| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 2,500 | 2,500 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 002824100 ABBOTT LABORATORIES | 116,209 | 119,444 |
| 00287Y109 ABBVIE INC | 102,102 | 122,435 |
| 00724F101 ADOBE SYS INC | 141,126 | 125,400 |
| 007903107 ADVANCED MICRO DEVIC | 134,969 | 135,406 |
| 009066101 AIRBNB INC CL A | ||
| 012653101 ALBEMARLE CORP | 101,507 | 50,701 |
| 02079K305 ALPHABET INC CL A | 392,618 | 564,871 |
| 023135106 AMAZON.COM INC | 265,142 | 374,279 |
| 03027X100 AMERICAN TOWER CORP | 233,237 | 200,100 |
| 031162100 AMGEN INC | 90,723 | 96,437 |
| 032654105 ANALOG DEVICES INC | 105,394 | 123,864 |
| 037833100 APPLE INC | 564,433 | 899,759 |
| 060505104 BANK OF AMERICA CORP | 175,800 | 234,122 |
| 086516101 BEST BUY CO INC | 132,818 | 123,295 |
| 09247X101 BLACKROCK INC | ||
| 12572Q105 CME GROUP INC | 101,500 | 120,063 |
| 126650100 CVS HEALTH CORPORATI | ||
| 149123101 CATERPILLAR INC | ||
| 15135B101 CENTENE CORP COM | 78,956 | 71,424 |
| 166764100 CHEVRON CORP COM | 135,342 | 131,080 |
| 17275R102 CISCO SYSTEMS INC | 87,254 | 104,133 |
| 20030N101 COMCAST CORP CLASS A | 182,432 | 143,402 |
| 20825C104 CONOCOPHILLIPS | 57,117 | 53,552 |
| 217204106 COPART INC COM | 63,882 | 74,837 |
| 22160K105 COSTCO WHOLESALE COR | 29,357 | 50,395 |
| 235851102 DANAHER CORP | 139,732 | 140,485 |
| 244199105 DEERE CO. | ||
| 278865100 ECOLAB INC | 589,307 | 2,483,792 |
| 28176E108 EDWARDS LIFESCIENCES | 52,171 | 45,306 |
| 30303M102 FACEBOOK INC A | 164,698 | 268,164 |
| 375558103 GILEAD SCIENCES INC | 42,063 | 59,763 |
| 437076102 HOME DEPOT INC | 269,481 | 324,029 |
| 438516106 HONEYWELL INTL INC | 115,499 | 125,821 |
| 461202103 INTUIT INC | 35,741 | 46,509 |
| 46625H100 J P MORGAN CHASE CO | 214,113 | 323,609 |
| 502431109 L3HARRIS TECHNOLOGIE | 144,259 | 140,888 |
| 550021109 LULULEMON ATHLETICA | 51,716 | 63,098 |
| 559222401 MAGNA INTL INC CL | 90,836 | 62,601 |
| 56585A102 MARATHON PETROLEUM C | 90,996 | 86,072 |
| 57636Q104 MASTERCARD INC | 107,605 | 144,280 |
| 57667L107 MATCH GROUP INC NEW | ||
| 594918104 MICROSOFT CORP | 642,231 | 844,686 |
| 609207105 MONDELEZ INTL INC CL | 142,007 | 131,824 |
| 617446448 MORGAN STANLEY COM N | 99,563 | 146,338 |
| 64110L106 NETFLIX.COM INC | ||
| 65339F101 NEXTERA ENERGY INC | 239,888 | 251,919 |
| 67066G104 NVIDIA CORP | 216,143 | 462,898 |
| 697435105 PALO ALTO NETWORKS I | 64,316 | 103,717 |
| 70432V102 PAYCOM SOFTWARE INC | ||
| 717081103 PFIZER INC | 80,610 | 60,435 |
| 74340W103 PROLOGIS INC COM | 153,539 | 141,849 |
| 747525103 QUALCOMM INC COM | 90,564 | 99,853 |
| 78409V104 S P GLOBAL INC COM | 53,516 | 68,728 |
| 79466L302 SALESFORCE COM INC | 51,234 | 78,568 |
| 806857108 SCHLUMBERGER LTD COM | 240,017 | 178,664 |
| 808513105 SCHWAB CHARLES CORP | 107,928 | 126,113 |
| 81762P102 SERVICENOW INC | 77,680 | 134,635 |
| 85209W109 SPROUT SOCIAL INC CL | ||
| 855244109 STARBUCKS CORP COM | 95,264 | 88,786 |
| 87612E106 TARGET CORP COM | 236,955 | 211,962 |
| 88025T102 TENABLE HOLDINGS INC | ||
| 882508104 TEXAS INSTRUMENTS IN | 114,248 | 114,756 |
| 88339J105 TRADE DESK INC THE C | 60,669 | 96,140 |
| 893641100 TRANSDIGM GROUP INC | 49,526 | 72,235 |
| 90353T100 UBER TECHNOLOGIES IN | 96,080 | 132,644 |
| 907818108 UNION PACIFIC CORP | 47,837 | 45,608 |
| 911312106 UNITED PARCEL SERVIC | 95,293 | 76,038 |
| 91324P102 UNITEDHEALTH GROUP I | 271,508 | 305,034 |
