| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 51,698 | 13,486 | 12,924 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & EQUIPMENT | 2018-01-31 | 29,483 | 24,921 | SL | 7.000000000000 | 4,212 | 0 | ||
| CONDOMINIUM | 2023-06-19 | 1,790,000 | 32,545 | SL | 27.500000000000 | 10,848 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AQR MANAGED FUTURES STRATEGY | 802,802 | 802,802 |
| CHAMPLAIN MID CAP INSTITUTIONAL | 3,084,192 | 3,084,192 |
| DODGE & COX INTERNATIONAL | 7,932,644 | 7,932,644 |
| DOUBLELINE CORE FIXED IN | 9,448,433 | 9,448,433 |
| GQG PARTNERS EMERGING MKTS | 4,805,525 | 4,805,525 |
| GRANDEUR PEAK EMERGING MKTS | 2,832,144 | 2,832,144 |
| JOHCM INTERNATIONAL SELECT | 8,029,215 | 8,029,215 |
| KOPERNIK GLOBAL ALL CAP | 4,251,311 | 4,251,311 |
| SCHWAB SHORT-TERM BOND I | 2,791,462 | 2,791,462 |
| SCHWAB US AGGREGATE BOND | 8,554,246 | 8,554,246 |
| SEGALL BRYANT & HAMILL | 2,508,368 | 2,508,368 |
| VANGUARD DEVELOPED MARKETS | 4,558,847 | 4,558,847 |
| VIRTUS ALPHASIMPLEX MANA | 3,843,397 | 3,843,397 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| A10 NETWORKS INC | 50,821 | 50,821 |
| ACI WORLDWIDE INC | 23,360 | 23,360 |
| ADDUS HOMECARE CORP | 31,588 | 31,588 |
| ALBANY INTERNATIONAL CORP | 38,066 | 38,066 |
| AMEDISYS INC | 24,150 | 24,150 |
| AMERESCO INC | 13,712 | 13,712 |
| AMERICAN EAGLE OUTFITTER | 21,721 | 21,721 |
| AMPHASTAR PHARMACEUTICAL | 20,199 | 20,199 |
| ARIS WTR SOLUTIONS INC | 29,938 | 29,938 |
| BADGER METER INC | 34,151 | 34,151 |
| BARRETT BUSINESS SERVICES INC | 23,805 | 23,805 |
| BOISE CASCADE CO | 19,255 | 19,255 |
| CACTUS INC | 36,183 | 36,183 |
| CALIFORNIA WATER SERVICE GROUP | 16,047 | 16,047 |
| CBIZ INC | 39,606 | 39,606 |
| CENTURY COMMUNITIES INC | 18,854 | 18,854 |
| COLUMBUS MCKINNON CORP | 23,834 | 23,834 |
| CONMED CORP | 22,722 | 22,722 |
| CONSENSUS CLOUD SOLUTION | 11,023 | 11,023 |
| CORCEPT THERAPEUTICS INC | 21,869 | 21,869 |
| DIODES INC | 33,240 | 33,240 |
| DONNELLEY FINANCIAL SOLUTIONS | 19,133 | 19,133 |
| DORMAN PRODS INC | 36,792 | 36,792 |
| ENSIGN GROUP INC | 59,123 | 59,123 |
| EPLUS INC | 20,317 | 20,317 |
| EVERCORE INC | 27,165 | 27,165 |
| EVERTEC INC | 17,921 | 17,921 |
| EXLSERVICE HOLDINGS INC | 42,250 | 42,250 |
| EXPONENT INC | 27,621 | 27,621 |
| FABRINET | 31,003 | 31,003 |
| FIRST FINANCIAL BANKSHARES INC | 28,011 | 28,011 |
| FRANKLIN ELECTRIC INC | 23,875 | 23,875 |
| GENTHERM INC | 28,107 | 28,107 |
| GETTY REALTY CORP | 19,253 | 19,253 |
| GLACIER BANCORP INC | 46,504 | 46,504 |
| GLOBUS MEDICAL INC | 55,747 | 55,747 |
| HARMONY BIOSCIENCES HOLDING | 26,977 | 26,977 |
| HEALTHCARE SVCS GROUP | 15,088 | 15,088 |
| HEALTHSTREAM INC | 13,006 | 13,006 |
| HOPE BANCORP INC | 18,324 | 18,324 |
| INNOVEX INTL INC | 18,608 | 18,608 |
| INSTEEL INDS INC | 22,769 | 22,769 |
| IRADIMED CORP | 20,955 | 20,955 |
| J & J SNACK FOODS CORP | 19,391 | 19,391 |
| JACK IN THE BOX INC | 14,033 | 14,033 |
| KULICKE & SOFFA INDS INC | 35,508 | 35,508 |
| LAKELAND FINANCIAL CORP | 19,253 | 19,253 |
| LANDSTAR SYSTEM INC | 25,951 | 25,951 |
| LA-Z-BOY INC | 31,937 | 31,937 |
| LEMAITRE VASCULAR INC | 45,149 | 45,149 |
| LITHIA MTRS INC | 43,249 | 43,249 |
| LTC PROPERTIES INC | 11,643 | 11,643 |
| MACOM TECHNOLOGY SOLUTION | 45,469 | 45,469 |
| MASTEC INC | 40,025 | 40,025 |
| MAXIMUS INC | 16,050 | 16,050 |
| MILLERKNOLL INC | 18,433 | 18,433 |
| MODINE MANUFACTURING CO | 32,113 | 32,113 |
| NAPCO SEC TECHNOLOGIES | 18,847 | 18,847 |
| NEOGEN CORP | 23,066 | 23,066 |
| NVE CORP | 18,240 | 18,240 |
| OLLIES BARGAIN OUTLET HL | 30,505 | 30,505 |
| OMNICELL INC | 13,534 | 13,534 |
| ONTO INNOVATION INC | 10,167 | 10,167 |
| OSI SYSTEMS INC | 42,192 | 42,192 |
