| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 43,000 | 21,500 | 21,500 |
| 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 | 4,644,329 | 4,529,057 | SL | 20.000000000000 | 7,146 | 0 | ||
| FURNITURE AND EQUIPMENT | 2018-01-01 | 744,066 | 509,192 | SL | 5.000000000000 | 57,188 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EATON VANCE INC FD BSTN-IN | 21,264,520 | 21,264,520 |
| ROWE T PRICE INSTL INCOME FDS INC HIGH YIELD | 21,118,498 | 21,118,498 |
| SPDR PORTFOLIO SHORT TERM CORPORATE BOND ETF | 29,647,479 | 29,647,479 |
| VANGUARD TOTAL BOND MARKET ETF | 31,491,683 | 31,491,683 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES MSCI EAFE INTERNATIONAL K | 15,645,094 | 15,645,094 |
| AERCAP HOLDINGS N.V. | 973,592 | 973,592 |
| AGREE RLTY CORP COM | 273,833 | 273,833 |
| ALAMO GROUP INC COM | 455,272 | 455,272 |
| ALLEGIANT TRAVEL CO COM | 130,111 | 130,111 |
| ALLEGRO MICROSYSTEMS INC | 276,971 | 276,971 |
| ALPHABET INC CAP STK | 1,394,925 | 1,394,925 |
| ALPHABET INC CAPITAL STOCK | 402,726 | 402,726 |
| AMAZON COM | 2,105,888 | 2,105,888 |
| AMERIS BANCORP COM | 389,387 | 389,387 |
| AMERISAFE INC COM | 187,026 | 187,026 |
| AON PLC | 573,600 | 573,600 |
| APPFOLIO INC COM | 407,114 | 407,114 |
| ARCUTIS BIOTHERAPEUTICS INC COM | 44,190 | 44,190 |
| ARTIVION INC COM | 178,621 | 178,621 |
| ATRICURE INC COM | 238,445 | 238,445 |
| AVIENT CORPORATION | 494,226 | 494,226 |
| AZENTA INC COM | 250,789 | 250,789 |
| BALCHEM CORP COM | 365,628 | 365,628 |
| BAYER A G SPONSORED ADR | 412,793 | 412,793 |
| BIOCRYST PHARMACEUTICALS INC COM | 86,556 | 86,556 |
| BOOT BARN HLDGS INC COM | 277,257 | 277,257 |
| CAPITAL ONE FINL CORP COM | 736,632 | 736,632 |
| CATHAY GENERAL BANCORP INC COM | 313,817 | 313,817 |
| CBIZ INC COM | 415,660 | 415,660 |
| CENT GARDEN & PET CO | 451,894 | 451,894 |
| CHAMPIONX CORPORATION COM | 205,931 | 205,931 |
| CHART INDS INC COM PAR COM | 255,619 | 255,619 |
| CHARTER COMMUNICATIONS INC | 175,683 | 175,683 |
| CHUYS HOLDINGS INC COM | 202,122 | 202,122 |
| COHEN & STEERS INC COM | 409,321 | 409,321 |
| COMCAST CORP | 788,642 | 788,642 |
| CONOCOPHILLIPS COM | 1,567,409 | 1,567,409 |
| CRYOPORT INC COM | 84,297 | 84,297 |
| DESCARTES SYS GROUP INC COM | 410,549 | 410,549 |
| DUCOMMUN INC DEL COM | 142,176 | 142,176 |
| EDGEWOOD GROWTH FD INSTL CL | 8,297,048 | 8,297,048 |
| ELEVANCE HEALTH INC | 807,311 | 807,311 |
| ENDAVA PLC ADS | 295,363 | 295,363 |
| FIRST WATCH RESTAURANT GROUP INC | 67,335 | 67,335 |
| FLYWIRE CORP | 384,290 | 384,290 |
| FOX FACTORY HLDG CORP COM | 188,944 | 188,944 |
| GE AEROSPACE | 1,137,183 | 1,137,183 |
