| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 38,000 | 19,000 | 19,000 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE CONDOMINIUM | 1998-01-01 | 4,653,359 | 4,524,545 | SL | 20.000000000000 | 6,396 | 0 | ||
| FURNITURE AND EQUIPMENT | 2018-01-01 | 690,968 | 544,351 | SL | 5.000000000000 | 39,219 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EATON VANCE INC FD BSTN-IN | 11,326,749 | 11,326,749 |
| PACIFIC FUNDS FLOATING RATE INCOME I | 22,923,413 | 22,923,413 |
| ROWE T PRICE INSTL INCOME FDS INC HIGH YIELD | 11,311,673 | 11,311,673 |
| SPDR PORTFOLIO SHORT TERM CORPORATE BOND ETF | 20,205,045 | 20,205,045 |
| VANGUARD TOTAL BOND MARKET ETF | 33,974,495 | 33,974,495 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ACI WORLDWIDE INC COM STK | 516,024 | 516,024 |
| AERCAP HOLDINGS N.V. | 379,828 | 379,828 |
| AGREE RLTY CORP COM | 146,288 | 146,288 |
| ALAMO GROUP INC COM | 208,407 | 208,407 |
| ALLEGIANT TRAVEL CO COM | 158,984 | 158,984 |
| ALPHABET INC CAP STK USD0.001 CL C | 2,578,189 | 2,578,189 |
| ALPHABET INC CAPITAL STOCK | 614,172 | 614,172 |
| AMAZON COM INC COM | 1,980,598 | 1,980,598 |
| AMERIS BANCORP COM | 245,419 | 245,419 |
| AMERISAFE INC COM | 118,318 | 118,318 |
| AON PLC | 1,298,118 | 1,298,118 |
| ARCHAEA ENERGY INC CL A | 73,175 | 73,175 |
| ARTIVION INC COM | 112,739 | 112,739 |
| ATKORE INC | 101,405 | 101,405 |
| ATRICURE INC COM STK | 210,884 | 210,884 |
| AVIENT CORPORATION | 346,274 | 346,274 |
| AZENTA INC COM US | 216,531 | 216,531 |
| BALCHEM CORP COM | 169,949 | 169,949 |
| BGC PARTNERS INC CL A | 272,662 | 272,662 |
| BOOT BARN HLDGS INC | 259,881 | 259,881 |
| BWX TECHNOLOGIES INC | 312,800 | 312,800 |
| CAPITAL ONE FINL CORP | 452,100 | 452,100 |
| CASTLE BIOSCIENCES INC | 82,525 | 82,525 |
| CATHAY GENERAL BANCORP INC | 208,115 | 208,115 |
| CBIZ INC COM | 654,047 | 654,047 |
| CENT GARDEN & PET CO CL A | 217,048 | 217,048 |
| CERENCE INC COM | 153,280 | 153,280 |
| CHEMOCENTRYX INC COM STK | 80,102 | 80,102 |
| CHURCHILL DOWNS INC COM | 230,060 | 230,060 |
| CHUYS HOLDINGS INC COM USD | 73,402 | 73,402 |
| CIRCOR INTL INC COM | 276,910 | 276,910 |
| CITIGROUP INC COM | 1,382,629 | 1,382,629 |
| COGNYTE SOFTWARE LTD COM NPV WI | 118,857 | 118,857 |
| COHEN & STEERS INC COM | 222,487 | 222,487 |
| COLFAX REVERSE SPLIT ENOVIS | 621,606 | 621,606 |
| COLUMBIA BKG SYS INC COM | 377,000 | 377,000 |
| COMCAST CORP NEW-CL A | 1,237,011 | 1,237,011 |
| COMMUNITY HEALTHCARE TR INC REIT | 316,804 | 316,804 |
| COVETRUS INC COM | 136,235 | 136,235 |
| CRYOPORT INC COM | 177,037 | 177,037 |
| DESCARTES SYS GROUP INC COM | 221,913 | 221,913 |
| DISH NETWORK CORP CL A COM STK | 510,508 | 510,508 |
| ELEVANCE HEALTH, INC | 1,010,517 | 1,010,517 |
| ENDAVA PLC ADS | 267,664 | 267,664 |
| ESCO TECHNOLOGIES INC | 165,942 | 165,942 |
| EVERI HLDGS INC COM | 98,851 | 98,851 |
| FB FINL CORP COM | 498,102 | 498,102 |
| FIRST MERCHANTS CORP COM | 559,567 | 559,567 |
| FIVE BELOW INC COM USD0.01 | 136,754 | 136,754 |
| FORWARD AIR CORP COM | 484,481 | 484,481 |
| FULLER H B CO COM | 368,469 | 368,469 |
