| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax compliance | 5,810 | 1,905 | 2,905 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Harbourvest Ptrs Co-Inv Fd IV LP | Purchased | 36,428 | Cost | 0 | 36,428 | |||||
| OrbiMed Royalty & Credit Opportunities III LP | Purchased | 12 | Cost | 0 | 12 | |||||
| OrbiMed Royalty & Credit Opportunities III LP | Purchased | 19,861 | Cost | 0 | 19,861 | |||||
| Harbourvest Ptrs Co-Investment Fd IV AIV LP | Purchased | 9,432 | Cost | 0 | 9,432 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 4100 shs Alibaba Group Holding Ltd Spons ADR | 487,039 | 487,039 |
| .1 shs Apollo Coml Real Est REIT | 6 | 6 |
| 228 shs Aptargroup Inc | 27,892 | 27,892 |
| 648 shs Azek Co Inc Class | 29,964 | 29,964 |
| .10 shs Bank Of Hawaii Corp | 8 | 8 |
| 5400 shs Berkshire Hathaway Class | 1,614,600 | 1,614,600 |
| 18278 shs BNY Mellon Global Emerging Markets | 448,179 | 448,179 |
| 459 shs Bumble Inc Class | 15,542 | 15,542 |
| 432 shs Casella Waste Systems Inc | 36,901 | 36,901 |
| 708 shs Chemours Co | 23,760 | 23,760 |
| 18872 shs Conestoga Small Cap Growth Fund | 1,640,046 | 1,640,046 |
| 554 shs Cryoport Inc | 32,780 | 32,780 |
| 18544 shs Delaware Emerging Mkts Fund CL I | 452,120 | 452,120 |
| 517 shs Digitalocean Holdings Inc | 41,531 | 41,531 |
| 4825 shs Dodge & Cox Intl Stock Fund | 228,179 | 228,179 |
| 182 shs Euronet Worldwide Inc | 21,689 | 21,689 |
| 238 shs Evercore Inc CL A | 32,266 | 32,266 |
| 187 shs Five9 Inc | 25,679 | 25,679 |
| 1700 shs General Elec Co | 160,622 | 160,622 |
| 584 shs Gentex Corp | 20,364 | 20,364 |
| 408 shs Globus Medical Inc | 29,458 | 29,458 |
| 34338 shs Goldman Sachs Emerging Markets Equity | 1,001,632 | 1,001,632 |
| 263 shs Goosehead Insurance Inc | 34,211 | 34,211 |
| 721 shs Halozyme Therapeutic | 28,991 | 28,991 |
| 22234 shs Harding Loevner Intl Eqty Port Inst | 668,589 | 668,589 |
| 532 shs Healthequity Inc | 23,536 | 23,536 |
| 885 shs Helmerich & Payne | 20,984 | 20,984 |
| 252 shs Herc Holdings Inc | 39,527 | 39,527 |
| 399 shs Hexcel Corp | 20,668 | 20,668 |
| 133 shs Idacorp Inc | 15,066 | 15,066 |
| 98 shs Inspire Medical Systems Inc | 22,546 | 22,546 |
| 10199 shs Invesco Developing Markets Fund | 479,356 | 479,356 |
| 1350 shs iShares Core S&P 500 ETF | 643,937 | 643,937 |
| 4178 shs iShares Core S&P Mid Cap ETF | 800,439 | 800,439 |
| 8354 shs iShares MSCI Emerging Markets ETF | 408,136 | 408,136 |
| 5375 shs iShares S&P 500 Value ETF | 841,886 | 841,886 |
| 41486 shs Johcm International Select Inst | 398,032 | 398,032 |
| 28249 shs John Hancock Disciplined Value Mid Cap | 781,936 | 781,936 |
| 115 shs Jones Lang Lasalle Inc | 30,974 | 30,974 |
| 11000 shs Kraneshares CSI China Internet ETF | 401,390 | 401,390 |
| 76 shs Lennox Interntnl | 24,792 | 24,792 |
| 421 shs Lightspeed Commerce Inc | 17,021 | 17,021 |
| 104 shs Littelfuse Inc | 32,594 | 32,594 |
| 1162 shs Livent Corp | 28,330 | 28,330 |
| 0.1 shs Louisiana Pac Corp | 14 | 14 |
| 239 shs Marriot Vacations Worldwide Corp | 40,309 | 40,309 |
| 325 shs Natera Inc 00500 | 30,352 | 30,352 |
| 999 shs Neogenomics Inc | 34,086 | 34,086 |
| 10866 shs New Germany CF | 160,918 | 160,918 |
| 651 shs New York Times Co | 31,445 | 31,445 |
| 39376 shs Nuance Mid Cap Value Institutional | 546,151 | 546,151 |
| 4467 shs Oakmark Intl FD Inst | 125,245 | 125,245 |
| 1626 shs Oatly Group Ab | 12,943 | 12,943 |
| 464 shs Olin Corp | 26,689 | 26,689 |
| 1248 shs Outfront Media Inc REIT | 33,471 | 33,471 |
| 985 shs Paycor HCM Inc | 28,378 | 28,378 |
| 40911 shs Pear Tree Polaris Foreign Value Small Cap | 686,899 | 686,899 |
| 1038 shs Petco Health & Wellness | 20,542 | 20,542 |
| 156 shs Primerica Inc | 23,983 | 23,983 |
| 329 shs Rexford Industrial Realty Inc | 26,674 | 26,674 |
| 108 shs Saia Inc | 36,399 | 36,399 |
| 760 shs Seacoast BK Corp Fla | 26,896 | 26,896 |
| 4305 shs Select Sector Health Care SPDR ETF | 606,595 | 606,595 |
| 256 shs Siteone Landscape Supply Inc | 62,024 | 62,024 |
