| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 5,500 | 2,750 | 2,750 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Passthrough entities |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Citigroup Global Markets 6/25/2024 | 150,000 | 150,000 |
| Comm serv select sector spd (XLC) | 42,619 | 25,867 |
| FINL SELECT SECTOR SPDR TR (XLF) | 94,407 | 102,839 |
| ISHARES COre S&P 500 ETF (IVV) | 526,793 | 686,199 |
| ISHARES CORE U.S. Aggregate (AGG) | 128,279 | 110,763 |
| Materials Select Sector SPD (XLB) | 18,172 | 17,245 |
| Schwab US Aggregate Bond ET (SCHZ) | 426,764 | 362,461 |
| SECTOR SPDR TR SHS BEN INT- (XLV) | 101,104 | 109,631 |
| Select Sector SPDR Trust EN (XLE) | 3,471 | 8,485 |
| SPDR BLOOMBERG 1-3 MONTH T- (BIL) | 430,284 | 430,000 |
| SPDR S&P 500 ETF TR (SPY) | 626,770 | 816,488 |
| Toronto-Dominion Bank 6/6/2024 | 120,000 | 120,000 |
| Vanguard S&P 500 ETF (VOO) | 748,411 | 939,132 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AGNICO EAGLE MINES LTD (AEM) | 11,653 | 9,410 |
| ALLSTATE CORP 5.1% PFD SERI (ALL-H) | 69,355 | 56,696 |
| BANK OF AMERICA CORP 5% SER (BAC-N) | 69,847 | 56,716 |
| BARRICK GOLD CORP (GOLD) | 11,452 | 8,710 |
| BHP GROUP LTD SP ADR (BHP) | 3,755 | 6,205 |
| DHT HOLDINGS INC (DHT) | 6,975 | 11,775 |
| DORIAN LPG LIMITED (LPG) | 4,108 | 10,119 |
| EURONAV (EURN) | 7,417 | 14,433 |
| FIRST MAJESTIC SILVER CORP (AG) | 7,976 | 6,088 |
| NEWMONT CORPORATION (NEM) | 11,649 | 9,487 |
| RYDER SYSTEM INC (R) | 7,803 | 8,190 |
| SCORPIO TANKERS INC (STNG) | 5,300 | 22,637 |
| SLM CORP (SLM) | 28,900 | 26,294 |
| TEEKAY TANKERS LTD CL A (TNK) | 8,338 | 18,609 |
| VALERO ENERGY CORP (VLO) | 0 | 0 |
| 3M COMPANY (MMM) | 30,138 | 20,986 |
| ABBVIE INC (ABBV) | 20,302 | 26,989 |
| ALTRIA GROUP INC (MO) | 18,874 | 19,381 |
| ARCHER-DANIELS-MIDLAND CO (ADM) | 15,841 | 23,120 |
| AT&T INC (T) | 12,114 | 12,464 |
| AVIS BUDGET GROUP INC (CAR) | 32,171 | 60,162 |
| BANK OF AMERICA CORP (BAC) | 33,265 | 25,072 |
| BEST BUY INC (BBY) | 14,692 | 13,395 |
| BLOCK H & R INC (HRB) | 32,222 | 45,784 |
| BRISTOL-MYERS SQUIBB CO (BMY) | 18,844 | 23,744 |
| BROADCOM INC (AVGO) | 13,027 | 12,860 |
| CAMDEN PPTY TR (CPT) | 31,583 | 26,851 |
| CHEMOURS COMPANY (CC) | 30,195 | 25,843 |
| CHEVRON CORP (CVX) | 20,017 | 28,000 |
| CITIGROUP INC (C) | 22,998 | 22,072 |
| CLEVELAND-CLIFFS INC (CLF) | 32,415 | 22,699 |
| COMERICA INC (CMA) | 12,802 | 10,094 |
| COMMVAULT SYSTEMS INC (CVLT) | 32,256 | 25,325 |
| CONSUMER DISCRETIONARY SELE (XLY) | 45,295 | 33,711 |
| CONSUMER STAPLES SELECT SEC (XLP) | 12,292 | 12,897 |
| CUMMINS INC (CMI) | 26,625 | 30,044 |
| CVS HEALTH CORP (CVS) | 0 | 0 |
| DICKS SPORTING GOODS (DKS) | 32,419 | 39,455 |
| EASTMAN CHEM CO (EMN) | 15,461 | 11,483 |
| ETFMG ALTERNATIVE HARVEST E (MJ) | 18,343 | 3,438 |
| EXELON CORP (EXC) | 15,503 | 17,076 |
| EXXON MOBIL CORP (XOM) | 15,811 | 28,127 |
| FRANKLIN INCOME FD CL (FRIAX) | 933,638 | 864,286 |
| GENERAL MILLS INC (GIS) | 17,174 | 22,388 |
| HP INC (HPQ) | 8,724 | 6,288 |
| INDUSTRIAL SELECT SECTOR SP (XLI) | 67,230 | 67,667 |
| INTEL CORP (INTC) | 18,559 | 9,779 |
| INTERNATIONAL BUSINESS MACH (IBM) | 15,084 | 17,611 |
| INVESCO GLOBAL SHORT TERM H (PGHY) | 90,163 | 83,237 |
| ISHARES SELECT DIVIDEND ETF (DVY) | 75,436 | 76,219 |
| KEYCORP (KEY) | 20,943 | 17,472 |
| KINDER MORGAN INC (KMI) | 9,814 | 11,318 |