| GEN MTRS CO COM | 613,035 | 613,035 |
| GENERAL ELECTRIC CO | 1,172,562 | 1,172,562 |
| GLACIER BANCORP INC NEW COM | 245,795 | 245,795 |
| GLOBUS MED INC CL A NEW COM STK | 254,144 | 254,144 |
| GQG PARTNER EM EQUITY | 9,643,548 | 9,643,548 |
| GRAND CANYON ED INC COM STK | 180,248 | 180,248 |
| HALOZYME THERAPEUTICS INC COM | 251,313 | 251,313 |
| HEALTHEQUITY INC COM | 136,480 | 136,480 |
| HEARTLAND EXPRESS INC COM | 59,980 | 59,980 |
| HELEN TROY LTD COM STK | 137,881 | 137,881 |
| HELIOS TECHNOLOGIES INC | 292,793 | 292,793 |
| HILTON WORLDWIDE HLDGS INC | 1,014,247 | 1,014,247 |
| HORACE MANN EDUCATORS CORP COM | 163,275 | 163,275 |
| HOSTESS BRANDS INC CL A | 118,313 | 118,313 |
| HOULIHAN LOKEY INC CL A | 245,032 | 245,032 |
| HOWARD HUGHES CORP COM | 323,660 | 323,660 |
| ICF INTL INC COM STK | 191,461 | 191,461 |
| ICU MED INC COM | 103,718 | 103,718 |
| IDACORP INC COM | 173,818 | 173,818 |
| INDEPENDENT BK CORP MASS COM | 108,353 | 108,353 |
| INTEGRA LIFESCIENCES HLDG CORP COM | 187,706 | 187,706 |
| INTRA-CELLULAR THERAPIES INC COM | 60,191 | 60,191 |
| ISHARES MSCI EAFE INTERNATIONAL K | 32,048,396 | 32,048,396 |
| KAMAN CORP COM | 229,083 | 229,083 |
| KAR AUCTION SVCS INC COM STK | 359,479 | 359,479 |
| LHC GROUP INC COM | 173,733 | 173,733 |
| LIBERTY BROADBAND CORP COM SER C COM SERC | 1,499,036 | 1,499,036 |
| LIGAND PHARMACEUTICALS INCORPORATED CL B | 95,765 | 95,765 |
| LITHIA MTRS INC COM CL A | 577,865 | 577,865 |
| LYONDELLBASELL IND N V COM USD0.01 CL 'A' | 247,545 | 247,545 |
| MACOM TECHNOLOGY SOLUTIONS HOLDINGS INC COM STK | 336,690 | 336,690 |
| MAGNOLIA OIL & GAS CORP CL A CL A | 546,437 | 546,437 |
| MARRIOTT INTL INC NEW COM STK CL A | 1,335,470 | 1,335,470 |
| MATADOR RES CO COM | 188,292 | 188,292 |
| MEDICAL PPTYS TR INC COM REIT | 260,686 | 260,686 |
| MEDPACE HLDGS INC COM | 279,667 | 279,667 |
| META PLATFORMS INC | 2,073,261 | 2,073,261 |
| MICROSOFT CORP COM | 2,947,172 | 2,947,172 |
| MINERALS TECHNOLOGIES INC COM | 207,746 | 207,746 |
| MLP RATTLER MIDSTREAM LP COM NPV | 165,886 | 165,886 |
| MODIVCARE INC COM | 399,790 | 399,790 |
| MORGAN STANLEY COM STK | 1,495,958 | 1,495,958 |
| NASPERS SPON ADR EACH REP | 116,250 | 116,250 |
| NATIONAL HEALTH INVS INC COM | 115,860 | 115,860 |
| NETFLIX INC COM STK | 1,424,168 | 1,424,168 |
| NEWMARK GROUP INC CL A | 423,574 | 423,574 |
| NEXSTAR MEDIA GROUP INC CL A | 601,504 | 601,504 |
| NORTHWESTERN CORP COM | 196,973 | 196,973 |
| NOVANTA INC NOVANTA INC | 274,722 | 274,722 |
| OCEANFIRST FINL CORP COM | 163,081 | 163,081 |
| OLLIES BARGAIN OUTLET HLDGS INC COM | 94,702 | 94,702 |
| OPEN LENDING CORP CL A CL A | 52,828 | 52,828 |
| OSI SYS INC COM | 237,660 | 237,660 |
| OXFORD INDS INC COM | 495,012 | 495,012 |
| PAC PREMIER BANCORP COM | 790,833 | 790,833 |
| PACWEST BANCORP DEL COM | 735,864 | 735,864 |
| PATRICK INDS INC COM | 237,067 | 237,067 |
| PAYCOR HCM INC COM | 135,004 | 135,004 |
| PAYLOCITY HLDG CORP COM | 203,806 | 203,806 |
| PERFORMANCE FOOD GROUP CO COM | 273,046 | 273,046 |
| PHREESIA INC COM | 236,337 | 236,337 |
