| 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 Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| A10 NETWORKS INC | 1,891 | 2,337 |
| ABBOTT LABS | 13,700 | 14,704 |
| ABBVIE INC | 11,085 | 11,728 |
| ACCENTURE PLC | 8,347 | 9,850 |
| ADOBE SYSTEMS, INC | 7,028 | 8,004 |
| AFLAC INC | 9,616 | 14,482 |
| AIR PRODS & CHEM INC | 16,830 | 17,402 |
| ALBEMARLE CP | 13,730 | 6,370 |
| ALLETE INC | 3,784 | 4,342 |
| ALPHABET INC CL A | 14,272 | 28,395 |
| ALPHABET INC CL C | 26,180 | 43,039 |
| ALPS/SMITH TOTAL RETURN BOND F | 799,999 | 798,323 |
| AMAZON COM | 41,494 | 76,348 |
| AMCOR LTD ORD SHS | 4,332 | 3,783 |
| AMERICAN WOODMARK CORP | 2,959 | 2,386 |
| AMN HEALTHCARE SERVICES INC | 1,844 | 502 |
| APPLE INC | 93,619 | 154,760 |
| ATMOS ENERGY CORP | 14,080 | 16,991 |
| AUTOMATIC DATA PROCESSING INC | 10,175 | 13,173 |
| BANK OF AMERICA CORP | 7,640 | 10,548 |
| BERKSHIRE HATHAWAY INC. CLASS | 25,940 | 33,996 |
| BLACKROCK INC | 4,079 | 5,126 |
| BOISE CASCADE COMPANY | 700 | 1,307 |
| BOOKING HOLDINGS INC | 3,542 | 4,968 |
| BRADY CP CL A | 4,170 | 5,391 |
| BRISTOL-MYERS SQUIBB CO | 4,638 | 3,676 |
| BROADCOM INC | 14,348 | 39,413 |
| BROWN & BROWN INC | 6,125 | 10,712 |
| BROWN FORMAN CORP CL B | 16,486 | 10,862 |
| BUCKLE INC | 3,969 | 5,589 |
| C H ROBINSON WORLDWIDE INC | 14,726 | 20,561 |
| CABOT CP | 3,197 | 3,470 |
| CAL-MAINE FOODS, INC | 3,688 | 6,896 |
| CAPITAL ONE FINANCIAL CORP | 2,018 | 2,496 |
| CARDINAL HEALTH INC | 4,056 | 6,268 |
| CARGURUS INC | 4,209 | 6,906 |
| CATERPILLAR INC | 8,568 | 13,059 |
| CAVCO INDS INC DEL | 3,066 | 4,909 |
| CHARLES SCHWAB CORP | 4,018 | 4,145 |
| CHEVRON CORP | 17,976 | 15,063 |
| CHUBB LIMITED | 12,889 | 15,473 |
| CHURCH & DWIGHT | 9,468 | 10,890 |
| CINCINNATI FINANCIAL CORP | 2,917 | 3,880 |
| CINTAS CRP | 8,902 | 14,616 |
| CIRRUS LOGIC INC | 1,869 | 2,390 |
| CISCO SYSTEMS INC | 5,438 | 6,571 |
| CIVITAS SOLUTIONS INC | 2,147 | 1,330 |
| CLIFFWATER CORPORATE LENDING F | 1,183,781 | 1,166,721 |
| CLOROX CO | 7,254 | 7,796 |
| COCA COLA BOTTLING CONS | 4,189 | 6,300 |
| COLGATE-PALMOLIVE COMPANY | 12,934 | 14,818 |
| COMCAST CORP | 4,785 | 4,804 |
| COMMERCIAL METALS | 2,177 | 2,232 |
| CONOCOPHILLIPS | 4,542 | 3,471 |
| CONSOL ENERGY, INC | 3,376 | 6,081 |
| CONSOLIDATED EDISON INC | 11,047 | 10,618 |
| CORCEPT THERAPEUTICS INC | 4,609 | 9,574 |
| COSTCO WHOLESALE CORPORATION | 9,375 | 15,577 |
| DANAHER CORP | 4,834 | 4,821 |
| DIME COMMUNITY BANCSHARES INC | 1,934 | 2,797 |
| DORIAN LPG LTD | 4,193 | 2,851 |
| DOVER CORP | 12,601 | 15,571 |
| DYNAVAX TECHNOLOGIES CORP | 4,199 | 4,929 |
| EAGLE MATERIALS INC | 1,144 | 1,974 |
| ECOLAB INC | 4,776 | 6,561 |
| ELI LILLY & CO | 16,443 | 25,476 |