| GLACIER BANCORP INC NEW COM | 234,904 | 234,904 |
| GLOBUS MED INC CL A NEW COM | 336,793 | 336,793 |
| GQG PARTNER EM EQUITY | 6,700,670 | 6,700,670 |
| GRAND CANYON ED INC COM STK | 376,710 | 376,710 |
| HALOZYME THERAPEUTICS INC COM | 328,944 | 328,944 |
| HEALTHEQUITY INC COM | 393,491 | 393,491 |
| HEARTLAND EXPRESS INC COM | 92,918 | 92,918 |
| HELEN TROY LTD COM STK | 202,478 | 202,478 |
| HILTON WORLDWIDE HLDGS INC | 582,506 | 582,506 |
| HORACE MANN EDUCATORS CORP | 321,081 | 321,081 |
| HOULIHAN LOKEY INC CL A CL A | 391,746 | 391,746 |
| ICF INTL INC COM STK | 371,027 | 371,027 |
| ICU MED INC COM | 128,365 | 128,365 |
| IDACORP INC COM | 271,265 | 271,265 |
| INDEPENDENT BK CORP MASS COM | 260,213 | 260,213 |
| INSMED INC COM | 215,381 | 215,381 |
| INTAPP INC COM | 370,619 | 370,619 |
| INTEGRA LIFESCIENCES HLDG CORP COM DESP | 222,192 | 222,192 |
| INTRA-CELLULAR THERAPIES INC COM | 397,491 | 397,491 |
| ITT INC COM | 390,773 | 390,773 |
| LIBERTY BROADBAND CORP | 640,610 | 640,610 |
| LITHIA MTRS INC COM CL A | 423,783 | 423,783 |
| MACOM TECHNOLOGY SOLUTIONS INC COM | 476,369 | 476,369 |
| MAGNOLIA OIL & GAS CORP CL A | 384,774 | 384,774 |
| MARRIOTT INTL INC NEW COM STK CL A | 558,137 | 558,137 |
| MATADOR RES CO COM | 531,641 | 531,641 |
| MEDPACE HLDGS INC COM | 493,513 | 493,513 |
| META PLATFORMS INC | 1,554,592 | 1,554,592 |
| MICROSOFT CORP COM | 1,946,007 | 1,946,007 |
| MINERALS TECHNOLOGIES INC COM | 373,664 | 373,664 |
| NATIONAL HEALTH INVS INC COM | 204,746 | 204,746 |
| NETFLIX INC COM STK | 1,081,360 | 1,081,360 |
| NORTHWESTERN ENERGY GROUP INC | 325,492 | 325,492 |
| NOVANTA INC NOVANTA INC | 510,788 | 510,788 |
| OCCIDENTAL PETROLEUM CORP | 176,383 | 176,383 |
| OCEANFIRST FINL CORP COM | 260,765 | 260,765 |
| OXFORD INDS INC COM | 349,400 | 349,400 |
| PAC PREMIER BANCORP COM | 343,964 | 343,964 |
| PATRICK INDS INC COM | 281,080 | 281,080 |
| PATTERSON-UTI ENERGY INC COM | 95,040 | 95,040 |
| PAYCOR HCM INC COM | 287,924 | 287,924 |
| PHREESIA INC COM | 288,750 | 288,750 |
| PRIMORIS SVCS CORP COM | 382,579 | 382,579 |
| PROGYNY INC COM | 236,985 | 236,985 |
| PROSUS N.V. ADR NASPERS NEWCO-ADR | 481,117 | 481,117 |
| RAPID7 INC COM | 225,260 | 225,260 |
| RBC BEARINGS INC COM | 548,698 | 548,698 |
| REVOLVE GROUP INC CL A | 86,216 | 86,216 |
| ROYAL DUTCH SHELL PLC SPONSORED ADR | 1,319,290 | 1,319,290 |
| RYMAN HOSPITALITY PPTYS INC COM | 456,749 | 456,749 |
| SAFRAN ADR | 1,042,615 | 1,042,615 |
| SAP SE-SPONSORED ADR | 733,375 | 733,375 |
| SEACOAST BKG CORP FLA COM NEW COM NEW | 327,347 | 327,347 |
