| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEES | 3,000 | 1,500 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PGIM HIGH YIELD-Q #1067 | 314,176 | 312,823 |
| PIMCO HIGH YIELD FD-INST #108 | 290,193 | 315,832 |
| COHEN & STEERS PR SEC&INC-F #6639 | 417,400 | 416,045 |
| ISHARES JP MORGAN USD EMERGING | 397,097 | 420,425 |
| PIMCO EM MKTS CORP BD FD INS #1948 | 415,499 | 416,284 |
| ISHARES CMBS ETF | 73,801 | 72,121 |
| ISHARES MBS ETF | 77,954 | 78,424 |
| VANGUARD SHORT TERM BOND ETF | 535,641 | 528,628 |
| ABBVIE INC 3.600% 5/14/25 | 38,815 | 37,220 |
| ANTHEM INC 3.650% 12/01/27 | 32,143 | 32,912 |
| AT&T INC 4.450% 4/01/24 | 25,987 | 26,685 |
| BANK OF AMERICA CORP 3.248% 10/21/27 | 33,229 | 31,932 |
| BANK OF MONTREAL 2.500% 6/28/24 | 31,026 | 30,937 |
| BRISTOL-MYERS SQUIBB 1.125% 11/13/27 | 28,982 | 29,323 |
| CAPITAL ONE FINANCIA 3.750% 3/09/27 | 31,977 | 32,478 |
| CHEVRON CORP 1.554% 5/11/25 | 30,915 | 30,254 |
| CITIGROUP INC 2.700% 10/27/22 | 29,529 | 30,472 |
| COMCAST CORP 4.150% 10/15/28 | 39,596 | 37,463 |
| CVS HEALTH CORP 1.300% 8/21/27 | 24,638 | 24,236 |
| DIGITAL REALTY TRUST 3.700% 8/15/27 | 32,564 | 32,510 |
| DOLLAR GENERAL CORP 3.250% 4/15/23 | 31,594 | 30,725 |
| EQUINIX INC 1.550% 3/15/28 | 35,199 | 33,665 |
| GOLDMAN SACHS GROUP 3.750% 5/22/25 | 41,730 | 42,688 |
| HALLIBURTON COMPANY 3.500% 8/01/23 | 2,030 | 2,065 |
| HP ENTERPRISE CO 1.450% 4/01/24 | 35,768 | 35,224 |
| JPMORGAN CHASE & CO 2.950% 10/01/26 | 41,070 | 42,226 |
| LOWE'S COS INC 1.700% 10/15/30 | 37,450 | 38,004 |
| METLIFE INC 3.600% 4/10/24 | 31,076 | 31,664 |
| MITSUBISHI UFJ FIN 3.761% 7/26/23 | 44,527 | 44,843 |
| MORGAN STANLEY 3.625% 1/20/27 | 39,978 | 37,946 |
| PIMCO MTGE OPPORTUNITIES-IS #2075 | 216,000 | 213,044 |
| PNC FINANCIAL SERVIC 2.550% 1/22/30 | 35,588 | 33,925 |
| ROYAL BANK OF CANADA 0.875% 1/20/26 | 39,265 | 38,919 |
| SUMITOMO MITSUI FINL 2.784% 7/12/22 | 33,177 | 33,406 |
| SUNTRUST BANKS INC 4.000% 5/01/25 | 37,181 | 37,766 |
| WALT DISNEY COMPANY/ 2.000% 9/01/29 | 36,420 | 35,810 |
| WESTPAC BANKING CORP 3.400% 1/25/28 | 44,883 | 46,715 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES CORE S & P 500 ETF | 2,044,054 | 3,422,403 |
| BOOKING HOLDINGS INC | 38,512 | 52,783 |
| DOLLAR GENERAL CORP | 11,752 | 14,386 |
| NIKE INC CL B | 37,630 | 75,002 |
| O'REILLY AUTOMOTIVE INC | 20,197 | 36,018 |
| ROSS STORES INC | 5,093 | 6,743 |