| EMERSON ELECTRIC CO | 11,681 | 15,739 |
| ENOVA INTERNATIONAL, INC | 3,454 | 5,369 |
| EOG RESOURCES INC | 2,347 | 2,206 |
| EPLUS, INC | 3,713 | 3,325 |
| ESSEX PRTY TR INC | 7,456 | 9,705 |
| EXELIXIS, INC. | 1,908 | 3,663 |
| EXP WORLD HOLD INC | 5,422 | 5,087 |
| EXPAND ENERGY CORP | 4,096 | 4,978 |
| EXPEDITORS INTL WASH INC | 3,358 | 3,323 |
| EXTREME NETWORKS, INC | 4,315 | 5,692 |
| EXXON MOBIL CORP | 27,597 | 26,570 |
| F.N.B CORPORATION | 3,854 | 4,168 |
| FEDERAL REALTY INVESTMENT TRUS | 9,544 | 10,299 |
| FEDEX CORPORATION | 2,210 | 2,251 |
| FORWARD AIR CORP | 5,031 | 4,031 |
| FRANKLIN RES INC | 6,259 | 4,525 |
| GEN DYNAMICS CP | 6,911 | 7,905 |
| GENUINE PARTS COMPANY | 8,970 | 6,539 |
| GILEAD SCIENCES INC | 3,180 | 4,064 |
| GOLDMAN SACHS GROUP | 4,950 | 6,871 |
| GRAINGER W W INC | 6,651 | 11,595 |
| GREEN BRICK PARTNERS INC | 4,629 | 4,519 |
| GUESS INC COM | 2,909 | 1,575 |
| HANNI FINANCIAL CORP | 2,658 | 3,307 |
| HARMONY BIOSCIENCES HLDG ORD S | 5,193 | 5,368 |
| HCC INS HLDGS INC | 2,983 | 4,176 |
| HELMERICH PAYNE | 4,395 | 3,650 |
| HF SINCLAIR CORPORATION | 1,703 | 1,297 |
| HONEYWELL INTL | 4,629 | 5,195 |
| HOPE BANCORP INC | 2,715 | 3,318 |
| HORMEL FOODS CP | 3,499 | 2,698 |
| ILLINOIS TOOL WORKS | 12,875 | 13,692 |
| INGREDION INC | 3,799 | 4,539 |
| INNOVATIVE INDUSTRIAL PROPERTI | 3,982 | 2,799 |
| INSIGHT ENTERPRISES, INC | 3,570 | 2,890 |
| INTERDIGITAL COMMUNICATIONS CO | 5,302 | 9,492 |
| INTERNATIONAL BUSINESS MACHINE | 16,875 | 19,785 |
| JACKSON FINANCIAL INC | 3,496 | 5,747 |
| JAZZ PHARMACEUTICALS INC | 4,360 | 4,064 |
| JOHNSON & JOHNSON | 28,074 | 24,730 |
| JP MORGAN CHASE | 11,956 | 21,334 |
| KB HOME | 4,042 | 4,140 |
| KENNAMETAL INC | 3,484 | 3,387 |
| KENVUE INC | 7,914 | 8,113 |
| KIMBERLY CLARK CORP | 9,953 | 10,090 |
| KORN FERRY INTL | 1,694 | 2,226 |
| KULICKE AND SOFFA INDUSTRIES, | 2,200 | 2,053 |
| LANTHEUS HOLDINGS INC | 5,507 | 7,067 |
| LIBERTY OILFIELD SVCS INC COM | 5,038 | 4,694 |
| LINDE PLC COM | 10,566 | 12,141 |
| LINDSAY CORP | 4,904 | 4,851 |
| LOUISIANA PACIFIC CP | 1,175 | 2,175 |
| LOWES COMPANIES INC | 5,010 | 6,170 |
| MASTERCARD INC | 12,950 | 17,377 |
| MATSON INC | 2,449 | 5,259 |
| MCCORMICK & CO | 7,340 | 7,167 |
| MCDONALD'S CORP | 21,675 | 22,901 |
| MEDIFAST INC | 6,250 | 1,797 |
| MEDTRONIC PLC | 10,438 | 10,065 |
| META PLATFORMS INC | 28,093 | 50,354 |
| MICROSOFT CORP | 57,983 | 93,995 |
| MILLERKNOLL LLC | 3,873 | 2,892 |
| MOVADO GROUP INC | 2,058 | 1,555 |
| MUELLER IND INC | 3,037 | 7,142 |
| MURPHY OIL CP HLDG | 1,936 | 1,483 |
| NEXTERA ENERGY, INC | 12,789 | 12,402 |
| NIKE INC-CL B | 6,456 | 4,465 |
| NMI HOLDINGS, INC | 4,017 | 4,999 |
| NORDSON CP | 13,881 | 11,090 |