| KRAFT HEINZ COMPANY (KHC) | 15,840 | 18,727 |
| KROGER CO (KR) | 12,333 | 11,769 |
| LIFE STORAGE INC (LSI) | 32,126 | 29,747 |
| LYONDELLBASELL INDUSTRIES N (LYB) | 13,561 | 12,621 |
| MASTEC INC (MTZ) | 28,052 | 22,954 |
| MCDONALDS CORP (MCD) | 0 | 0 |
| MORGAN STANLEY (MS) | 0 | 0 |
| NAVIENT CORP (NAVI) | 28,713 | 27,768 |
| OLIN CORP (OLN) | 26,954 | 35,152 |
| PFIZER INC (PFE) | 34,184 | 35,253 |
| PIMCO ACTIVE BOND ETF (BOND) | 130,686 | 107,671 |
| PPL CORP (PPL) | 16,142 | 16,334 |
| PROGYNY INC (PGNY) | 35,805 | 15,793 |
| PRUDENTIAL FINL (PRU) | 19,823 | 19,295 |
| QUALCOMM INC (QCOM) | 16,433 | 10,444 |
| REAL ESTATE SELECT SECTOR S (XLRE) | 16,385 | 15,585 |
| SCIENTIFIC GAMES CORPORATIO (SGMS) | 0 | 0 |
| SOUTHERN COMPANY (SO) | 15,833 | 17,424 |
| STAAR SURGICAL CO (STAA) | 32,198 | 11,067 |
| STEEL DYNAMICS INC (STLD) | 27,874 | 48,850 |
| THE AFFINITY WORLD LEADERS (WLDR) | 88,163 | 77,934 |
| THE MACERICH COMPANY (MAC) | 31,718 | 20,865 |
| UNIVAR SOLUTIONS INC (UNVR) | 31,885 | 37,301 |
| VALVOLINE INC (VVV) | 30,823 | 30,626 |
| VANGUARD SHORT TERM CORPORA (VCSH) | 239,179 | 223,465 |
| VERIZON COMM (VZ) | 17,321 | 13,357 |
| WALGREENS BOOTS ALLIANCE IN (WBA) | 18,285 | 14,346 |
| WELLS FARGO & CO (WFC) | 0 | 0 |
| WHIRLPOOL CORP (WHR) | 7,034 | 5,093 |
| WORLD WRESTLING ENTERTAINME (WWE) | 32,180 | 34,260 |
| Vanguard Strm Infproidx ETF (VTIP) | 236,153 | 216,501 |
| Vanguard High Div Yld ETF (VYM) | 69,419 | 72,392 |
| Constellationi Energy Corp (CEG) | 4,015 | 7,242 |
| Darden Restaurants Inc (DRI) | 16,975 | 19,920 |
| F&G Annuities & Life Inc (FG) | 558 | 580 |
| Fidelity Majestic Silver Corp (FNF) | 17,691 | 16,214 |
| Merck & Co Inc (MRK) | 29,281 | 36,614 |
| Regions Financial Corp (RF) | 17,692 | 17,787 |
| Repay Hldgs Corp (RPAY) | 431,748 | 402,500 |
| Woodside Energy Group LTD (WDS) | 775 | 872 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ATHENE BCA ANNUITY | AT COST | 1,960,222 | 1,862,309 |
| GPB Holdings II | AT COST | 438,641 | 438,641 |
| PEACHTREE HOTEL VALUE & INCOME FUND, LP | AT COST | 142,672 | 142,672 |
| ARCTRUST | AT COST | 255,082 | 255,082 |
| ARMADA WASTE MANAGEMENT LP | AT COST | 67,418 | 67,418 |
| WAVELAND ENERGY RESOURCE PARTNER IVS IV, LP | AT COST | 166,188 | 166,188 |
| Priority Income Fund | AT COST | 286,349 | 286,349 |
| Waveland Resource Partner V | AT COST | 159,273 | 159,273 |
| Peachtree Distressed Opp Fund | AT COST | 208,512 | 208,512 |
| Vet24Seven | AT COST | 200,000 | 200,000 |
| Sealy Industrial Partners LP | AT COST | 177,291 | 177,291 |
| BDP Montclair 2019 | AT COST | 200,000 | 200,000 |
| e2c2 ESA Bond Fund I | AT COST | 349,668 | 349,668 |
| Sovereign Partners Fund II | AT COST | 337,978 | 337,978 |
| MH Ventures Fund II | AT COST | 340,097 | 340,097 |
| Description | Amount |
|---|---|
| Dividends in transit | 4,148 |
| Dividends and interests - timing difference | 6,902 |
| Misc | 598 |
| Reversal of PY adjustment | 44,020 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ameritrade - management fees | 97,750 | 97,750 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Passive Investment Income | 95,826 | 133,654 | |
| Mill Green | 11,578 | 11,578 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Athene | 33,207 | 33,207 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 5,000 | |||
| Foreign tax paid | 96 | 96 |