| SHOALS TECHNOLOGIES GROUP INC CL A | 220,217 | 220,217 |
| SILGAN HLDGS INC COM | 405,847 | 405,847 |
| SILICON LABORATORIES INC COM | 288,349 | 288,349 |
| SKYLINE CHAMPION CORPORATION COM | 393,949 | 393,949 |
| SPX TECHNOLOGIES INC COM | 633,636 | 633,636 |
| STAG INDL INC COM | 522,551 | 522,551 |
| STIFEL FINL CORP COM | 409,161 | 409,161 |
| SUPERNUS PHARMACEUTICALS INC | 294,696 | 294,696 |
| TAIWAN SEMICONDUCTOR MANUFACTURING ADS | 648,024 | 648,024 |
| TEREX CORP NEW COM | 301,665 | 301,665 |
| TEXAS ROADHOUSE INC | 573,870 | 573,870 |
| TRI POINTE HOMES INC | 208,860 | 208,860 |
| U S PHYSICAL THERAPY COM | 249,150 | 249,150 |
| UFP INDUSTRIES INC COM | 504,460 | 504,460 |
| UMB FINL CORP COM STK | 200,520 | 200,520 |
| UNITEDHEALTH GROUP INC COM | 911,320 | 911,320 |
| UTZ BRANDS INC COM | 175,814 | 175,814 |
| VANGUARD INDEX FUNDS S&P 500 ETF | 105,460,117 | 105,460,117 |
| VERACYTE INC COM | 262,418 | 262,418 |
| VIAVI SOLUTIONS INC COM | 310,660 | 310,660 |
| VISA INC COM CL A STK | 345,224 | 345,224 |
| VITA COCO CO INC COM | 133,175 | 133,175 |
| WELLS FARGO & CO NEW COM STK | 1,067,385 | 1,067,385 |
| WOODWARD INC COM | 461,208 | 461,208 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AG ASIA REALTY FUND L.P. | FMV | 21,522 | 21,522 |
| AG REALTY FUND VII TE | FMV | 29,766 | 29,766 |
| ARROWSTREET CAP GLBL EQITY LONG/SHORT FUND | FMV | 4,374,054 | 4,374,054 |
| ARTISAN DYNAMIC EQUITY ( GLOBAL EQUITY) OFFSHORE LP | FMV | 17,399,983 | 17,399,983 |
| ARTISAN FOCUS DYNAMIC EQUITY SELECT LTD | FMV | 18,284,132 | 18,284,132 |
| BRENTWOOD ASSOCIATES PRIVATE EQUITY IV LP | FMV | 2,258,650 | 2,258,650 |
| CANDLESTICK CAYMAN FEEDER LTD | FMV | 6,500,218 | 6,500,218 |
| CANTILLON GLOBAL EQTY | FMV | 17,040,131 | 17,040,131 |
| CANUTE OFFSHORE, LTD | FMV | 11,468,554 | 11,468,554 |
| DES O HOLDINGS OFFSHORE LTD | FMV | 12,054,854 | 12,054,854 |
| E&F PRIVATE EQUITY MANAGERS 2023 Offshore LP | FMV | 20,792 | 20,792 |
| ELLIOTT INTERNATIONAL LTD | FMV | 6,728,754 | 6,728,754 |
| HG VORA SPECIAL OPPORTUNITIES FUND, LTD | FMV | 6,791,100 | 6,791,100 |
| HH ASIA LTD | FMV | 2,537,760 | 2,537,760 |
| HOLOCENE ADVISORS OFFSHORE FUND LTD | FMV | 8,932,192 | 8,932,192 |
| MCDONALD DYNAMIC EQUITY SERIE OFFSHORE LP | FMV | 19,883,706 | 19,883,706 |
| NON US EQTY MANGERS PORTFOLIO 4 OFFSHORE LP DNE FD | FMV | 32,658,089 | 32,658,089 |
| OAKTREE EMERGING MARKETS EQUITY FUND | FMV | 7,000,221 | 7,000,221 |
| PRIVATE CREDIT MANAGERS II OFFSHORE LP | FMV | 12,652,450 | 12,652,450 |
| PRIVATE CREDIT MANAGERS III OFFSHORE LP | FMV | 14,307,076 | 14,307,076 |
| PRIVATE CREDIT MANAGERS IV OFFSHORE LP | FMV | 5,695,572 | 5,695,572 |