| PACIRA BIOSCIENCES INC | 30,634 | 30,634 |
| PEDIATRIX MEDICAL GROUP | 14,891 | 14,891 |
| PERFORMANCE FOOD GROUP | 46,164 | 46,164 |
| PHOTRONICS INC | 13,641 | 13,641 |
| PLEXUS CORP | 31,452 | 31,452 |
| QUAKER HOUGHTON | 17,032 | 17,032 |
| QUALYS INC | 22,716 | 22,716 |
| RBC BEARINGS INC | 41,281 | 41,281 |
| ROGERS CORP | 15,546 | 15,546 |
| RPC INC | 12,676 | 12,676 |
| SCHWAB FUNDAMENTAL US | 14,300,115 | 14,300,115 |
| SELECT WATER SOLUTIONS | 33,497 | 33,497 |
| SHAKE SHACK INC | 26,998 | 26,998 |
| SHUTTERSTOCK INC | 6,981 | 6,981 |
| SITEONE LANDSCAPE SUPPLY | 26,486 | 26,486 |
| STERLING INFRASTRUCTURE | 64,179 | 64,179 |
| SUPERNUS PHARMACEUTICALS | 22,925 | 22,925 |
| SYNAPTICS INC | 12,974 | 12,974 |
| TEXAS ROADHOUSE INC | 12,811 | 12,811 |
| UFP INDS INC | 36,273 | 36,273 |
| UFP TECHNOLOGIES INC | 26,652 | 26,652 |
| ULTRA CLEAN HOLDINGS INC | 22,828 | 22,828 |
| US PHYSICAL THERAPY | 31,226 | 31,226 |
| VANGUARD EXTENDED | 2,649,316 | 2,649,316 |
| VANGUARD S&P 500 ETF | 28,646,911 | 28,646,911 |
| VANGUARD SHORT INFLATION | 3,938,622 | 3,938,622 |
| VISHAY PRECISION GROUP | 12,580 | 12,580 |
| WD-40 CO | 17,716 | 17,716 |
| WESBANCO INC | 24,405 | 24,405 |
| YETI HOLDINGS INC | 17,175 | 17,175 |
| ZIFF DAVIS INC | 21,247 | 21,247 |
| ZYNEX INC | 15,251 | 15,251 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ABBOTT SECONDARY OPPORTUNITIES II LP | FMV | 4,181,992 | 5,418,031 |
| ABRY ADVANCED SECURITITES FUND IV LP | FMV | 2,805,074 | 2,510,055 |
| ABRY PARTNERS IX LP | FMV | 3,250,933 | 5,141,964 |
| ACCOLADE PARTNERS II-A LP | FMV | 2,374,038 | 2,131,767 |
| ACCOLADE PARTNERS III-A LP | FMV | 351,845 | 343,512 |
| BPEA IV LP | FMV | 2,831,854 | 6,260,191 |
| BPEA V LP | FMV | 3,993,156 | 6,037,610 |
| BPEA VI LP | FMV | 2,042,261 | 2,641,388 |
| ENDEAVOUR ASSOCIATES FUND VII LP | FMV | 613,819 | 1,120,943 |
| KEI HOLDING COMPANY | FMV | 4,453,341 | 4,453,341 |
| OAKTREE OPPORTUNITIES FUND XI FEEDER (CAYMAN) LP | FMV | 2,685,927 | 2,647,266 |
| OAKTREE OPPORTUNITIES FUND XII FEEDER (CAYMAN) LP | FMV | 280,248 | 427,852 |
| PDX PHARMACEUTICALS | FMV | 3,500,000 | 3,500,000 |
| SPUR VENTURES FUND V LP | FMV | 6,544,017 | 11,756,888 |
| SPUR VENTURES VI LP | FMV | 6,577,649 | 9,191,028 |
| SPUR VENTURES VII LP | FMV | 1,204,866 | 1,326,925 |
| THE HIGHCLERE INTERNATIONAL | FMV | 5,297,819 | 5,160,048 |
| CRAFT3 | AT COST | 1,000,000 | 1,000,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & EQUIPMENT | 29,483 | 29,133 | 350 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 30,898 | 0 | 30,898 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ART | 34,799 | 35,006 | 35,006 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 8,052 | 0 | 8,052 | |
| INSURANCE | 2,508 | 0 | 1,392 | |
| DUES AND SUBSCRIPTIONS | 6,541 | 0 | 6,541 | |
| IT SUPPORT | 12,705 | 0 | 12,705 | |
| ADVERTISING | 17,169 | 0 | 17,169 | |
| BANK & MERCHANT FEES | 288 | 288 | 0 | |
| ALTERNATIVE INVESTMENT EXPENSES | 0 | 1,373,718 | 0 | |
| CONDOMINIUM EXPENSES | 11,995 | 11,995 | 0 | |
| PROGRAM & EDUCATION | 58 | 0 | 58 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALTERNATIVE INVESTMENTS | 0 | 203,021 | 0 |
| REFUND OF PAYROLL TAXES | 46,940 | 46,940 | |
| PROGRAM-RELATED INVESTMENTS | 13,758 | 13,758 | 13,758 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN FROM INVESTMENTS | 8,784,579 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE LIABILITY | 185,919 | 135,688 |
| 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 330,603 | 330,603 | 0 | |
| CONSULTING FEES | 30,991 | 0 | 30,991 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 0 | 14,696 | 0 | |
| EXCISE TAXES | 324,861 | 0 | 0 | |
| STATE TAXES | 119,422 | 0 | 0 |