| 267 shs Sitime Corp | 78,108 | 78,108 |
| 1128 shs Sotera Health Co | 26,564 | 26,564 |
| .1 shs Stepan Co | 54 | 54 |
| 37972 shs TCG BDC Inc | 521,357 | 521,357 |
| 5163 shs T Rowe Price Blue Chip Growth Fund | 920,216 | 920,216 |
| 9008 shs T Rowe Price Intl Discovery Fund | 759,048 | 759,048 |
| 3711 shs T Rowe Price Mid Cap Growth Fund | 435,676 | 435,676 |
| 31193 shs T Rowe Price Value Fund | 1,491,011 | 1,491,011 |
| 2071 shs Technipfmc LTD | 12,260 | 12,260 |
| 354 shs Timken Co | 24,549 | 24,549 |
| 56484 shs Touchstone Sands Capital Select Growth | 1,081,104 | 1,081,104 |
| 516 shs Ttec Holdings Inc | 46,757 | 46,757 |
| 42614 shs Tweedy Browne Intl Value Fund II | 725,307 | 725,307 |
| 1319 shs Under Armour Inc Class | 27,950 | 27,950 |
| .1 shs Unifirst Corp Mass | 15 | 15 |
| 118 shs United Therapeutics | 25,497 | 25,497 |
| 932 shs Univar Solutions Inc | 26,422 | 26,422 |
| 24967 shs Vaneck Vectors Morningstar Wide Moat | 1,900,251 | 1,900,251 |
| 4912 shs Vanguard Financials ETF | 474,323 | 474,323 |
| 226 shs Visteon Corp | 25,118 | 25,118 |
| 91 shs WD-40 Co | 22,262 | 22,262 |
| 8984 shs Wells Fargo Bank N A | 431,037 | 431,037 |
| 350 shs Wintrust Finl | 31,787 | 31,787 |
| 644 shs Zurn WTR Solutions Corp | 23,442 | 23,442 |
| AvantStay, Inc. | 1,149,976 | 1,149,976 |
| Briq Technologies Inc-Series B | 199,998 | 199,998 |
| DailyPay, Inc. | 500,000 | 500,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Afore Capital II, LP | FMV | 360,890 | 360,890 |
| Ares Energy Infrastructure Fund V | FMV | 262,745 | 262,745 |
| Argosy Credit Partners, L.P. | FMV | 262,745 | 262,745 |
| Argosy Real Estate Part III, LLC | FMV | 2,040,492 | 2,040,492 |
| Base10 Wonolo Coinvest I, LLC | FMV | 500,000 | 500,000 |
| BREP Asia II | FMV | 424,049 | 424,049 |
| Carlyle Structured Credit Fund LP | FMV | 283,654 | 283,654 |
| Edison Partners IX, LP | FMV | 1,595,924 | 1,595,924 |
| Eniac Special Kappa LLC (XWing) | FMV | 250,000 | 250,000 |
| Eniac Ventures V, L.P. | FMV | 92,879 | 92,879 |
| HarbourVest Partners Co-Inv Fund IV AIV LP | FMV | 129,354 | 129,354 |
| HarbourVest Partners Co-Inv Fund IV | FMV | 908,120 | 908,120 |
| Kayne Anderson Real Estate Debt II | FMV | 280,490 | 280,490 |
| New 2nd Capital, LLC | FMV | 284,708 | 284,708 |
| New Mountain Partners VI Access Offshore | FMV | 105,850 | 105,850 |
| OrbiMed Asia Partners III | FMV | 874,708 | 874,708 |
| OrbiMed Royalty & Credit Opportunities III LP | FMV | 161,975 | 161,975 |
| Percheron Capital Fund I-A LP | FMV | 930,384 | 930,384 |
| Private Equity Co-Investment Partners II | FMV | 783,370 | 783,370 |
| Private Equity Managers (2017) LP | FMV | 919,042 | 919,042 |
| Rel Space -Series D (Tribe IV, Series 6) | FMV | 1,502,611 | 1,502,611 |
| REMUS Cap Ser Co-Inv LP (Cogito) | FMV | 500,000 | 500,000 |
| Rescale - Republic Master Fund | FMV | 1,500,000 | 1,500,000 |
| Saturn Aggregator Holdings LLC | FMV | 1,000,000 | 1,000,000 |
| Strategic Partners Offshore VIII LP | FMV | 368,612 | 368,612 |
| Team8 Capital I, LP | FMV | 1,178,512 | 1,178,512 |
| TH Fund I (ThreeFlow), Equal Ventures | FMV | 750,000 | 750,000 |
| Tribe Capital Fund II, LP | FMV | 1,191,734 | 1,191,734 |
| Vintage VII Offshore | FMV | 478,224 | 478,224 |
| West Street Capital Partners VII LP | FMV | 610,263 | 610,263 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 881 | 881 | 0 | |
| Passthrough K-1 expense | 243,844 | 240,519 | 0 | |
| Telephone expense | 126 | 0 | 126 | |
| Computer supplies | 1,372 | 0 | 1,372 | |
| Form 8940 user fee | 2,500 | 0 | 2,500 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Passthrough K-1 income | 136,423 | 169,069 | 136,423 |
| Description | Amount |
|---|---|
| Unrealized appreciation in value of investments | 5,417,932 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 4,960 | 4,960 | 0 | |
| Payroll processing fees | 340 | 0 | 340 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF tax | 30,000 | 0 | 0 | |
| Foreign tax | 9,616 | 9,616 | 0 |