| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE 4.25 111428 | 97,447 | 99,471 |
| APPLE INC 1.65 051130 | 135,082 | 115,448 |
| BANK AMERICA 3.248 102127 | 126,499 | 123,689 |
| BANK NOVA SCOTIA 2.70 080326 | 125,775 | 118,453 |
| BB&T CORP 3.70 060525 | 114,069 | 107,471 |
| CHEVRON 3.85 011528 | 135,764 | 123,277 |
| COMCAST 3.95 101525 | 111,432 | 108,493 |
| CUMMINS 1.5 090130 | 102,004 | 104,241 |
| DISNEY WALT 1.85 073026 | 104,766 | 102,882 |
| DOLLAR GENERAL 5.45 070533 | 98,653 | 101,782 |
| ENTERPRISE PROD 4.15 101628 | 100,394 | 93,795 |
| FIFTH THIRD BANCORP 2.55 050527 | 102,115 | 92,238 |
| GOLDMAN SACHS 3.85 012627 | 121,539 | 121,565 |
| JPMORGAN CHASE 3.20 061526 | 127,859 | 125,436 |
| KEURIG DR PEPPER 3.2 050130 | 80,163 | 73,546 |
| KIMBERLY CLARK 3.1 032630 | 132,448 | 116,602 |
| KINDER MORAGAN 5.2 060133 | 96,674 | 99,398 |
| LAM RESEARCH 4.00 031529 | 106,471 | 98,668 |
| LOWES COS 3.65 040529 | 99,652 | 86,746 |
| MARKLE CORP 3.50 110127 | 101,663 | 95,004 |
| NRISTOL MYERS SQUIBB 5.9 111533 | 138,366 | 141,639 |
| PEPSICO 2.75 043025 | 98,533 | 97,389 |
| PFIZER 3.45 031529 | 114,441 | 120,439 |
| PNC FINANCIAL 3.45 042329 | 116,276 | 118,347 |
| PRICELINE GROUP 3.55 031528 | 95,934 | 96,588 |
| PURCHASED INTEREST | 1,359 | 1,359 |
| ROPER IND 3.80 121526 | 97,523 | 97,794 |
| ROYAL BANK OF CANADA 2.25 110124 | 115,710 | 112,101 |
| SALESFORCE 3.7 041128 | 141,003 | 127,380 |
| SOUTHERN CO 3.25 070126 | 100,344 | 101,289 |
| STATE STREET CORP 2.40 012430 | 120,781 | 102,643 |
| TARGET CORP 2.65 091530 | 128,270 | 111,899 |
| TMOBIL USA 3.875 041530 | 95,679 | 94,830 |
| TORONTO DOMINION BANK 3.5 071923 | 147,777 | 124,759 |
| US BANCORP 2.375 072226 | 114,910 | 117,337 |
| WELLS FARGO 4.15 012429 | 94,053 | 97,197 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 89BIO INC | 29,199 | 36,571 |
| ACCEL ENTERTAINMENT | 85,716 | 85,426 |
| ACUITY BRANDS | 61,537 | 93,812 |
| AIR LEASE CORP | 108,164 | 150,565 |
| AMERICAN EAGLE | 88,141 | 124,844 |
| AMERICAN WOODMARK | 134,134 | 150,417 |
| API GROUP CORP | 40,402 | 66,086 |
| ARCHBEST CORP | 41,696 | 48,084 |
| ARMSTRONG WORLD IND | 88,092 | 99,303 |
| ARROW ELECTRONICS | 66,420 | 82,763 |
| AVITA MEDICAL INC | 51,639 | 43,835 |
| BLACKBAUD INC | 38,655 | 44,477 |
| BRIGHTVIEW HOLDINGS | 67,960 | 50,571 |
| BWX TECHNOLOGIES | 58,877 | 85,938 |
| CARPENTER TECHNOLOGY | 59,230 | 120,643 |
| CHART INDUSTRIES | 55,822 | 62,166 |
| CHEESECAKE FACTORY | 37,558 | 40,156 |
| COLUMBIA BANKING SYS | 124,727 | 128,277 |
| COMMERCE BANCSHARES | 106,915 | 131,284 |
| COPA HOLDINGS | 69,038 | 114,071 |
| DARLING INGREDIANTS | 41,485 | 63,347 |
| DENTSPLY SIRONA INC | 122,408 | 138,445 |
| DMC GLOBAL INC | 160,833 | 88,642 |