| TARGET CORP | 24,523 | 75,218 |
| WALT DISNEY CO | 41,148 | 53,437 |
| CVS HEALTH CORPORATION | 38,426 | 68,086 |
| MONDELEZ INTERNATIONAL INC | 50,344 | 69,626 |
| SYSCO CORP | 34,663 | 50,272 |
| BLACKROCK INC | 44,585 | 91,556 |
| BLACKSTONE INC | 45,845 | 69,224 |
| CITIGROUP INC. | 72,890 | 79,111 |
| JPMORGAN CHASE & CO | 73,849 | 112,429 |
| KKR & CO INC -A | 17,070 | 47,084 |
| MOODYS CORP | 5,993 | 10,936 |
| MSCI INC | 5,296 | 12,254 |
| PROGRESSIVE CORP OHIO | 7,729 | 9,957 |
| ABBVIE INC | 48,334 | 60,253 |
| ELI LILLY & CO COM | 38,218 | 80,104 |
| IDEXX CORP | 6,141 | 15,145 |
| MERCK & CO INC NEW | 56,787 | 57,863 |
| THERMO FISHER SCIENTIFIC INC | 24,899 | 66,724 |
| UNITEDHEALTH GROUP INC | 64,222 | 133,067 |
| FASTENAL CO | 11,531 | 19,795 |
| RAYTHEON TECHNOLOGIES CORP | 62,647 | 65,061 |
| ROPER TECHNOLOGIES INC | 22,870 | 29,020 |
| UNION PACIFIC CORP | 49,572 | 75,579 |
| UNITED PARCEL SERVICE-CL B | 45,748 | 93,238 |
| WASTE MANAGEMENT INC | 58,089 | 73,436 |
| ADOBE INC | 78,733 | 280,128 |
| AGILENT TECHNOLOGIES INC | 4,287 | 5,588 |
| ALPHABET INC CL C | 93,526 | 231,487 |
| APPLE INC | 69,787 | 285,000 |
| AUTODESK INC | 20,120 | 29,806 |
| BLOCK INC | 1,938 | 4,522 |
| BROADCOM INC | 38,437 | 93,157 |
| CISCO SYSTEMS INC | 66,360 | 84,282 |
| COGNIZANT TECH SOLUTIONS CRP COM | 44,107 | 58,999 |
| LAM RESEARCH CORP COM | 19,971 | 75,511 |
| MICROCHIP TECHNOLOGY INC COM | 10,584 | 20,546 |
| MICROSOFT CORP | 99,638 | 294,280 |
| TE CONNECTIVITY LTD | 32,485 | 58,082 |
| VISA INC-CLASS A SHRS | 40,341 | 49,843 |
| AIR PRODS & CHEMS INC COM | 4,661 | 6,694 |
| CELANESE CORP | 48,062 | 78,988 |
| ISHARES RUSSELL MID-CAP ETF | 769,861 | 1,219,832 |
| CARMAX INC | 21,718 | 37,246 |
| DOMINOS PIZZA INC | 13,196 | 22,573 |
| ETSY INC | 12,842 | 12,480 |
| HASBRO INC | 48,135 | 50,381 |
| HILTON WORLDWIDE HOLDINGS IN | 20,548 | 37,750 |
| HYATT HOTELS CORP | 5,820 | 8,152 |
| INTERPUBLIC GROUP COS INC | 39,238 | 57,486 |
| LENNAR CORPORATION CLASS A COMMON | 11,617 | 24,742 |
| LIBERTY BROADBAND CORP | 20,224 | 27,709 |
| LIBERTY FORMULA ONE COMMON STOCK | 584 | 1,009 |
| LIBERTY FORMULA ONE COMMON STOCK | 7,995 | 13,976 |
| VAIL RESORTS INC COM | 12,256 | 19,018 |
| BROWN FORMAN CORP CL B | 2,963 | 3,643 |
| ARES MANAGEMENT CORP-A | 4,290 | 5,851 |
| BROWN & BROWN INC | 9,310 | 19,819 |
| CBRE GROUP INC | 8,338 | 20,074 |
