| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DODGE & COX INTL STOCK FUND | 3,134,035 | 3,618,968 |
| EDGEWOOD GROWTH FUND | 6,786,769 | 12,361,896 |
| FPA CRESCENT FUND | 1,946,861 | 2,601,080 |
| VANGUARD ST INV GROWTH FUND | 6,329,950 | 6,098,215 |
| VANGUARD DIVIDEND GROWTH FUND | 6,521,544 | 8,764,842 |
| SPYGLASS GROWTH FUND | 1,839,441 | 1,950,529 |
| GQG PART EMERG MKTS EQ-INV | 2,615,182 | 3,024,465 |
| VANGUARD ENERGY FUND-ADMIRAL | 1,257,535 | 1,160,303 |
| PIMCO SHORT-TERM FUND-INST | 2,713,424 | 2,761,229 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| KING STREET CAPITAL | AT COST | 2,000,000 | 2,997,399 |
| NITORUM OFFSHORE FUND LTD | AT COST | 0 | 0 |
| SELECT EQUITY OFFSHORE LTD | AT COST | 1,651,836 | 4,234,623 |
| SEMPER VIC PARTNERS QP, LP | AT COST | 3,041,881 | 7,319,756 |
| SHERIDAN SQUARE OFFSHORE | AT COST | 974,126 | 1,130,625 |
| DAVIDSON KEMPNER INST | AT COST | 3,109,365 | 3,015,938 |
| Alatus Inflection Long Only Fd | AT COST | 1,986,832 | 2,382,026 |
| Aleutian Fund LTD | AT COST | 2,500,000 | 2,934,980 |
| Junto Offshore Fund LTD | AT COST | 2,347,018 | 2,883,118 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 90 | 90 | ||
| DAVIDSON KEMPNER - PORT. DED | 42,098 | 42,098 | ||
| SEMPER VIC - PORTFOLIO DED | 9,557 | 9,557 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DAVIDSON KEMPNER OTHER INCOME | 247,475 | 247,475 | |
| SEMPER VIC PTNRS OTHER INCOME | 13,921 | 13,921 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MONTICELLO ASSOC INV MGMT FEES | 22,500 | 22,500 | ||
| SELECT EQUITY INVST FEES | 51,822 | 51,822 | ||
| SHERIDAN SQUARE INVST FEES | 8,304 | 8,304 | ||
| Alatus Inflection Long Only Fd | 8,910 | 8,910 | ||
| Junto Offshore Fund LTD | 41,321 | 41,321 | ||
| Junto - Incentive Fee | 70,943 | 70,943 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SEMPER VIC - FOREIGN TAXES | 15,274 | 15,274 | ||
| GQG Part Emerg - FOREIGN TAXES | 9,039 | 9,039 | ||
| DODGE & COX INTERNATIONAL | 12,512 | 12,512 | ||
| FEDERAL TAX | 92,000 | 0 | ||
| ILLINOIS INCOME TAX | 15 | 15 |