| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEES | 3,600 | 3,600 | 3,600 |
| 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 |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JPM 12M NVDA COPA | 0 | 0 |
| RBC 1Y APPL COBA | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CAL MAINE FOODS - 600SH | 9,545 | 34,434 |
| CORNING INC - 300SH | 2,672 | 9,135 |
| SAP SE - 100SH | 8,008 | 15,459 |
| TAWAIN SEMICONDUCTOR - 650SH | 8,819 | 67,600 |
| TEXAS INSTRUMENTS - 250SH | 7,625 | 42,615 |
| APPLE INC - 185SH | 2,651 | 18,098 |
| DISCOVER FINL SVCS - 176SH | 9,737 | 19,782 |
| TYSON FOODS INC - 106SH | 15,575 | 15,910 |
| CHIMERA INVESTMENT - 400SH | 0 | 0 |
| DELL TECHNOLOGIES - 301SH | 3,847 | 23,027 |
| ALPHABET INC - 300SH | 0 | 0 |
| BOOKING HOLDINGS INC - 3SH | 10,486 | 17,736 |
| VERISIGN INC - 65SH | 0 | 0 |
| ALLISON TRANSMISSION HOLDINGS | 12,710 | 20,760 |
| EXELON CORPORATION - 345SH | 12,851 | 12,386 |
| DASSAULT SYSTEM - 500SH | 6,743 | 24,510 |
| BERKSHIRE HATHAWAY INC - 62SH | 12,193 | 22,113 |
| WINNEBAGO INDUSTRIES INC | 0 | 0 |
| LABORATORY CORP AMER HLDGS | 0 | 0 |
| MCKESSON CORPORATION - 52SH | 8,412 | 26,390 |
| METLIFE INC - 474 | 16,078 | 31,346 |
| PRESTIGE CONSUMER HEALTHCARE | 0 | 0 |
| TAYLOR MORRISON HOME CORP | 6,297 | 18,886 |
| TRAVELERS COMPANIES INC | 0 | 0 |
| ALLY FINANCIAL INC | 0 | 0 |
| CORCEPT THERAPEUTICS INC | 13,753 | 23,613 |
| GENERAL DYNAMICS CORP | 0 | 0 |
| INGREDION INC | 8,837 | 10,853 |
| MASCO CORP | 0 | 0 |
| MIDDLEBY CORP | 9,720 | 15,306 |
| MORGAN STANLEY | 0 | 0 |
| SYNCHRONY FINANCIAL | 0 | 0 |
| TEREX CORP | 0 | 0 |
| THE CHEMOURS COMPANY LLC | 6,689 | 11,638 |
| VMWARE INC | 0 | 0 |
| AMN HEALTHCARE SERVICES INC | 0 | 0 |
| ANALOG DEVICES INC | 0 | 0 |
| BOX INC | 15,395 | 13,855 |
| CSX CORP | 0 | 0 |
| EDISON INTERNATIONAL | 0 | 0 |
| ESSENTIAL PROP REALTY TRUST | 14,977 | 17,355 |
| EXXON MOBIL CORPORATION | 0 | 0 |
| JACK IN THE BOX INC | 0 | 0 |
| PILGRIMS PRIDE CORP | 0 | 0 |
| QUALYS INC | 10,353 | 15,114 |
| SYNOPSYS INC | 18,870 | 34,499 |
| THE TRADE DESK | 15,546 | 22,883 |
| WILLIAMS-SONOMA INC | 0 | 0 |
| CARNIVAL CORP PAIRED CTF | 0 | 0 |
| GENERAL MTRS | 0 | 0 |
| ALKERMANS PLC | 9,983 | 9,515 |
| AMAZON.COM INC | 25,320 | 31,755 |
| ARISTA NETWORKS INC | 14,568 | 21,902 |
| BROADCOM INC | 27,611 | 44,650 |
| CADENCE DESIGN SYS | 9,688 | 12,801 |
| CASEYS GEN STORES | 18,493 | 18,682 |
| CENTENE CORP | 17,099 | 19,591 |
| DEERE & CO | 8,593 | 9,597 |
| HUBSPOT INC | 10,617 | 11,030 |
