| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CITIGROUP INC FXD TO 102023 VAR THRAFTR 6.086% | 6,024 | 6,024 |
| CITIGROUP INC FXD TO 112028 VAR THRAFTR 7.625% | 1,055 | 1,055 |
| GOLDMAN SACHS GROUP INC FXD TO 112026 VAR THRAFTER | 7,279 | 7,279 |
| WELLS FARGO & CO FXD TO 032026 VAR THRAFTR | 6,978 | 6,978 |
| NAVIENT CORP | 7,013 | 7,013 |
| GENERAL MOTORS FINANCIAL CO INC | 8,293 | 8,293 |
| SM ENERGY CO | 7,075 | 7,075 |
| AMERICAN EXPRESS CO | 6,023 | 6,023 |
| CROWN CASTLE INC | 6,990 | 6,990 |
| ALLY FINANCIAL INC FXD TO 052028 VAR THRAFTR 5.737% | 7,180 | 7,180 |
| US BANCORP FXD TO 062028 VAR THRAFTR 5.775% | 7,278 | 7,278 |
| AMERICAN EXPRESS CO | 2,002 | 2,002 |
| MGM RESORTS INTERNATIONAL (MGM) | 8,226 | 8,226 |
| COMMONSPIRIT HEALTH | 7,738 | 7,738 |
| EQUINIX INC | 6,725 | 6,725 |
| MORGAN STANLEY FXD TO 012029 VAR THRAFTR 4.4310% | 7,043 | 7,043 |
| TRUIST FINANCIAL CORP FXD TO 012029 VAR THRAFTR 5.435% | 8,288 | 8,288 |
| SLM CORP | 6,210 | 6,210 |
| REGAL REXNORD CORP | 7,419 | 7,419 |
| EXPAND ENERGY CORP | 7,098 | 7,098 |
| BOING CO/THE | 7,196 | 7,196 |
| DELTA AIR LINES INC | 7,197 | 7,197 |
| HCA INC | 6,731 | 6,731 |
| NUSTAR LOGISTICS LP | 8,396 | 8,396 |
| CELANESE US HOLDINGS LLC | 8,444 | 8,444 |
| FORD MOTOR CO | 7,743 | 7,743 |
| OCCIDENTAL PETROLEUM CORP | 8,004 | 8,004 |
| SONOCO PRODUCTS COMPANY | 7,218 | 7,218 |
| BROADCOM INC | 7,029 | 7,029 |
| HYATT HOTELS CORP | 7,342 | 7,342 |
| BOSTON PROPERTIES LP | 7,864 | 7,864 |
| MURPHY OIL CORP | 6,990 | 6,990 |
| CVS HEALTH CORP | 7,215 | 7,215 |
| DIAMONDBACK ENERGY INC | 6,476 | 6,476 |
| CHARTER COMMUNICATIONS OPERATI NG LLC / CHARTER | 7,549 | 7,549 |
| AMERICAN TOWER CORP | 8,557 | 8,557 |
| ENERGY TRANFER LP | 6,591 | 6,591 |
| PNC FINL SERVICES GRP INC FXD TO 012033 VAR THRAFTR 5.068% | 7,172 | 7,172 |
| JBS USA HOLDING LUX SARL/ JBS USA FOOD CO/ JBS LUX CO | 7,734 | 7,734 |
| CAMPBELL SOUP CO | 8,159 | 8,159 |
| CAPITAL ONE FINANCIAL CORP FXD TO 112033 VAR THRAFTR | 8,256 | 8,256 |
| HUNTINGTON BANCSHARES INC/OH FXD TO 022034 VAR THFTR | 7,325 | 7,325 |
| KRAFT HEINZ FOODS CO | 8,233 | 8,233 |
| ROYAL CARIBBEAN CRUISES LTD | 7,038 | 7,038 |
| TEVA PHARMACEUTICAL FINANCE CO LLC | 8,414 | 8,414 |
| UNITED AIRLINES 2024-1 CLASS AA PASS THROUGH TRUST | 7,953 | 7,953 |
| JPMORGAN CHASE & CO FXD TO 042041 VAR THRAFTR 3.1570% | 7,788 | 7,788 |
| AMGEN INC | 8,073 | 8,073 |
