| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 58,126 | 19,863 | 29,063 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & EQUIPMENT | 2018-01-31 | 29,483 | 12,285 | SL | 7.000000000000 | 4,212 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DOUBLELINE CORE FIXED | 4,475,831 | 4,475,831 |
| PIMCO DIVERSIFIED INC | 3,258,554 | 3,258,554 |
| SCHWAB SHORT-TERM BOND | 4,027,169 | 4,027,169 |
| SCHWAB US AGGREGATE BOND | 4,018,370 | 4,018,370 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD EXTENDED | 4,518,450 | 4,518,450 |
| VANGUARD FTSE EMERGING | 2,701,604 | 2,701,604 |
| VANGUARD S&P 500 ETF | 6,736,712 | 6,736,712 |
| VANGUARD SHRT INF PROT | 4,448,820 | 4,448,820 |
| CAUSEWAY INTERNATIONAL | 8,259,741 | 8,259,741 |
| CHAMPLAIN SMALL COMPANY | 3,711,059 | 3,711,059 |
| DFA GLOBAL REAL ESTATE | 3,283,629 | 3,283,629 |
| DODGE & COX GLOBAL STOCK | 9,233,422 | 9,233,422 |
| GQG PARTNERS EMERGING MARKETS | 3,381,580 | 3,381,580 |
| GRANDEUR PEAK EMERGING MARKETS | 2,123,798 | 2,123,798 |
| HARDING LOEVNER GLOBAL | 8,908,200 | 8,908,200 |
| JOHCM INTERNATIONAL SELE | 8,261,384 | 8,261,384 |
| KOPERNIK GLOBAL ALL-CAP | 4,259,259 | 4,259,259 |
| PRIMECAP ODYSSEY GROWTH | 11,776,649 | 11,776,649 |
| SCHWAB FUNDAMENTAL US LA | 12,271,436 | 12,271,436 |
| SCHWAB INTERNATIONAL IND | 804,090 | 804,090 |
| SCHWAB S&P 500 INDEX | 3,322,562 | 3,322,562 |
| SEGALL BRYANT & HAMILL | 2,447,199 | 2,447,199 |
| ACI WORLDWIDE INC | 14,817 | 14,817 |
| ADDUS HOMECARE CORP | 26,744 | 26,744 |
| ALBANY INTL CO | 24,854 | 24,854 |
| AMEDISYS INC | 39,175 | 39,175 |
| AMERN EAGLE OUTFITRS | 32,992 | 32,992 |
| AMN HEALTHCARE SRVCS | 56,639 | 56,639 |
| AXON ENTERPRISE INC | 37,209 | 37,209 |
| A10 NETWORKS INC | 48,016 | 48,016 |
| BOISE CASCADE CO | 28,694 | 28,694 |
| CA WATER SERVICE GRP | 23,426 | 23,426 |
| CAMBIUM NETWORKS CORP F | 13,353 | 13,353 |
| CASEYS GEN STORES | 34,536 | 34,536 |
| CENTURY COMMUNITIES | 38,278 | 38,278 |
| CMC MATLS INC | 41,980 | 41,980 |
| COHERUS BIOSCIENCES | 32,718 | 32,718 |
| COMFORT SYSTEMS USA | 48,184 | 48,184 |
| COMPUTER PROGRMS&SYS | 15,207 | 15,207 |
| CONSENSUS CLOUD SOLUTION | 13,715 | 13,715 |
| CORCEPT THERAPEUTICS | 20,948 | 20,948 |
| CRACKER BARREL OLD COUNT | 11,706 | 11,706 |
| DIODES INC | 58,529 | 58,529 |
| DORMAN PRODUCTS INC | 30,626 | 30,626 |
| DRIL QUIP | 8,305 | 8,305 |
| EMCOR GROUP INC | 61,275 | 61,275 |
| EMERGENT BIOSOLUTION | 31,038 | 31,038 |
| ENSIGN GROUP INC | 74,892 | 74,892 |
| EVERCORE INC | 16,166 | 16,166 |
| EVERTEC INC | 31,987 | 31,987 |
| EXPONENT INC | 26,965 | 26,965 |
| GENTHERM INC | 42,147 | 42,147 |
| GLACIER BANK KALISPELL | 44,623 | 44,623 |
| GLOBUS MEDICAL INC | 40,937 | 40,937 |
| HEALTHCARE SVC GROUP | 28,446 | 28,446 |
| HOPE BANCORP INC | 27,140 | 27,140 |
| IES HLDGS INC | 29,624 | 29,624 |
| II-VI INC | 53,434 | 53,434 |
| INSTEEL INDUSTRIES | 27,469 | 27,469 |
| IPG PHOTONICS CORP | 30,297 | 30,297 |
| IROBOT CORP | 19,698 | 19,698 |
| J & J SNACK FOOD COR | 22,114 | 22,114 |
| L H C GROUP | 28,818 | 28,818 |
| LA-Z-BOY INC | 30,137 | 30,137 |
| LAKELAND FINL | 27,648 | 27,648 |
| LANDSTAR SYS INC | 39,384 | 39,384 |
| LEMAITRE VASCULAR | 44,956 | 44,956 |
| LITHIA MOTORS INC | 44,543 | 44,543 |
| LUMENTUM HOLDINGS INC | 37,443 | 37,443 |
| MASTEC INC | 33,221 | 33,221 |
| MEDIFAST INC | 20,943 | 20,943 |
| MEDNAX INC | 27,210 | 27,210 |
| MEDPACE HOLDINGS INC | 56,151 | 56,151 |
| METHODE ELECTRONICS | 64,511 | 64,511 |
| MILLERKNOLL INC | 39,190 | 39,190 |
| MONRO INC | 13,693 | 13,693 |
