| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 67,191 | 48,530 | 10,256 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALIGN TECHNOLOGY INC | 158,518 | 164,948 |
| ALTERYX INC | 240,420 | 138,226 |
| COSTAR GROUP INC | 68,331 | 132,833 |
| ETSY INC | 387,957 | 384,501 |
| INTERACTIVE BROKERS GROUP | 151,621 | 202,433 |
| PEGASYSTEMS INC | 356,881 | 268,681 |
| BLOCK INC | 519,528 | 510,278 |
| WAYFAIR INC | 136,914 | 146,784 |
| WORKDAY INC | 230,670 | 441,420 |
| AMN | 79,624 | 78,998 |
| AMERISAFE INC | 52,854 | 45,143 |
| ARES CAPITAL CORP | 34,197 | 50,976 |
| DIGITALBRIDGE GROUP INC | 75,601 | 91,822 |
| ELEMENT SOLUTIONS INC | 48,683 | 105,634 |
| ENERSYS | 76,494 | 130,238 |
| FIRSTCASH HLDGS INC | 61,334 | 99,177 |
| GARRETT MOTION INC. | 84,762 | 106,950 |
| HANESBRANDS INC | 99,862 | 64,648 |
| HOWARD HUGHES HOLDINGS INC | 40,630 | 66,729 |
| KEMPER CORP | 109,249 | 94,420 |
| K FORCE INC. | 101,966 | 113,501 |
| MSC INDL DIRECT CO INC | 51,786 | 87,590 |
| MARRIOTT VACATIONS WORLD | 61,997 | 63,668 |
| NV5 GLOBAL INC | 26,009 | 63,338 |
| RUSH ENTERPRISES INC | 43,160 | 127,511 |
| SHOE CARNIVAL INC | 78,653 | 101,204 |
| THERMON GROUP HOLDINGS INC | 46,147 | 96,733 |
| TREEHOUSE FOODS INC. | 86,545 | 87,460 |
| UNIFIRST CORP MASS | 40,265 | 45,728 |
| UPLAND SOFTWARE INC | 100,581 | 29,335 |
| VERTIV HOLDINGS LLC L P | 59,398 | 244,233 |
| WESCO | 49,377 | 201,701 |
| ZEBRA TECHNOLOGIES CORP | 99,500 | 117,532 |
| ALPHABET INC CAP STK | 186,963 | 412,925 |
| ASHTEAD GROUP PLC SHS | 110,211 | 144,111 |
| BERKSHIRE HATHAWAY INC | 283,873 | 542,625 |
| BERKSHIRE HATHWAY INC | 23,387 | 44,583 |
| BROWN FORMAN CORP | 54,254 | 65,549 |
| CIE FINANCIERE RICHEMONT AG ZUG NAMEN AKT | 140,016 | 235,902 |
| COMCAST CORP | 41,224 | 54,813 |
| HEINEKIN HLDG NV SHS | 252,814 | 231,817 |
| JP MORGAN CHASE & CO | 86,028 | 142,884 |
| MARTIN MARIETTA MATLS INC | 60,632 | 142,189 |
| MASTERCARD INC | 153,848 | 332,678 |
| NESTLE SA SPONSORED ADR REPSTG REG SHS | 204,013 | 302,951 |
| NETFLIX INC | 97,817 | 202,055 |
| PERNOD RICARD ORD SHS | 160,828 | 174,679 |
| PHILIP MORRIS INTL INC | 162,566 | 192,394 |
| UBER TECHNOLOGIES INC | 38,444 | 53,320 |
| AEP | 64,497 | 67,542 |
| AT T INC | 64,946 | 67,790 |
| ABBOTT LABORATORIES | 64,249 | 66,416 |
| ABBVIE INC | 45,728 | 48,743 |
| AIR PRODS | 65,866 | 67,580 |
| ALEXANDRIA REAL | 52,378 | 45,054 |
| AMERICAN TOWER CORP | 56,792 | 51,983 |
| AMGEN INC | 111,440 | 102,281 |
| ANTHEM INC | 90,788 | 93,607 |
| BANK OF AMERICA MTN | 167,715 | 143,161 |
| BERKSHIRE | 65,194 | 67,550 |
| BOSTON PROPERTIES LP | 56,484 | 51,013 |
| CSX CORP | 39,633 | 41,538 |
| CVS HEALTH CORP | 44,769 | 46,766 |
| CARRIER GLOBAL | 55,621 | 53,298 |