| BANK OF AMERICA CORP FXD TO 032049 VAR THRAFTR 4.3300% | 7,592 | 7,592 |
| MICROSOFT CORP | 7,365 | 7,365 |
| VERIZON COMMUNICATIONS INC | 6,408 | 6,408 |
| DOMINION ENERGY INC FXD TO 062034 VAR THRAFTR 7% | 7,579 | 7,579 |
| EXELON CORP FXD TO 032035 VAR THRAFTR 6.5% | 12,947 | 12,947 |
| CARMAX AUTO OWNER TRUST 2025-1 A-2A | 7,477 | 7,477 |
| GM FINANCIAL CONSUMER 2024-1 A-3 | 6,672 | 6,672 |
| VERIZON MASTER TR 2023-1 A-1A | 6,001 | 6,001 |
| VERIZON MASTER TR 2023-4 A-1A | 2,012 | 2,012 |
| CARMAX AUTO OWNER TRUST 2024-4 A-3 | 7,130 | 7,130 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| A G C O CORP (AGCO) | 4,486 | 4,486 |
| ADVANCED MICRO DEVICES | 2,009 | 2,009 |
| AIA GROUP LTD SPON ADR (AAGIY) | 1,930 | 1,930 |
| ALIBABA GROUP HLDG LTD (BABA) | 5,772 | 5,772 |
| ALLEGION PUB LTD CO (ALLE) | 12,743 | 12,743 |
| ALPHABET INC CL A (GOOGL) | 22,564 | 22,564 |
| ALPHABET INC CL C (GOOG) | 21,869 | 21,869 |
| AMAZON COM INC (AMZN) | 35,085 | 35,085 |
| AMERICAN HEALTHCARE REIT INC (AHR) | 1,365 | 1,365 |
| AMERICAN HOMES 4 RENT CL A (AMH) | 2,305 | 2,305 |
| AMERICAN TOWER CORP (AMT) | 3,369 | 3,369 |
| AMPHENOL CORP NEW CL A (APH) | 5,265 | 5,265 |
| ANALOG DEVICES INC (ADI) | 3,351 | 3,351 |
| APPLE INC (AAPL) | 29,089 | 29,089 |
| ARES MANAGEMENT CORP - A (ARES)) | 3,229 | 3,229 |
| APPLIED MATERIALS INC (AMAT) | 22,107 | 22,107 |
| AVALONBAY COMM INC (AVB) | 4,376 | 4,376 |
| AXON ENTERPRISE INC (AXON) | 3,638 | 3,638 |
| BENTLEY SYS INC COM CL B (BSY) | 10,266 | 10,266 |
| BERKLEY W R CORP (WRB) | 13,673 | 13,673 |
| BERKSHIRE HATHAWAY CL-B NEW (BRK'B) | 19,715 | 19,715 |
| BJS WHSL CLUBHLDGS INC (BJ) | 7,379 | 7,379 |
| BRIGHT HORIZONS FAMILY SOLUT (BFAM) | 6,836 | 6,836 |
| BROADCOM INC (AVGO) | 15,345 | 15,345 |
| BYD COMPANY LTD UNSPON ADR (BYDDY | 1,274 | 1,274 |
| CADENCE DESIGN SYSTEM (CDNS) | 4,003 | 4,003 |
| CAPITAL ONE FINANCIAL CORP (COF) | 28,114 | 28,114 |
| CAPITEC BANK HOLDINGS LTD ADR (CKHGY) | 3,196 | 3,196 |
| CHEMED CORPORATION (CHE) | 5,363 | 5,363 |
| CHINA MERCHANTS BK CO LTD UNSP (CIHKY) | 3,216 | 3,216 |
| CHOICE HOTELS INTL INC NEW (CHH) | 6,236 | 6,236 |
| CHUBB LTD (CB) | 6,485 | 6,485 |
| CINTAS LTD (CB) | 3,984 | 3,984 |
| CLICKS GROUP LTD SPONS ADR (CLCGY) | 1,104 | 1,104 |
| CONOCOPHILLIPS (COP) | 4,855 | 4,855 |
| COTERRA ENERGY INC (CTRA) | 14,371 | 14,371 |
| COUSINS PPTYS INC (CUZ) | 1,400 | 1,400 |
| CROWN CASTLE INC (CCI) | 2,453 | 2,453 |