| N V E CORP | 15,231 | 15,231 |
| NATUS MEDICAL INC | 30,778 | 30,778 |
| NEOGEN CORP | 43,684 | 43,684 |
| O S I SYSTEMS INC | 14,632 | 14,632 |
| OLLIES BARGAIN OUTLET HO | 17,507 | 17,507 |
| OMNICELL INC | 58,463 | 58,463 |
| ONTO INNOVATION INC | 89,690 | 89,690 |
| PENNANT GROUP INC | 6,578 | 6,578 |
| PERFICIENT INC | 22,496 | 22,496 |
| PERFORMANCE FOOD GROUP C | 30,884 | 30,884 |
| PHIBRO ANIMAL HEALTH | 19,705 | 19,705 |
| PHOTRONICS INC | 32,799 | 32,799 |
| QUAKER HOUGHTON | 25,386 | 25,386 |
| QUALYS INC | 25,523 | 25,523 |
| R B C BEARINGS INC | 34,133 | 34,133 |
| RADNET INC | 28,273 | 28,273 |
| ROGERS CORP | 46,137 | 46,137 |
| SEMTECH CORP | 62,607 | 62,607 |
| SHAKE SHACK | 22,947 | 22,947 |
| SHUTTERSTOCK INC | 17,408 | 17,408 |
| SITEONE LANDSCAPE SUPPLY | 33,919 | 33,919 |
| SLEEP NUMBER CORP | 39,296 | 39,296 |
| SUPERNUS PHARMA | 40,066 | 40,066 |
| T T E C HOLDINGS INC | 39,118 | 39,118 |
| TANDEM DIABETES CARE | 24,986 | 24,986 |
| TETRA TECH INC | 50,261 | 50,261 |
| U S PHYSICAL THERAPY | 35,927 | 35,927 |
| UFP INDS INC | 39,196 | 39,196 |
| VISHAY PRECISION GRP | 19,896 | 19,896 |
| WD-40 CO | 28,868 | 28,868 |
| WESBANCO INC | 19,489 | 19,489 |
| WOLVERINE WORLD WIDE | 28,868 | 28,868 |
| YETI HOLDINGS INCORPORAT | 23,358 | 23,358 |
| ZIFF DAVIS INC | 35,032 | 35,032 |
| ZYNEX INC | 14,427 | 14,427 |
| 1ST FINL BANKSH | 43,621 | 43,621 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST | FMV | 1,214 | 1,214 |
| CITY OFFICE REIT INCO | FMV | 20,331 | 20,331 |
| EASTERLY GOVT PPTYS | FMV | 12,446 | 12,446 |
| GETTY REALTY CORP | FMV | 25,351 | 25,351 |
| LTC PROPERTIES INC | FMV | 7,408 | 7,408 |
| SPUR VENTURES V LP | FMV | 7,176,674 | 7,176,674 |
| PDX PHARMACEUTICALS | FMV | 3,500,000 | 3,500,000 |
| KANE 1 LLC | FMV | 5,205 | 5,205 |
| ENDEAVOUR ASSOCIATES FUND VII LP | FMV | 590,489 | 590,489 |
| THE HIGHCLERE INTERNATIONAL INVESTORS SMALLER COMPANIES FUND | FMV | 6,503,701 | 6,503,701 |
| BPEA V LP | FMV | 2,591,799 | 2,591,799 |
| BPEA IV LP | FMV | 4,219,623 | 4,219,623 |
| ABRY PARTNERS IX LP | FMV | 2,792,119 | 2,792,119 |
| ABRY ADVANCED SECURITIES FUND IV LP | FMV | 2,250,651 | 2,250,651 |
| SPUR VENTURES VI LP | FMV | 4,086,077 | 4,086,077 |
| KEI HOLDING COMPANY | FMV | 4,839,886 | 4,839,886 |
| ABBOTT SECONDARY OPPORTUNITIES II LP | FMV | 359,322 | 359,322 |
| SPUR VENTURES VII LP | FMV | 174,637 | 174,637 |
| OAKTREE OPPORTUNITIES FUND XI FEEDER (CAYMAN) LP | FMV | 1,088,465 | 1,088,465 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & EQUIPMENT | 29,483 | 16,497 | 12,986 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 13,760 | 0 | 13,760 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ART | 6,509 | 6,509 | 6,509 |
| PROGRAM-RELATED INVESTMENTS | 800,000 | 800,000 | 800,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 3,700 | 0 | 3,700 | |
| INSURANCE | 2,665 | 0 | 2,665 | |
| DUES AND SUBSCRIPTIONS | 4,617 | 0 | 4,617 | |
| ALTERNATIVE INVESTMENT EXPENSES | 1,091,343 | 1,058,286 | 0 | |
| IT SUPPORT | 6,891 | 0 | 6,891 | |
| ADVERTISING | 20,000 | 0 | 20,000 | |
| BANK & MERCHANT FEES | 288 | 288 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALTERNATIVE INVESTMENTS | 481,793 | 373,601 | 481,793 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN FROM INVESTMENTS | 10,106,105 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 237,127 | 237,297 | 0 | |
| CONSULTING | 93,691 | 0 | 93,691 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 871,041 | 0 | 0 | |
| PAYROLL TAXES | 12,135 | 0 | 12,135 |