| MASTERCARD INC | 11,894 | 13,648 |
| MERCK & CO. INC. | 10,408 | 10,575 |
| META PLATFORMS INC | 13,226 | 23,007 |
| MURAL ONCOLOGY PUBLIC F | 443 | 203 |
| NVENT ELECTRIC PLC | 8,983 | 12,704 |
| ON SEMICONDUCTOR CO | 10,062 | 8,353 |
| PARSONS CORP | 8,058 | 9,030 |
| PAYLOCITY HLDG CORP | 15,204 | 14,012 |
| RELIANCE STL & ALUMI | 9,263 | 10,628 |
| SALESFORCE INC | 8,818 | 12,104 |
| SPROUTS FARMERS MARK | 8,628 | 11,546 |
| TARGA RESOURCES CORP | 13,044 | 16,071 |
| TOLL BROTHERS INC | 19,378 | 33,818 |
| BROADCOM INC X4664 | 3,908 | 18,976 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FIXED INCOME INVESTMENTS | AT COST | 78,000 | 78,014 |
| JANUS HENDERSON GBL LIFE | FMV | 22,394 | 24,052 |
| JANUS HENDERSON GBL TEC | FMV | 243,953 | 387,900 |
| ISHARES SILVER TR | FMV | 14,338 | 21,780 |
| ISHARES TIPS BOND ETF | FMV | 19,942 | 21,498 |
| SPDR S&P 500 ETF | FMV | 10,233 | 47,531 |
| SCHWAB US TIPS ETF | FMV | 7,072 | 7,051 |
| SPDR GOLD SHARES | FMV | 38,788 | 82,203 |
| INVESCO QQQ TRUST | FMV | 34,121 | 139,237 |
| APPLE HOSPITALITY REIT INC | FMV | 20,025 | 18,271 |
| REALTY INCOME CORP | FMV | 20,207 | 28,710 |
| SPDR S&P SEMICONDUCTOR ETF | FMV | 6,141 | 22,479 |
| JANUS HENDERSON GP | FMV | 19,476 | 33,165 |
| JANUS HENDERSON FORTY T | FMV | 9,984 | 8,910 |
| JANUS GROWTH AND INCOME T | FMV | 6,528 | 6,894 |
| JANUS HENDERSON VENTURE T | FMV | 25,984 | 24,090 |
| ORION OFFICE REIT INC | FMV | 1,016 | 286 |
| BLUEROCK HOMES TRUST INC | FMV | 8,572 | 5,232 |
| DGP OWNERSHIP OFFSHR FEEDER LP | FMV | 189,219 | 170,731 |
| DGP IV OWNERSHIP OFFSHR FEEDER | FMV | 187,349 | 172,125 |
| NGT II OFFSHORE FEEDER FUND LP | FMV | 383,325 | 359,136 |
| WALTON STREET REAL ESTATE DEBT | FMV | 214,073 | 189,863 |
| HH PR-IPO OFSHR FEEDER FD SC | FMV | 76,392 | 72,351 |
| CROW HOLDINGS DOF OFFSHORE FDR | FMV | 149,487 | 147,687 |
| W ST DF ONSHORE FEEDER FUND LP | FMV | 30,577 | 2,521 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEMBERSHIP DUES | 976 | 976 | 976 | |
| FILIING FEES | 10 | 10 | 10 | |
| MAILBOX RENTAL | 276 | 276 | 276 | |
| POSTAGE | 60 | 60 | 60 | |
| TELEPHONE | 360 | 360 | 360 | |
| INVESTMENT FEES | 20,718 | 20,718 | 20,718 | |
| INVESTMENT EXPENSE | 1,438 | 1,438 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Income from Passthrough | 0 | 0 |
| Description | Amount |
|---|---|
| NONTAXABALE DIVIDENDS | 193 |
| SECTION 199A DIVIDENDS | 1,934 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 333 | 333 | 333 |