| CVS HEALTH CORP COM (CVS) | 18,418 | 18,418 |
| DARLING INGREDIENTS INC (DAR) | 2,133 | 2,133 |
| DIGITAL REALTY TRUST INC (DLR) | 2,777 | 2,777 |
| DOORDASH INC CL A (DASH) | 5,393 | 5,393 |
| ELI LILLY & CO (LLY) | 9,170 | 9,170 |
| EPAM SYSTEMS (EPAM) | 888 | 888 |
| EQUIFAX INC (EFX) | 8,738 | 8,738 |
| EQUINIX INC (EQIX) | 7,290 | 7,290 |
| EQUITY LIFESTYLE PROPERTIES (ELS) | 1,237 | 1,237 |
| ESSEX PROPERTY TRUST INC (ESS) | 2,163 | 2,163 |
| EASTGROUP PROPERTIES INC (EGP) | 1,923 | 1,923 |
| EXPONENT INC (EXPO) | 5,096 | 5,096 |
| EXTRA SPACE STORAGE INC (EXR) | 4,107 | 4,107 |
| GE AEROSPACE NEW (GE) | 4,627 | 4,627 |
| GE VERNOVA INC (GEV) | 5,286 | 5,286 |
| GLOBANT S.A (GLOB) | 326 | 326 |
| GRUPO FINANCIERO BANORTE SAB (GBOOY) | 1,681 | 1,681 |
| HAMILTON LANE CL A (HLNE) | 5,323 | 5,323 |
| HDFC BANK LTD ADR (HDB) | 5,797 | 5,797 |
| HEALTHPEAK PROPERTIES INC (DOC) | 2,332 | 2,332 |
| HILTON WORLDWIDE HLDGS INC (HLT) | 4,249 | 4,249 |
| HOWMET AEROSPACE INC (HWM) | 3,578 | 3,578 |
| HUDSON PACIFIC PROPERTIES INC (HPP) | 315 | 315 |
| HYATT HOTELS CORP COM CL A (H) | 898 | 898 |
| IAC INC NEW (IAC) | 2,675 | 2,675 |
| ICICI BANK LTD (IBN) | 4,112 | 4,112 |
| INTER & CO INC CLASS A COM (INTR) | 623 | 623 |
| INTERACTIVE BROKERS GROUP CL A (IBKR) | 16,785 | 16,785 |
| INTUIT INC (INTU) | 6,457 | 6,457 |
| INTUITIVE SURGICAL INC (ISRG) | 7,887 | 7,887 |
| INVENTRUST PPTYS CORP NEW (IVT) | 946 | 946 |
| INVITATION HOMES INC (INVH) | 2,702 | 2,702 |
| IRON MOUNTAIN INC (IRM) | 1,420 | 1,420 |
| JACK HENRY & ASSOC INC (JKHY) | 9,489 | 9,489 |
| JD COM INC SPON ADR CL A (JD) | 900 | 900 |
| KILROY REALTY CORPORATION (KRC) | 1,055 | 1,055 |
| KKR & CO INC CL A (KKR) | 3,083 | 3,083 |
| LCI INDS (LCII) | 2,442 | 2,442 |
| LENNOX INTL INC (LII) | 8,273 | 8,273 |
| LPL FINL HLDGS INC COM (LPLA) | 15,579 | 15,579 |
| MAKEMYTRIP LIMITED (MMYT) | 672 | 672 |
| MARKEL GROUP INC (MKL) | 12,146 | 12,146 |
| MASTERCARD INC CL A (MA) | 7,991 | 7,991 |
| MCKESSON CORP (MCK) | 4,331 | 4,331 |
| META PLATFORMS INC CL A (META) | 30,061 | 30,061 |
| MGM RESORTS INTERNATIONAL (MGM) | 19,559 | 19,559 |
| MICROSOFT CORP (MSFT) | 36,194 | 36,194 |
| NASDAQ INC COM (NDAQ) | 3,248 | 3,248 |
| NATIONAL HEALTH INVESTORS INC (NHI) | 1,094 | 1,094 |
| NETFLIX INC (NFLX) | 4,278 | 4,278 |
| NETSTREIT CORP (NTST) | 1,009 | 1,009 |
| NORDSON CP (NDSN) | 10,444 | 10,444 |
