| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 80,665 | 28,059 | 20,166 |
| 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 | 20,709 | SL | 7.000000000000 | 4,212 | 0 | ||
| CONDOMINIUM | 2023-06-19 | 1,790,000 | SL | 27.500000000000 | 32,545 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DOUBLELINE CORE FIXED IN | 7,989,275 | 7,989,275 |
| SCHWAB SHORT-TERM BOND I | 7,827,627 | 7,827,627 |
| SCHWAB US AGGREGATE BOND | 3,809,060 | 3,809,060 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB FUNDAMENTAL US | 8,363,078 | 8,363,078 |
| VANGUARD EXTENDED | 3,930,619 | 3,930,619 |
| VANGUARD S&P 500 ETF | 10,443,014 | 10,443,014 |
| VANGUARD SHORT INFLATION | 3,779,631 | 3,779,631 |
| CHAMPLAIN MID CAP ISTIT | 3,898,964 | 3,898,964 |
| DODGE & COX INTERNTIONAL | 6,440,092 | 6,440,092 |
| GQG PARTNERS EMERGING MKTS | 3,233,490 | 3,233,490 |
| GRANDEUR PEAK EMERGING MKTS | 2,317,902 | 2,317,902 |
| JOHCM INTERNATIONAL SELECT | 6,292,871 | 6,292,871 |
| KOPERNIK GLOCAL ALL CAP | 3,676,276 | 3,676,276 |
| PRIMECAP ODYSSEY GROWTH | 8,441,460 | 8,441,460 |
| SEGALL BRYANT & HAMILL | 1,956,068 | 1,956,068 |
| VIRTUS ALPHASIMPLEX MANA | 3,625,609 | 3,625,609 |
| ACI WORLDWIDE INC | 10,618 | 10,618 |
| ADDUS HOMECARE CORP | 17,549 | 17,549 |
| ALBANY INTL CO | 28,582 | 28,582 |
| AMEDISYS INC | 25,286 | 25,286 |
| AMERESCO INC | 22,454 | 22,454 |
| AMERN EAGLE OUTFITRS | 26,365 | 26,365 |
| AMN HEALTHCARE SRVCS | 11,681 | 11,681 |
| AMPHASTAR PHARMA INC | 18,988 | 18,988 |
| ARIS WATER SOLUTIONS INC | 10,488 | 10,488 |
| AXCELIS TECHNOLOGIES | 30,737 | 30,737 |
| A10 NETWORKS INC | 36,376 | 36,376 |
| BADGER METER INC | 15,128 | 15,128 |
| BARRETT BUSINESS SVC | 13,085 | 13,085 |
| BOISE CASCADE CO | 20,956 | 20,956 |
| CA WATER SERVICE GRP | 13,486 | 13,486 |
| CACTUS INC | 28,148 | 28,148 |
| CAMBIUM NETWORKS CORP | 12,216 | 12,216 |
| CBIZ INC | 25,349 | 25,349 |
| CENTURY COMMUNITIES | 33,995 | 33,995 |
| COHERENT CORP | 33,866 | 33,866 |
| COHERUS BIOSCIENCES | 9,141 | 9,141 |
| COMFORT SYSTEMS USA | 60,465 | 60,465 |
| CONSENSUS CLOUD SOLUTION | 12,109 | 12,109 |
| CORCEPT THERAPEUTICS | 14,096 | 14,096 |
| D M C GLOBAL INC | 14,303 | 14,303 |
| DIODES INC | 26,813 | 26,813 |
| DORMAN PRODUCTS INC | 26,775 | 26,775 |
| DRIL QUIP | 23,386 | 23,386 |
| ENSIGN GROUP INC | 60,930 | 60,930 |
| EVERCORE INC | 16,763 | 16,763 |
| EVERTEC INC | 21,248 | 21,248 |
| EXLSERVICE HOLDINGS | 29,369 | 29,369 |
| EXPONENT INC | 22,186 | 22,186 |
| FRANKLIN ELECTRIC CO | 18,267 | 18,267 |
| GENTHERM INC | 26,023 | 26,023 |
| GLACIER BANCORP INC | 38,262 | 38,262 |
| GLOBUS MEDICAL INC | 28,617 | 28,617 |
| HEALTHCARE SVC GROUP | 13,471 | 13,471 |
| HOPE BANCORP INC | 18,011 | 18,011 |
| INSTEEL INDUSTRIES | 32,278 | 32,278 |
| IRADIMED CORP | 12,817 | 12,817 |
| J & J SNACK FOOD CORP | 20,893 | 20,893 |
| JACK IN THE BOX INC | 19,020 | 19,020 |
| KULICKE & SOFFS INDS | 21,286 | 21,286 |
| LA-Z-BOY INC | 27,062 | 27,062 |
| LAKELAND FINL | 18,245 | 18,245 |
| LANDSTAR SYS INC | 29,241 | 29,241 |
| LEMAITRE VASCULAR | 32,240 | 32,240 |
| LITHIA MOTORS INC | 39,843 | 39,843 |
| LUMENTUM HOLDINGS INC | 15,307 | 15,307 |
| MA COM TECH SOLUTN | 32,533 | 32,533 |
| MASTEC INC | 22,262 | 22,262 |
| MAXIMUS INC | 18,030 | 18,030 |
| MEDIFAST INC | 10,755 | 10,755 |
| MEDPACE HOLDINGS INC | 60,386 | 60,386 |
| METHODE ELECTRONICS | 28,844 | 28,844 |
| MILLERKNOLL INC | 21,771 | 21,771 |
| N V E CORP | 17,568 | 17,568 |
| NEOGEN CORP | 31,573 | 31,573 |
| O S I SYSTEMS INC | 28,133 | 28,133 |
| OLLIES BARGAIN OUTLET HO | 21,097 | 21,097 |
| OMNICELL INC | 11,440 | 11,440 |
| ONTO INNOVATION INC | 33,179 | 33,179 |