| 92338C103 VERALTO CORP COM SHS | ||
| 92343V104 VERIZON COMMUNICATIO | ||
| 92826C839 VISA INC | 86,147 | 113,142 |
| 931142103 WAL MART STORES INC | 78,305 | 125,135 |
| 98585X104 YETI HOLDINGS INC | ||
| 98954M101 ZILLOW GROUP INC | 22,507 | 36,913 |
| G1151C101 ACCENTURE PLC IRELAN | 132,141 | 157,954 |
| G54950103 LINDE PLC SHS | 60,055 | 72,011 |
| G5960L103 MEDTRONIC PLC | 142,698 | 133,959 |
| G6095L109 APTIV PLC | ||
| H1467J104 CHUBB LTD | ||
| 09290D101 BLACKROCK INC COM | 164,782 | 225,524 |
| 11135F101 BROADCOM INC | 113,586 | 160,665 |
| 127097103 COTERRA ENERGY INC | 42,132 | 44,210 |
| 237194105 DARDEN RESTAURANTS I | 54,099 | 66,835 |
| 26142V105 DRAFTKINGS INC NEW | 109,204 | 104,086 |
| 29444U700 EQUINIX INC | 54,363 | 61,288 |
| 482480100 KLA CORPORATION | 58,715 | 55,451 |
| 532457108 ELI LILLY CO | 117,393 | 111,940 |
| 58733R102 MERCADOLIBRE INC | 63,340 | 54,414 |
| 871607107 SYNOPSYS INC | 50,832 | 46,595 |
| 922475108 VEEVA SYSTEMS INC-CL | 83,656 | 85,572 |
| 92537N108 VERTIV HOLDINGS CO | 108,044 | 141,785 |
| G29183103 EATON CORP PLC SHS | 55,115 | 60,400 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 315911727 FIDELITY INTERNATION | AT COST | 1,418,063 | 1,434,315 |
| 46432F834 ISHARES CORE MSCI TO | |||
| 670700400 NUVEEN PREFERRED SEC | AT COST | 955,704 | 1,010,455 |
| 78462F103 SPDR S P 500 ETF TRU | AT COST | 1,067,954 | 2,896,407 |
| 808524847 SCHWAB US REIT ETF | AT COST | 382,981 | 426,254 |
| 861728400 STONE RIDGE HY REINS | AT COST | 1,118,663 | 1,095,697 |
| 95MSC61P3 SUMMIT PART SUB DEBT | AT COST | 199,831 | 223,609 |
| MSP EQUITY FUND LP | AT COST | 125,000 | 125,000 |
| 149498107 CAUSEWAY EMERGING MA | AT COST | 500,000 | 486,583 |
| 19765Y340 COLUMBIA SMALL CAP G | AT COST | 500,000 | 559,670 |
| 315911750 FIDELITY 500 INDEX F | AT COST | 900,000 | 1,019,534 |
| 74925K367 ABBEY CAPITAL FUTURE | AT COST | 400,000 | 364,268 |
| 92835M422 ALPHASIMPLEX MGD FUT | AT COST | 400,000 | 345,238 |
| 98149E303 SPDR GOLD MINISHARES | AT COST | 199,831 | 223,609 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 000000000 MISCELLANEOUS ENTRY | 27,955 | 28,088 | 28,088 |
| Description | Amount |
|---|---|
| FMV OVER ASSET CONTRIBUTED ADJ | 6,720,128 |
| MSP EQUITY FUND INCOME ADJUSTMENT | 868 |
| SUMMIT PARTNERS SUB INCOME ADJUSTMENT | 20,156 |
| COST BASIS ADJUSTMENT | 114 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUMMIT PARTNERS SUBORDINATED | 3,358 | 3,358 | 0 | |
| MSP EQUITY FUND | 14,920 | 14,920 | 0 | |
| INVESTMENT EXPENSES | 122 | 122 | 0 | |
| STATE FILING FEE/TAX | 25 | 0 | 25 | |
| OTHER MISC EXPENSES | 11,710 | 0 | 11,710 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SUMMIT PARTNERS SUBORDINATED INCOME | 20,156 | 20,156 | |
| MSP EQUITY FUND INCOME | 868 | 861 | |
| OTHER INCOME | 4,057 | 4,057 |
| Description | Amount |
|---|---|
| SUMMIT PARTNERS SUB BASIS ADJUSTMENT | 2,567 |
| WASH SALE ADJUSTMENT | 1,323 |
| SUMMIT PARTNERS SUB EXP ADJUSTMENT | 3,358 |
| MSP EQUITY FUND EXP ADJUSTMENT | 14,920 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 81,128 | 73,015 | 8,113 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,965 | 1,965 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 12,613 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 156,896 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 5,388 | 5,388 | 0 |