| NU HOLDGS LTD ORD SHS CL A (NU) | 1,085 | 1,085 |
| NVIDIA CORPORATION (NVDA) | 40,471 | 40,471 |
| OLLIES BARGAIN OUTLET HLDG INC (OLLI) | 7,033 | 7,033 |
| ORACLE CORP (ORCL) | 3,435 | 3,435 |
| OWENS CORNING INC (OC) | 4,705 | 4,705 |
| PALANTIR TECHNOLOGIES INC CL A (PLTR) | 2,904 | 2,904 |
| PARKER HANNIFIN CORP (PH) | 632 | 632 |
| PING AN INSURANCE ADR (PNGAY) | 2,294 | 2,294 |
| PINTEREST INC CL A (PINS) | 3,918 | 3,918 |
| PKO BANK POLSKI UNSPON ADR (PSZKY) | 1,776 | 1,776 |
| POOL CORP (POOL) | 7,329 | 7,329 |
| PROLOGIS INC COM (PLD) | 6,028 | 6,028 |
| PT BK NEGARA INDONESIA UN ADR (PTBRY) | 1,126 | 1,126 |
| QUANTA SERVICES INC (PWR) | 3,165 | 3,165 |
| QUEST DIAGNOSTICS INC (DGX) | 3,756 | 3,756 |
| REGENCY CTRS CORP (REG) | 2,961 | 2,961 |
| RESTAURANT BRANDS INTL INC COM (QSR) | 4,655 | 4,655 |
| REXFORD INDL REALTY INC (REXR) | 2,171 | 2,171 |
| ROLLINS INC (ROL) | 12,064 | 12,064 |
| RYMAN HOSPITALITY PPTYS INC (RHP) | 1,475 | 1,475 |
| SABRA HEALTH CARE REIT INC (SBRA) | 2,178 | 2,178 |
| SAIA INC (SAIA) | 8,155 | 8,155 |
| SAUL CTRS INC (BFS) | 154 | 154 |
| SERVICENOW INC (NOW) | 4,671 | 4,671 |
| SERVICETITAN INC CL A (TTAN) | 9,341 | 9,341 |
| SHOPIFY INC (SHOP) | 4,746 | 4,746 |
| SIMON PPTY GROUP INC (SPG) | 2,582 | 2,582 |
| SITEONE LANDSCAPE SUPPLY INC (SITE) | 5,797 | 5,797 |
| SMARTSTOP SELF STORAG REIT INC (SMA) | 526 | 526 |
| SNOWFLAKE INC CL A (SNOW) | 7,249 | 7,249 |
| SOLVENTUM CORP (SOLV) | 7,872 | 7,872 |
| SPOTIFY TECHNOLOGY SA (SPOT) | 3,620 | 3,620 |
| STRYKER CORP (SYK) | 4,316 | 4,316 |
| TAIWAN SMCNDCTR MFG CO LTD ADR (TSM) | 12,726 | 12,726 |
| TECK RESOURCES LTD (TECK) | 9,913 | 9,913 |
| TELEDYNE TECH INC (TDY) | 10,564 | 10,564 |
| TENCENT HLDGS LTD UNSPON ADR (TCEHY) | 11,100 | 11,100 |
| TESLA INC (TSLA) | 7,000 | 7,000 |
| TEXAS INSTRUMENTS (TXN) | 11,574 | 11,574 |
| THE CIGNA GROUP (CI) | 3,371 | 3,371 |
| THE COOPER COMPANIES INC (COO) | 10,327 | 10,327 |
| THOR INDUSTRIES INC (THO) | 6,525 | 6,525 |
| TRIMBLE INC (TRMB) | 7,744 | 7,744 |
| TRIP COM GROUP LTD ADR (TCOM) | 1,996 | 1,996 |
| TYSON FOODS INC CL A (TSN) | 12,838 | 12,838 |
| US BANCORP COM NEW (USB) | 22,465 | 22,465 |
| UL SOLUTIONS INC CLASS A (ULS) | 10,804 | 10,804 |
| UNITEDHEALTH GP INC (UNH) | 8,663 | 8,663 |
| VENTAS INC (VTR) | 6,142 | 6,142 |
| VERTEX PHARMACEUTICALS (VRTX) | 4,298 | 4,298 |
| VIATRIS INC (VTRS) | 18,065 | 18,065 |
| VICI PROPERTIES INC (VICI) | 2,924 | 2,924 |