| PEDIATRIX MEDICAL GROUP | 10,556 | 10,556 |
| PERFICIENT INC | 15,139 | 15,139 |
| PERFORMANCE FOOD GROUP | 37,756 | 37,756 |
| PHIBRO ANIMAL HEALTH | 11,742 | 11,742 |
| PHOTRONICS INC | 22,179 | 22,179 |
| QUAKER HOUGHTON | 25,824 | 25,824 |
| QUALYS INC | 21,983 | 21,983 |
| R B C BEARINGS INC | 39,315 | 39,315 |
| R P C INC | 15,536 | 15,536 |
| ROGERS CORP | 20,207 | 20,207 |
| SELECT WATER SOLUTIONS | 15,757 | 15,757 |
| SHAKE SHACK | 19,271 | 19,271 |
| SHUTTERSTOCK INC | 11,104 | 11,104 |
| SITEONE LANDSCAPE SUPPLY | 32,663 | 32,663 |
| STERLING INFRASTRUCTURE | 33,501 | 33,501 |
| SUPERNUS PHARMA | 18,348 | 18,348 |
| SYNAPTICS INC | 19,394 | 19,394 |
| TETRA TECH INC | 47,741 | 47,741 |
| TEXAS ROADHOUSE | 20,901 | 20,901 |
| US PHYSICAL THERAPY | 29,060 | 29,060 |
| UFP INDS INC | 40,427 | 40,427 |
| VISHAY PRECISION GRP | 18,262 | 18,262 |
| WD-40 CO | 12,671 | 12,671 |
| WESBANCO INC | 23,528 | 23,528 |
| YETI HOLDINGS INC | 23,094 | 23,094 |
| ZIFF DAVIS INC | 20,627 | 20,627 |
| ZYNEX INC | 14,168 | 14,168 |
| 1ST FINL BANK | 23,543 | 23,543 |
| EASTERLY GOVT PPTYS | 9,865 | 9,865 |
| GETTY REALTY CORP | 18,672 | 18,672 |
| LTC PROPERTIES INC | 10,824 | 10,824 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST | FMV | 1,266 | 1,266 |
| SPUR VENTURES V LP | FMV | 5,134,228 | 11,784,910 |
| PDX PHARMACEUTICALS | FMV | 3,500,000 | 3,500,000 |
| CRAFT3 | FMV | 1,000,000 | 1,000,000 |
| KANE 1 LLC | FMV | 2,572 | 2,572 |
| ENDEAVOUR ASSOCIATES FUND VII LP | FMV | 66,764 | 1,051,317 |
| THE HIGHCLERE INTERNATIONAL INVESTORS SMALLER COMPANIES FUND | FMV | 5,759,735 | 5,243,610 |
| BPEA IV LP | FMV | 1,086,408 | 5,470,935 |
| BPEA V LP | FMV | 7,783,378 | 5,759,900 |
| BPEA VI LP | FMV | 1,100,000 | 1,730,030 |
| ACCOLADE PARTNERS GROWTH II-A LP | FMV | 1,329,780 | 1,793,571 |
| ACCOLADE PARTNERS GROWTH III-A LP | FMV | 210,000 | 217,041 |
| ABRY PARTNERS IX LP | FMV | 3,651,161 | 5,276,788 |
| ABRY ADVANCED SECURITIES FUND IV LP | FMV | 1,519,506 | 2,705,443 |
| SPUR VENTURES VI LP | FMV | 7,288,125 | 8,424,795 |
| KEI HOLDING COMPANY | FMV | 4,466,699 | 4,466,699 |
| ABBOTT SECONDARY OPPORTUNITIES II LP | FMV | 2,793,052 | 4,280,098 |
| SPUR VENTURES VII LP | FMV | 630,000 | 684,481 |
| OAKTREE OPPORTUNITIES FUND XI FEEDER (CAYMAN) LP | FMV | 2,556,855 | 2,556,855 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & EQUIPMENT | 29,483 | 24,921 | 4,562 | |
| CONDOMINIUM | 1,790,000 | 32,545 | 1,757,455 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 48,759 | 0 | 48,759 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ART | 35,299 | 34,799 | 34,799 |
| PROGRAM-RELATED INVESTMENTS | 800,000 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 11,422 | 0 | 11,422 | |
| INSURANCE | 5,050 | 0 | 4,349 | |
| DUES AND SUBSCRIPTIONS | 3,583 | 0 | 3,583 | |
| IT SUPPORT | 7,039 | 0 | 7,039 | |
| ADVERTISING | 2,745 | 0 | 2,745 | |
| BANK & MERCHANT FEES | 280 | 280 | 0 | |
| ALTERNATIVE INVESTMENT EXPENSES | 0 | 1,354,119 | 0 | |
| SPONSORSHIP | 20,350 | 0 | 20,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 2,049,754 | 770,197 | 2,049,754 |
| REFUND OF PRIOR YEAR TAXES | 518,856 | 518,856 | |
| PROGRAM-RELATED INVESTMENTS | 14,159 | 14,159 | 14,159 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN FROM INVESTMENTS | 7,924,402 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE LIABILITY | 0 | 185,919 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 312,215 | 312,215 | 0 | |
| CONSULTING | 23,828 | 0 | 23,828 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 0 | 15,571 | 0 | |
| EXCISE TAXES | 280,000 | 0 | 0 | |
| STATE TAXES | 2,194 | 0 | 0 |