| PRIMORIS SVCS CORP COM | 159,947 | 159,947 |
| PROGYNY INC COM | 174,916 | 174,916 |
| PROSUS N.V. ADR NASPERS NEWCO | 279,065 | 279,065 |
| RAPID7 INC COM | 290,694 | 290,694 |
| RBC BEARINGS INC COM | 252,664 | 252,664 |
| REVOLVE GROUP INC CL A | 86,862 | 86,862 |
| RITCHIE BROS AUCTIONEERS INC COM | 203,829 | 203,829 |
| RUTHS HOSPITALITY GROUP INC | 184,791 | 184,791 |
| RYMAN HOSPITALITY PPTYS INC COM | 174,724 | 174,724 |
| SAFRAN ADR | 420,460 | 420,460 |
| SEACOAST BKG CORP FLA COM NEW COM NEW | 240,723 | 240,723 |
| SHYFT GROUP INC COM | 169,548 | 169,548 |
| SILGAN HLDGS INC COM | 627,135 | 627,135 |
| SILICON LABORATORIES INC COM | 248,736 | 248,736 |
| SILICON MOTION TECHNOLOGY CORP | 683,076 | 683,076 |
| SKYLINE CHAMPION CORPORATION COM | 411,091 | 411,091 |
| SPECTRUM BRANDS HLDGS INC COM USD0.01 | 437,294 | 437,294 |
| SPX CORP COM | 225,173 | 225,173 |
| STAG INDL INC COM | 333,802 | 333,802 |
| STARWOOD PROPERTY TRUST INC COM REIT | 496,498 | 496,498 |
| STIFEL FINL CORP COM | 226,541 | 226,541 |
| SUPERNUS PHARMACEUTICALS INC COM STK | 197,792 | 197,792 |
| SYNEOS HEALTH INC COM | 304,446 | 304,446 |
| TEREX CORP NEW COM | 107,678 | 107,678 |
| TEXAS ROADHOUSE INC COMMON STOCK | 307,570 | 307,570 |
| TRINITY IND INC COM | 167,791 | 167,791 |
| UFP INDUSTRIES INC COM | 291,488 | 291,488 |
| UNITEDHEALTH GROUP INC COM | 1,341,718 | 1,341,718 |
| US ECOLOGY CASH MERGER US ECOLOGY | 81,223 | 81,223 |
| VANGUARD INDEX FUNDS S&P 500 ETF SHSNEW | 100,622,400 | 100,622,400 |
| VERACYTE INC COM | 129,327 | 129,327 |
| VERINT SYS INC COM | 422,495 | 422,495 |
| VERRA MOBILITY CORP | 401,026 | 401,026 |
| VIAVI SOLUTIONS INC COM | 228,179 | 228,179 |
| VIPER ENERGY PARTNERS LP COM | 293,098 | 293,098 |
| VISA INC COM CL A STK | 336,767 | 336,767 |
| WALT DISNEY CO | 489,762 | 489,762 |
| WELLS FARGO & CO NEW COM STK | 1,095,815 | 1,095,815 |
| WIDEOPENWEST INC COM | 171,235 | 171,235 |
| WILEY JOHN & SONS INC CL A | 369,220 | 369,220 |
| WILLIS TOWERS WATSON PLC COM USD0.000115 | 422,257 | 422,257 |
| WOLVERINE WORLD WIDE INC COM | 118,841 | 118,841 |
| WOODWARD INC COM | 181,704 | 181,704 |
| ZIFF DAVIS INC COM USD0.001 | 569,710 | 569,710 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AG ASIA REALTY HOLDINGS LP | FMV | 191,387 | 191,387 |
| AG REALTY FUND VII (TE), LP | FMV | 105,690 | 105,690 |
| VINTAGE VI OFFSHORE LP | FMV | 6,934,407 | 6,934,407 |
| PRIVATE EQUITY MANAGERS (2020) OFFSHORE SCSP | FMV | 5,779,954 | 5,779,954 |
| PRIVATE EQUITY MANAGERS 2013 OFFSHORE | FMV | 8,776,298 | 8,776,298 |
| PRIVATE EQUITY MANAGERS 2014 OFFSHORE LP | FMV | 7,267,916 | 7,267,916 |
| PRIVATE EQUITY MANAGERS 2015 OFFSHORE LP | FMV | 7,620,380 | 7,620,380 |
| PRIVATE EQUITY MANAGERS 2016 OFFSHORE | FMV | 8,804,729 | 8,804,729 |
| PRIVATE EQUITY MANAGERS 2017 OFFSHORE SCSP | FMV | 25,471,648 | 25,471,648 |
| PRIVATE EQUITY MANAGERS 2018 OFFSHORE SCSP | FMV | 15,098,878 | 15,098,878 |
| PRIVATE EQUITY MANAGERS 2019 OFFSHORE | FMV | 15,733,619 | 15,733,619 |
| PRIVATE EQUITY MANAGERS 2021 OFFSHORE SCSP | FMV | 306,670 | 306,670 |