| DOCGO | 46,237 | 37,755 |
| DOUBLEVERIFY HOLDINGS | 66,588 | 82,240 |
| DRAFTKINGS INC | 21,264 | 69,725 |
| DREAM FINDERS HOMES | 54,159 | 118,777 |
| DYNATRACE INC | 22,665 | 52,557 |
| EMERALD HOLDINGS | 37,202 | 44,587 |
| ENERPAC TOOL GROUP | 74,383 | 114,411 |
| ESAB CORPORATION | 33,478 | 88,872 |
| ESSENT GROUP LTD | 69,950 | 135,542 |
| EVOLV TECHNOLOGIES HLDGS | 35,675 | 38,274 |
| EXACT SCIENCES | 88,265 | 128,873 |
| FERROGLOBE | 22,992 | 60,491 |
| FIRSTCASH HOLDINGS INC | 25,917 | 47,692 |
| FLOWERS FOODS INC | 79,930 | 68,093 |
| GATES INDUSTRIAL | 96,357 | 110,849 |
| GENERAL RESTAURANT GROUP | 16,044 | 10,469 |
| GENIUS SPORTS LTD | 67,792 | 86,495 |
| GENTEX CORP | 87,840 | 100,201 |
| GILDAN ACTIVEWEAR | 98,300 | 156,043 |
| GLACIER BANCORP | 161,323 | 188,130 |
| GORMAN RUPP CO | 38,516 | 45,834 |
| GREEN THIMB IND | 57,246 | 42,733 |
| GRID DYNAMICS HLDGS | 50,779 | 59,652 |
| GUIDEWIRE SOFTWARE INC | 38,089 | 42,417 |
| HANESBRANDS | 125,459 | 51,602 |
| HANOVER INS GROUP INC | 38,894 | 37,397 |
| HASBRO INC | 55,174 | 64,846 |
| HELEN OF TROY LTD | 175,425 | 148,596 |
| HERITAGE GLOBAL INC | 38,492 | 34,772 |
| I3 VERTICALS INC | 43,034 | 40,414 |
| INGREDION | 60,247 | 71,630 |
| INTEGER HOLDINGS CORP | 107,909 | 135,740 |
| INTEGRA LIFESCI HLDGS | 124,177 | 110,182 |
| INTRA CELLULAR THERAPIES | 83,014 | 104,565 |
| JEFFRIES FINL GROUP INC | 58,270 | 63,888 |
| KOHLS CORP | 55,310 | 58,765 |
| KURA ONCOLOGY | 60,612 | 60,367 |
| LANTHEUS HOLDINGS | 68,943 | 68,386 |
| LATTICE SEMICONDUCTOR CORP | 38,890 | 41,187 |
| LIVENT CORP | 40,774 | 73,071 |
| MAGNITE INC | 41,131 | 43,599 |
| MALIBU BOATS INC | 97,780 | 114,574 |
| MASTEC INC | 40,085 | 43,690 |
| MATRIX SVC CO | 39,968 | 73,849 |
| MKS INSTRUMENTS | 92,928 | 112,128 |
| MODINE MANUFACTURING | 41,702 | 52,894 |
| NAVITAS SEMICONDUCTOR CORP | 39,628 | 41,908 |
| NEWPARK RES INC | 46,401 | 45,577 |
| PERION NETWORK | 92,198 | 128,481 |
| PERMIAN RESOURCES CORP | 65,679 | 91,976 |
| PERRIGO CO PLC | 126,804 | 107,803 |
| PGT INNOVATIONS | 36,409 | 126,170 |
| PINNACLE FINL PARTNERS | 37,110 | 55,210 |
| PIPER SANDLER COMPANIES | 39,781 | 46,166 |
| POWERSCHOOL HOLDINGS | 59,287 | 91,908 |
| PRIMORIS SVCS CORP | 59,807 | 78,309 |
| PURECYCLE TECHNOLOGIES | 75 | 4,390 |
| QUIDELORTHO CORP | 80,904 | 72,005 |
| RENAISSANCERE HOLDINGS | 118,688 | 131,320 |
| RESERVOIR MEDIA | 11,277 | 6,273 |
| RINGCENTRAL INC | 42,033 | 50,008 |
| RUSH ENTERPRISES INC | 40,375 | 112,571 |
| SEACOAST BKG CORP | 47,356 | 63,580 |
| SHARKNINJA INC | 28,825 | 33,772 |
| SHIFT4 PMTS INC | 30,927 | 31,446 |
| SHIMMICK CORP | 49,742 | 46,900 |
| SKECHERS USA INC | 36,481 | 60,158 |
| SM ENERGY CORP | 47,201 | 103,963 |