| CREDIT ACCEPTANCE CORP MICHIGAN | 6,371 | 13,754 |
| FIRST REPUBLIC BANK/SAN FRANCI | 4,738 | 9,706 |
| FNF GROUP | 1,459 | 2,818 |
| MARKEL HOLDINGS | 21,791 | 27,148 |
| COPART INC COM | 22,435 | 41,089 |
| GRACO INC | 15,629 | 24,992 |
| HEICO CORP CL A | 17,884 | 22,620 |
| LIVE NATION ENT INC | 13,031 | 28,127 |
| TELEDYNE TECHNOLOGIES INC | 10,171 | 16,602 |
| TORO CO | 14,380 | 19,882 |
| TRANSDIGM GROUP INC | 31,072 | 45,812 |
| VERISK ANALYTICS INC | 9,657 | 15,096 |
| ANSYS INC | 11,047 | 20,858 |
| ASPEN TECHNOLOGY INC COM | 16,967 | 22,830 |
| BLACK KNIGHT INC | 20,164 | 25,862 |
| COGNEX CORP | 3,029 | 3,499 |
| COSTAR GROUP, INC | 39,854 | 41,175 |
| ELECTRONIC ARTS INC | 43,937 | 56,717 |
| FACTSET RESH SYS INC COM | 11,609 | 21,384 |
| GARTNER INC | 5,614 | 14,041 |
| GUIDEWIRE SOFTWARE INC | 20,621 | 21,344 |
| HENRY JACK & ASSOC INC COM | 8,097 | 9,685 |
| MANHATTAN ASSOCIATES, INC COM | 8,822 | 26,122 |
| METTLER-TOLEDO INTL INC | 14,249 | 28,853 |
| QUALTRICS INTERNATIONAL INC | 1,526 | 1,274 |
| TRANSUNION | 10,535 | 17,431 |
| TYLER TECHNOLOGIES INC | 29,312 | 37,119 |
| VERISIGN INC COM | 17,724 | 22,590 |
| APTARGROUP INC COM | 5,390 | 6,002 |
| MARTIN MARIETTA MATLS INC COM | 7,316 | 15,859 |
| VULCAN MATERIALS COMPANY | 18,211 | 31,760 |
| LIBERTY BROADBAND CORP | 4,896 | 7,080 |
| ISHARES RUSSELL 2000 ETF | 394,039 | 565,023 |
| ACUSHNET HOLDINGS CORP | 15,268 | 27,124 |
| BRIGHT HORIZONS FAMILY SOLUTIO | 6,179 | 5,287 |
| LCI INDUSTRIES | 12,896 | 12,625 |
| HAIN CELESTIAL GROUP INC | 19,820 | 38,775 |
| PRICESMART INC | 7,228 | 8,707 |
| ARTISAN PARTNERS ASSET MANAGEM | 5,437 | 11,100 |
| FIRST HAWAIIAN INC | 16,742 | 23,312 |
| HOWARD HUGHES CORP/THE | 7,483 | 9,567 |
| KENNEDY-WILSON HOLDINGS INC | 3,447 | 4,943 |
| MOELIS & CO | 9,080 | 18,253 |
| PRIMERICA INC | 20,365 | 24,676 |
| RLI CORP COM | 9,389 | 12,555 |
| CORVEL CORP | 22,039 | 24,752 |
| COLFAX CORPORATION | 1,979 | 3,264 |
| DONALDSON CO INC | 6,514 | 7,348 |
| EMCOR GROUP INC COM | 16,589 | 29,300 |
| FTI CONSULTING INC COM | 22,869 | 33,599 |
| LANDSTAR SYS INC COM | 24,161 | 25,063 |
| SIMPSON MFG INC COM | 17,258 | 30,734 |
| WATTS WATER TECHNOLOGIES INC | 13,320 | 26,601 |
| RBC BEARINGS INC | 13,274 | 17,571 |
| SUMMIT MATERIALS INC | 3,269 | 8,148 |
| JPMORGAN US SMALL COMP-A #1297 | 559,315 | 781,118 |
| ISHARES CORE MSCI EAFE ETF | 458,083 | 576,221 |