| BRENTWOOD ASSOCIATES PRIVATE EQUITY IV LP | FMV | 4,828,989 | 4,828,989 |
| PRIVATE CREDIT MANAGERS II OFFSHORE LP | FMV | 9,386,433 | 9,386,433 |
| PRIVATE CREDIT MANAGERS III OFFSHORE LP | FMV | 9,239,593 | 9,239,593 |
| CF ARROWSTREET CAPITAL GLOBAL EQUITY LONG/SHORT FUND LTD | FMV | 8,966,629 | 8,966,629 |
| CF ARTISAN FOCUS DYNAMIC EQUITY SELECT LTD | FMV | 15,259,323 | 15,259,323 |
| CF CANDLESTICK CAYMAN FEEDER LTD CL A | FMV | 7,098,505 | 7,098,505 |
| CF CANTILLON GLOBAL EQTY FD | FMV | 20,630,090 | 20,630,090 |
| CF CANUTE OFFSHORE, LTD | FMV | 10,319,677 | 10,319,677 |
| CF CRABEL SPC LTD A FEE 1 SER 261 FD | FMV | 4,076,863 | 4,076,863 |
| CF DES O HOLDINGS OFFSHORE LTD CLASS NIE-SER8 | FMV | 11,298,114 | 11,298,114 |
| CF EGERTON LG SHORT FD (USD) LTD | FMV | 8,402,233 | 8,402,233 |
| CF EMPYREAN CAPITAL OS ERISA FD LTD | FMV | 6,143,266 | 6,143,266 |
| CF GS ARTISAN DYNAMIC EQUITY ( GLOBAL EQUITY) OFFSHORE LP | FMV | 18,459,153 | 18,459,153 |
| CF GS ONON US EQTY MANGERS PORTFOLIO 4 OFFSHORE LP | FMV | 54,510,253 | 54,510,253 |
| CF HG VORA SPECIAL OPPORTUNITIES FUND, LTD CL A | FMV | 9,783,496 | 9,783,496 |
| CF HH ASIA LTD | FMV | 3,932,995 | 3,932,995 |
| CF HOLOCENE ADVISORS OFFSHORE FUND LTD. CLASS A | FMV | 7,710,986 | 7,710,986 |
| CF MCDONALD DYNAMIC EQUITY SERIE OFFSHORE LP | FMV | 24,619,272 | 24,619,272 |
| CF OAKTREE EMERGING MARKETS EQUITY FUND | FMV | 13,926,129 | 13,926,129 |
| CF ROKOS GBL MACRO FD LTD CLASS B | FMV | 3,675,149 | 3,675,149 |
| CF SILVER POINT CAPITAL OFFSHORE LTD CL | FMV | 8,780,375 | 8,780,375 |
| CF SYSTEMATICA DIVERSIFIED LTD CL A | FMV | 3,870,926 | 3,870,926 |
| CF TWO SIGMA ABSOLUTE RETURN ENHANCED CAYMAN LTD | FMV | 8,516,736 | 8,516,736 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE CONDOMINIUM | 4,653,359 | 4,530,941 | 122,418 | |
| FURNITURE AND EQUIPMENT | 690,968 | 583,570 | 107,398 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 2,984 | 0 | 2,984 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST AND DIVIDENDS RECEIVABLE | 30,899 | 27,626 | 27,626 |
| PREPAID TAXES | 61,417 | 61,417 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 72,089 | 9,751 | 63,062 | |
| OFFICE COPIER MAILING AND FAX | 10,794 | 486 | 10,438 | |
| OFFICE & COMPUTER SUPPLIES | 140,836 | 6,509 | 128,695 | |
| GRANT RELATED EXPENSES | 69,000 | 0 | 69,000 | |
| DIRECT CHARITABLE | 1,147,849 | 0 | 1,136,844 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GRANT REFUNDS | 10,511 | 10,511 |
| Description | Amount |
|---|---|
| NET CHANGE IN UNREALIZED GAIN ON SECURITIES (NET OF DEFERRED TAX) | 60,778,800 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX PAYABLE | 2,685,483 | 3,542,217 |
| CURRENT FEDERAL EXCISE TAX PAYABLE | 55,053 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGERS FEES | 805,757 | 805,757 | 0 | |
| CUSTODIAN BANK FEES | 147,751 | 147,751 | 0 | |
| CONSULTING & EMPLOYMENT FEES | 213,761 | 0 | 218,540 | |
| INVESTMENT ADVISORY FEES | 1,440,543 | 1,440,543 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE AND UNRELATED BUSINESS INCOME TAXES | 618,530 | 0 | 0 |