| SMART GLOBAL HLDGS | 84,691 | 95,048 |
| SPROUT SOCIAL INC | 42,364 | 43,438 |
| STEELCASE INC | 88,835 | 92,612 |
| STERLING INFRASTRUCTURE | 55,397 | 206,372 |
| STEWART INFO SERVICES CORP | 65,965 | 92,238 |
| STIFEL FINL CORP | 63,570 | 67,974 |
| STONERIDGE INC | 78,217 | 80,041 |
| SYMBIOTIC INC | 1,813 | 9,342 |
| TECNOGLASS INC | 167,196 | 194,542 |
| UNIVERSAL DISPLAY | 42,009 | 63,307 |
| VAREX IMAGING | 119,455 | 105,575 |
| VERITEX HOLDINGS | 94,772 | 110,067 |
| VERONA PHARMA PLC | 43,278 | 68,347 |
| WILLIAMS HOLDINGS LTD | 57,045 | 48,411 |
| WINNEBAGO INDUSTRIES | 117,033 | 207,708 |
| WOODWARD INC | 85,744 | 143,753 |
| WSFS FINANCIAL CORP | 125,215 | 116,203 |
| XPONENTIAL FITNESS INC | 55,993 | 50,181 |
| ZETA GLOBAL HOLDINGS | 61,793 | 82,123 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKROCK STRAT INC OPP PORT | AT COST | 2,400,615 | 2,355,105 |
| COLUMBIA PYRFORD INTL STK | AT COST | 4,389,861 | 4,848,048 |
| DFA EMERGING MKTS CORE EQ FD | AT COST | 1,323,753 | 1,554,052 |
| DFA INTL SMALL CAP VALUE | AT COST | 2,471,611 | 2,785,384 |
| FIDELITY 500 INDEX FD | AT COST | 1,696,515 | 2,826,275 |
| FRONTIER MARKET SELECT FUND | AT COST | 822,765 | 1,078,325 |
| GREENLIGHT MASTERS OFFSHORE ! LTD | AT COST | 1,000,000 | 2,435,410 |
| HUNTER STREET MASTER FD I LP | AT COST | 903,562 | 1,244,682 |
| HUNTER STREET MASTER FD II LP | AT COST | 823,722 | 826,135 |
| MSIF NEXT GEN EMERG MKTS | AT COST | 1,071,365 | 951,873 |
| PIMCO MOD DURATION FD | AT COST | 10,232,550 | 9,422,909 |
| PLUSCIOS OFFSHORE FUND | AT COST | 1,000,000 | 1,624,324 |
| VANGUARD INST INDEX FD | AT COST | 6,312,143 | 19,907,842 |
| VANGUARD MID CAP INDEX FD | AT COST | 3,062,841 | 9,742,277 |
| WCM FOCUSED INTL GRW FD | AT COST | 2,634,686 | 4,484,485 |
| WCM INTL SM CAP GROWTH | AT COST | 1,695,004 | 2,158,493 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 15,338 | 11,504 | 3,835 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER EXPENSE | 16,537 | 0 | 16,537 | |
| CONSULTING EXPENSE | 3,325 | 0 | 3,325 | |
| INSURANCE | 6,055 | 61 | 5,994 | |
| INV EXPENSES - FRONTIER FUND | 27,889 | 27,889 | 0 | |
| INV EXPENSES - HUNTER ST FUND I | 18,867 | 18,867 | 0 | |
| INV EXPENSES - HUNTER ST FUND II | 16,856 | 16,304 | 0 | |
| MISCELLANEOUS | 6,397 | 0 | 6,119 | |
| PAYROLL FEES | 2,352 | 24 | 2,328 | |
| SUBSCRIPTIONS | 891 | 0 | 891 | |
| TELEPHONE | 1,669 | 17 | 1,653 | |
| OFFICE SUPPLIES | 359 | 0 | 359 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES BMO FINANCIAL | 98,127 | 97,352 | 0 | |
| INVESTMENT ADVISOR FEES | 75,000 | 75,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 17,779 | 178 | 17,601 | |
| FEDERAL EXCISE TAX | 26,000 | 0 | 0 | |
| FOREIGN TAX | 5,856 | 5,856 | 0 |