM FOCUSED INTL GRO | |||
| 464287200 ISHARES CORE S&P 500 | AT COST | 306,395 | 508,620 |
| 464287887 ISHARES S&P SMALL CA | AT COST | 49,963 | 81,493 |
| 552746364 MFS EMERGING MKTS DE | AT COST | 115,181 | 104,032 |
| 592905749 METROPOLITAN WEST UN | |||
| 921937603 VANGUARD TOTAL BD MK | AT COST | 263,159 | 248,251 |
| 922908553 VANGUARD REAL ESTATE | |||
| 46090E103 INVESCO QQQ TRUST ET | |||
| 09252M883 BLACKROCK TOTAL RETU | AT COST | 259,577 | 234,516 |
| 09260B382 BLACKROCK STRATEGIC | |||
| 09260B630 BLACKROCK HIGH YIELD | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 199,326 | 216,392 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 80,020 | 73,474 |
| 89355J656 TRANSAMERICA SM CAP | |||
| 89609H704 TRIBUTARY SMALL COMP | |||
| 97717W307 WISDOMTREE US LARGE | AT COST | 104,573 | 261,063 |
| 97717X669 WISDOMTREE U.S. QUAL | AT COST | 241,180 | 307,453 |
| 413838566 OAKMARK INTL SM CAP- | AT COST | 62,081 | 81,175 |
| 92837F755 VIRTUS SEIX FLOATING | |||
| 258620566 DOUBLELINE TOTAL RET | AT COST | 260,000 | 256,186 |
| 464287408 ISHARES S&P 500 VALU | AT COST | 109,698 | 132,662 |
| 46429B267 ISHARES U S TREASURY | AT COST | 100,240 | 100,859 |
| 46429B697 ISHARES MSCI USA MIN | |||
| 46434V456 ISHARES MSCI INTL QU | AT COST | 80,490 | 82,852 |
| 00171A852 AMG RR SM CAP VAL-I | AT COST | 100,000 | 101,063 |
| 589619824 MERIDIAN SMALL CAP G | AT COST | 75,000 | 77,213 |
| 74440Y884 PGIM HIGH YIELD FUND | AT COST | 120,000 | 118,021 |
| Description | Amount |
|---|---|
| RETURN OF CAPITAL ADJUSTMENT | 140 |
| 2024 TRANSACTION POSTED IN 2025 | 4,874 |
| ADJUSTMENT TO INCOME | 4 |
| COST BASIS ADJUSTMENT/PY ROC | 697 |
| WASH SALES ADJUSTMENT | 174 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEES | 70 | 0 | 70 | |
| MAP MANAGEMENT FEES | 3,061 | 3,061 | 0 | |
| ADR SERVICE FEES | 32 | 32 | 0 | |
| CLASS ACTION FILING FEES | 37 | 37 | 0 |
| Description | Amount |
|---|---|
| 2023 SALES POSTED IN 2024 | 1,147 |
| 2023 TRANSACTION POSTED IN 2024 | 3,567 |
| ROUNDING ADJ FOR SALES AND TRANSACTIONS | 4 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 213 | 213 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 331 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,733 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 1,206 | 1,206 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 223 | 223 | 0 |