| TWEEDY BROWNE INTL VAL #1 | 234,678 | 250,808 |
| VANGUARD INTL GRTH FD-ADM #581 | 255,500 | 219,563 |
| GARMIN LTD | 29,677 | 42,894 |
| DIAGEO PLC - ADR | 47,132 | 64,941 |
| BROOKFIELD INFRASTRUCTURE-A | 20,260 | 25,324 |
| AON PLC | 4,791 | 7,815 |
| ARCH CAPITAL GROUP LTD | 7,284 | 10,935 |
| BROOKFIELD ASSET MANAGE-CL A | 31,666 | 59,716 |
| MANULIFE FINANCIAL CORP | 58,043 | 71,226 |
| TORONTO DOMINION BK ONT COM NEW | 48,215 | 74,763 |
| MEDTRONIC PLC | 39,265 | 40,346 |
| EATON CORP PLC | 61,921 | 78,633 |
| FLEX LTD | 19,449 | 37,577 |
| RIGHTMOVE PLC-UNSP ADR | 18,303 | 27,959 |
| PERIMETER SOLUTIONS SA | 3,544 | 4,084 |
| AMERICAN NEW WORLD FUND #36 | 510,399 | 941,856 |
| CALVERT EMERG MRKTS EQTY-R6 #1258 | 453,104 | 552,941 |
| ISHARES CORE MSCI EMERGING ETF | 490,956 | 560,289 |
| IHS MARKIT LTD | 1,428 | 2,525 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SBA COMMUNICATIONS CORP | AT COST | 23,738 | 36,957 |
| BREP IX ASP FUND R/I1E | FMV | 255,209 | 255,209 |
| BRIDGE MULTIFAMILY IV ASP FUND R/I1E | FMV | 400,426 | 400,426 |
| INVESCO OPTIMUM YIELD DIVERSIF ETF | AT COST | 324,840 | 392,133 |
| ABBEY CAP FUTURES STRAT-I #231 | AT COST | 82,492 | 82,851 |
| ACAP STRATEGIC FUND-W #6 | AT COST | 400,000 | 552,997 |
| APOLLO CREDIT STRATEGIES ASP R/I1E | FMV | 540,020 | 540,020 |
| GRAHAM ABSOLUTE RETURN ASP R/INT I1E | FMV | 618,620 | 618,620 |
| SHANNON RIVER ASP FUND R/I1E | FMV | 213,681 | 213,681 |
| BC DOUBLE IMPACT II ASP FUND R/I1E | FMV | 74,351 | 74,351 |
| ICAP STEPSTONE TACT GRWTH III LP-TE | FMV | 76,212 | 76,212 |
| ICAPITAL HARBOURVEST DOVER ST X TE | FMV | 122,886 | 122,886 |
| ORBIMED ASIA PARTNERS IV ASP R/I1E | FMV | 115,600 | 115,600 |
| STRATEGIC PARTNERS VIII ASP R/I1E | FMV | 133,401 | 133,401 |
| ICAP OAKTREE OPP XI OFFSH ACC FD LP | AT COST | 74,712 | 74,712 |
| LS DISTRESSED XI ASP FUND R/I1E | FMV | 66,230 | 66,230 |
| Description | Amount |
|---|---|
| STOCK COST BASIS ADJUSTMENT | 1,003,011 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP PASS THROUGH | 40,123 | 40,123 | 40,123 |
| US EXCISE TAX REFUND | 2,745 | 2,745 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 354,028 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNT MANAGEMENT FEES | 77,551 | 77,551 | 0 | |
| GRANT MANAGEMENT FEES | 21,185 | 0 | 21,185 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX PAID | 8,817 | 8,817 | 0 |