| CITIGROUP INC. | 165,894 | 140,946 |
| COMCAST CORP NEW | 164,221 | 147,515 |
| EQUINIX INC | 51,825 | 45,922 |
| LAUDER ESTEE | 43,840 | 44,777 |
| FIFTH THIRD BANCORP | 83,466 | 86,120 |
| GOLDMAN SACHS GROUP | 106,456 | 94,937 |
| INTEL CORP | 142,851 | 140,144 |
| JPMORGAN CHASE CO | 131,206 | 139,564 |
| LINCOLN NATIONAL | 42,337 | 44,169 |
| LOCKHEAD MARTIN CORP | 66,227 | 68,473 |
| LOWE S COS INC | 67,007 | 71,008 |
| MERCK CO INC | 66,202 | 68,000 |
| MICROSOFT CORP | 66,814 | 68,267 |
| MORGAN STANLEY | 86,227 | 91,656 |
| NEXTERA ENERGY CAP | 65,713 | 66,923 |
| NIKE INC | 64,409 | 66,205 |
| PNC FINANCIAL | 82,343 | 84,331 |
| PUBLIC SERVICE MTN | 36,674 | 37,707 |
| SEMPRA ENERGY | 120,358 | 109,596 |
| SIMON PPTY | 107,617 | 100,439 |
| STARBUCKS CORP | 69,924 | 70,270 |
| STATE STR CORP | 89,231 | 91,308 |
| THERMO FISHER | 43,885 | 45,540 |
| UNITED HEALTH GROUP | 65,582 | 67,981 |
| VERIZON | 108,756 | 94,585 |
| WASTE MANAGEMENT INC | 43,854 | 45,120 |
| WELLTOWER INC | 42,863 | 45,092 |
| ONESPAWORLD HOLDINGS LTD | 48,952 | 119,709 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ASTRAZENECA | AT COST | 43,016 | 48,555 |
| BHP BILLITON | AT COST | 81,675 | 81,399 |
| BANK OF MONTREAL MTN | AT COST | 162,791 | 160,967 |
| BANK OF NOVA SCOTIA | AT COST | 138,300 | 139,675 |
| ENBRIDGE INC MTN | AT COST | 89,885 | 93,546 |
| TORONTO DOMINION MTN | AT COST | 165,293 | 157,029 |
| LSV VALUE | AT COST | 2,592,872 | 2,706,765 |
| GQG PARTNERS | AT COST | 1,340,514 | 2,083,210 |
| ARTISAN INTL | AT COST | 1,613,435 | 2,511,612 |
| DFA EMERGING MARKETS VALUE | AT COST | 4,876,412 | 5,293,765 |
| GMO CLIMATE CHANGE II | AT COST | 2,572,091 | 2,090,676 |
| ISHARE CORE MSCI EMERGING MKTS ETF | AT COST | 2,026,835 | 1,761,347 |
| TWEEDY BROWNE | AT COST | 2,946,619 | 3,342,036 |
| VANGUARD FTSE DEVELOPED ETF | AT COST | 1,798,045 | 2,085,806 |
| VANGUARD TOTAL WORLD STOCK INDEX ETF | AT COST | 2,138,859 | 2,402,145 |
| VANGUARD S P | AT COST | 7,311,613 | 8,542,934 |
| VANGUARD REAL | AT COST | 571,233 | 546,507 |
| ISHARES CORE U.S. AGGREGATE BOND ETF | AT COST | 5,512,852 | 5,607,526 |
| VANGUARD TOTAL BOND MARKET INDEX ADM | AT COST | 11,582 | 10,124 |
| FUND 1 | AT COST | 105,000 | 91,665 |
| FUND 2 | AT COST | 140,000 | 122,173 |
| FUND 3 | AT COST | 337,502 | 271,788 |
| FUND 4 | AT COST | 83,767 | 70,987 |
| FUND 5 | AT COST | 1,000,000 | 1,000,000 |
| FUND 6 | AT COST | 1,000,000 | 825,359 |
| FUND 7 | AT COST | 100,000 | 91,313 |
| FUND 8 | AT COST | 213,822 | 213,822 |
| FUND 9 | AT COST | 8,786 | 8,786 |
| FUND 10 | AT COST | 540,880 | 540,880 |
| FUND 11 | AT COST | 27,371 | 27,371 |
| FUND 12 | AT COST | 16,136 | 16,136 |
| FUND 13 | AT COST | 2,260,691 | 2,351,759 |