| VISA INC CL A (V) | 6,362 | 6,362 |
| VORNADO REALTY TRUST (VNO) | 1,022 | 1,022 |
| WAL-MART DE MEXICO SA SPON ADR (WMMVY) | 1,151 | 1,151 |
| WATSCO INC (WSO) | 7,858 | 7,858 |
| WEG S.A. SPONSORED ADR (WEGZY) | 1,611 | 1,611 |
| WELLS FARGO & CO NEW (WFC) | 15,655 | 15,655 |
| WELLTOWER INC (WELL) | 8,522 | 8,522 |
| ZEBRA TECH CL-A (ZBRA) | 7,344 | 7,344 |
| ZURN ELKAY WATER SOLNS CORP (ZWS) | 12,749 | 12,749 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES MSCI EMERGING MKTS ETF (EEM) | FMV | 802 | 802 |
| ISHARES RUSSELL 1000 GRW ETF (IWF) | FMV | 3,420 | 3,420 |
| ISHARES S&P 500 VAL ETF (IVE) | FMV | 2,453 | 2,453 |
| SPDR S&P MIDCAP 400 ETF TRUST (MDY) | FMV | 9,129 | 9,129 |
| VANGUARD REAL ESTATE ETF (VNQ) | FMV | 7,013 | 7,013 |
| VANGUARD FTSE EMERGING MARKETS (VWO) | FMV | 14 | 14 |
| AMERICAN EUROPACIFIC GRW F2 (AEPFX) | FMV | 147,417 | 147,417 |
| CLEARBRIDGE SMASH SERIES EM (LCSMX) | FMV | 60,887 | 60,887 |
| THORNBURG INTL VALUE I (TGVIX) | FMV | 156,559 | 156,559 |
| VIRTUS KAR INTL SM MID CAP I (VIISX) | FMV | 113,162 | 113,162 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND IMPROVEMENTS | 1,687,636 | 861,328 | 826,308 | 826,308 |
| LAND | 289,107 | 0 | 289,107 | 289,107 |
| FURNITURE AND EQUIPMENT | 279,356 | 266,240 | 13,116 | 13,116 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 6,648 | 0 | 0 | 6,648 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE & MISCELLANEOUS EXPENSES | 54,084 | 0 | 0 | 54,084 |
| INSURANCE | 5,568 | 0 | 0 | 5,568 |
| RECRUITING FEES | 17 | 0 | 0 | 17 |
| EQUIPMENT NON-CAPITAL | 8,924 | 0 | 0 | 8,924 |
| EVENT EXPENSES | 3,065 | 0 | 0 | 3,065 |
| DIRECT ASSISTANCE | 363,821 | 0 | 0 | 363,821 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY | 884 | 884 | 884 |
| OTHER INCOME AND DISTRIBUTIONS | 412 | 412 | 412 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 73,755 |
| PRIOR PERIOD ADJUSTMENT | 2,760 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NET UNSET PURCH/SALES | 974 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 18,175 | 18,175 | 18,175 | 0 |
| INDEPENDENT CONTRACTORS | 152,915 | 0 | 0 | 152,915 |
| MARKETING FEES | 54,192 | 0 | 0 | 54,192 |
| PAYROLL FEES | 15,774 | 0 | 0 | 15,774 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 28,981 | 0 | 0 | 28,981 |
| PAYROLL TAXES | 41,776 | 0 | 0 | 41,776 |
| PERSONAL PROPERTY TAXES | 309 | 0 | 0 | 309 |