| PRIVATE EQUITY MANAGERS (2020) OFFSHORE SCSP | FMV | 13,369,061 | 13,369,061 |
| PRIVATE EQUITY MANAGERS 2013 OFFSHORE | FMV | 6,866,339 | 6,866,339 |
| PRIVATE EQUITY MANAGERS 2014 OFFSHORE LP | FMV | 5,022,409 | 5,022,409 |
| PRIVATE EQUITY MANAGERS 2015 OFFSHORE LP | FMV | 6,618,665 | 6,618,665 |
| PRIVATE EQUITY MANAGERS 2016 OFFSHORE | FMV | 7,702,030 | 7,702,030 |
| PRIVATE EQUITY MANAGERS 2017 OFFSHORE SCSP | FMV | 26,236,452 | 26,236,452 |
| PRIVATE EQUITY MANAGERS 2018 OFFSHORE SCSP | FMV | 21,702,688 | 21,702,688 |
| PRIVATE EQUITY MANAGERS 2019 OFFSHORE | FMV | 21,150,648 | 21,150,648 |
| PRIVATE EQUITY MANAGERS 2021 OFFSHORE SCSP | FMV | 10,328,973 | 10,328,973 |
| ROKOS GBL MACRO FD LTD | FMV | 5,966,171 | 5,966,171 |
| SILVER POINT CAPITAL OFFSHORE LTD | FMV | 7,959,383 | 7,959,383 |
| SYSTEMATICA DIVERSIFIED LTD | FMV | 4,430,181 | 4,430,181 |
| TWO SIGMA ABSOLUTE RETURN ENHANCED CAYMAN LTD | FMV | 10,780,626 | 10,780,626 |
| VINTAGE VI OFFSHORE LP | FMV | 4,992,747 | 4,992,747 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE CONDOMINIUM | 4,644,329 | 4,536,203 | 108,126 | |
| FURNITURE AND EQUIPMENT | 744,066 | 566,380 | 177,686 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 13,730 | 0 | 13,730 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST AND DIVIDENDS RECEIVABLE | 87,051 | 119,950 | 119,950 |
| PREPAID TAXES | 13,707 | 70,257 | 70,257 |
| Description | Amount |
|---|---|
| ROUNDING | 4 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 79,001 | 8,425 | 71,181 | |
| OFFICE COPIER MAILING AND FAX | 11,028 | 374 | 10,803 | |
| OFFICE & COMPUTER SUPPLIES | 145,203 | 5,121 | 133,199 | |
| GRANT RELATED EXPENSES | 68,669 | 0 | 77,669 | |
| MEETINGS AND OTHER PROJECTS | 100,000 | 0 | 100,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM REVENUE | 23,700 | 23,700 | |
| GRANT REFUNDS | 28,038 | 28,038 |
| Description | Amount |
|---|---|
| NET CHANGE IN UNREALIZED GAIN ON SECURITIES (NET OF DEFERRED TAX) | 73,106,473 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX PAYABLE | 2,289,701 | 3,320,205 |
| PRIVATE EQUITY MANAGERS 2022 OFFSHORE | 178,455 | 352,128 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGERS FEES | 655,208 | 655,208 | 0 | |
| CUSTODIAN BANK FEES | 145,080 | 145,080 | 0 | |
| CONSULTING & EMPLOYMENT FEES | 265,478 | 0 | 268,511 | |
| INVESTMENT ADVISORY FEES | 1,336,162 | 1,336,162 | 0 | |
| COMMUNICATIONS CONSULTANTS FEES & EXPENSES | 1,263,904 | 0 | 1,255,254 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE AND UNRELATED BUSINESS INCOME TAXES | 183,450 | 0 | 0 |