| FUND 14 | AT COST | 688,331 | 659,158 |
| FUND 15 | AT COST | 800,000 | 560,880 |
| FUND 16 | AT COST | 166,636 | 102,605 |
| FUND 17 | AT COST | 5,000,000 | 7,031,815 |
| FUND 18 | AT COST | 1,250,000 | 1,489,570 |
| FUND 19 | AT COST | 1,200,000 | 1,217,725 |
| FUND 20 | AT COST | 63,000 | 41,248 |
| FUND 21 | AT COST | 1,300,000 | 1,300,000 |
| FUND 22 | AT COST | 2,500,000 | 2,500,000 |
| FUND 23 | AT COST | 90,454 | 110,082 |
| FUND 24 | AT COST | 1,436,913 | 2,345,684 |
| FUND 25 | AT COST | 2,000,000 | 2,454,043 |
| FUND 26 | AT COST | 464,840 | 702,648 |
| FUND 27 | AT COST | 4,800,000 | 5,923,766 |
| FUND 28 | AT COST | 1,200,000 | 1,399,471 |
| FUND 29 | AT COST | 402,576 | 548,028 |
| FUND 30 | AT COST | 1,400,000 | 806,680 |
| FUND 31 | AT COST | 2,000,000 | 3,294,745 |
| FUND 32 | AT COST | 613,752 | 609,024 |
| FUND 33 | AT COST | 2,775,381 | 2,719,465 |
| FUND 34 | AT COST | 1,500,000 | 1,696,934 |
| FUND 35 | AT COST | 586,669 | 540,850 |
| FUND 36 | AT COST | 886,000 | 1,044,939 |
| FUND 37 | AT COST | 270,000 | 238,229 |
| FUND 38 | AT COST | 210,000 | 201,224 |
| FUND 39 | AT COST | 2,062,500 | 3,414,028 |
| FUND 41 | AT COST | 463,900 | 915,433 |
| FUND 42 | AT COST | 587,397 | 1,002,584 |
| FUND 43 | AT COST | 703,845 | 893,013 |
| FUND 44 | AT COST | 973,954 | 1,072,973 |
| FUND 45 | AT COST | 340,353 | 680,553 |
| FUND 46 | AT COST | 84,950 | 84,950 |
| FUND 47 | AT COST | 0 | 371,567 |
| FUND 48 | AT COST | 1,000,000 | 1,247,438 |
| FUND 49 | AT COST | 479,782 | 752,952 |
| FUND 50 | AT COST | 110,645 | 258,750 |
| FUND 51 | AT COST | 1,800,000 | 2,617,304 |
| FUND 52 | AT COST | 26,758 | 26,758 |
| FUND 53 | AT COST | 1,300,000 | 2,746,848 |
| FUND 54 | AT COST | 74,836 | 93,328 |
| FUND 55 | AT COST | 1,270,858 | 1,739,724 |
| FUND 56 | AT COST | 1,600,000 | 3,050,704 |
| FUND 57 | AT COST | 1,406,843 | 2,568,754 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 7,354 | 3,677 | 3,677 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 4,061 | 2,031 | 2,031 | |
| MINNESOTA FILING FEE | 25 | 0 | 25 | |
| OTHER EXPENSES (BANK CHARGES, CELL PHONE EXP) | 732 | 366 | 366 | |
| OTHER EXPENSES FROM SCH K-1 | 0 | 696,529 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME FROM SCHEDULE K-1'S | 0 | 871,578 | 0 |
| DIVIDENDS FROM FOREIGN CORPORATIONS | 0 | 962,747 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 275,899 | 275,899 | 0 | |
| ACCOUNT 2 INVESTMENT EXPENSES | 39,205 | 39,205 | 0 | |
| US BANK FEES | 83,704 | 83,704 | 0 | |
| ARABELLA ADVISORS | 148,438 | 0 | 148,438 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 21,716 | 0 | 0 | |
| US BANK FOREIGN TAXES PAID | 0 | 54,271 | 0 | |
| ACCOUNT 2 FOREIGN TAXES PAID | 6,840 | 6,839 | 0 |