| NUCOR CP | 4,368 | 3,268 |
| NVIDIA CORP | 7,714 | 48,344 |
| OLD NATIONAL BANCORP | 2,108 | 3,299 |
| OLYMPIC STEEL INC | 1,940 | 1,247 |
| OWENS CORNING | 2,568 | 4,428 |
| PBF ENERGY INC | 1,524 | 1,035 |
| PEABODY ENERGY CORP | 5,404 | 4,502 |
| PENTAIR INC. COM | 5,661 | 11,272 |
| PEPSICO INC | 14,635 | 12,773 |
| PHOTRONICS INC COM | 2,685 | 3,935 |
| PINNACLE FINANCIAL PARTNERS IN | 1,057 | 2,288 |
| PPG INDUSTRIES INC | 8,602 | 7,764 |
| PROCTER GAMBLE CO | 13,549 | 15,089 |
| PROVIDENT FINL SVCS INC | 4,547 | 4,076 |
| RANGE RESOURCES CORP DEL | 4,371 | 5,001 |
| REALTY INCOME CORP | 8,239 | 7,317 |
| REGENERON PHARMACEUTICALS INC | 3,829 | 2,849 |
| RELIANCE STL & ALMN | 1,971 | 2,154 |
| RESOURCES CONNECTION INC | 2,145 | 1,134 |
| ROPER INDUSTRIES | 2,741 | 3,119 |
| S&P GLOBAL INC COM | 9,390 | 12,451 |
| SANMINA-SCI CORPORATION | 1,255 | 1,513 |
| SELECTIVE INS GROUP INC | 4,652 | 4,208 |
| SHERWIN-WILLIAMS CO | 3,858 | 5,779 |
| SIGNET GROUP PLC SPONS ADR NAS | 2,595 | 2,825 |
| SIMMONS FIRST NATIONAL CORP | 3,485 | 4,059 |
| SM ENERGY COMPANY | 1,638 | 2,093 |
| SMITH A O CORP DEL COM | 6,683 | 7,094 |
| STANLEY BLACK & DECKER INC | 4,824 | 4,737 |
| SYNNEX CORP | 3,496 | 3,988 |
| SYSCO CORP | 10,524 | 10,246 |
| T. ROWE PRICE GROUP | 3,070 | 3,053 |
| TARGET CORPORATION | 5,788 | 4,866 |
| TAYLOR MORRISON HOME CORP | 3,234 | 3,489 |
| TEGNA | 2,520 | 2,725 |
| TEREX CORP | 3,770 | 3,143 |
| THE COCA-COLA CO | 27,415 | 27,892 |
| THE JM SMUCKER COMPANY | 15,327 | 12,994 |
| THOR INDS INC | 2,462 | 2,871 |
| TOLL BROTHERS INC | 1,602 | 3,401 |
| UFP INDUSTRIES | 3,544 | 4,844 |
| UNITED THERAPEUTICS CORP | 4,723 | 7,057 |
| UNITEDHEALTH GROUP INC | 16,705 | 17,199 |
| UPBOUND GROUP, INC | 3,330 | 2,888 |
| VARIANT ALTERNATIVE INCOME FUN | 251,467 | 235,116 |
| VERITEX HOLDINGS INC | 2,382 | 3,504 |
| VISA INC | 17,180 | 22,439 |
| VISTRA ENERGY CORP | 3,236 | 8,824 |
| WABASH NATIONAL CORP | 4,139 | 2,535 |
| WAL-MART STORES INC | 4,684 | 8,403 |
| WALKER & DUNLOP INC | 3,026 | 3,014 |
| WEST PHARMA SVCS INC | 12,656 | 14,413 |
| WESTLAKE CHEMICAL CORP | 4,670 | 3,898 |
| WINNEBAGO INDUSTRIES INC | 3,226 | 2,580 |
| WORTHINGTON INDUSTRIES INC | 2,877 | 2,848 |
| YELP INC | 4,587 | 4,760 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FLOWSTONE OPPORTUNITY FUND CLA | 300,000 | 331,800 | |
| PARTNERS GROUP PRIVATE EQUITY | 200,000 | 51,625 | |
| STARWOOD REAL ESTATE INCOME TR | 422,644 | 376,089 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PRI - DIVINC - 8% - 12/31/2024 | 500,000 | 500,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 26,977 | 26,977 | ||
| Bank Charges | 82 | 82 | ||
| State or Local Filing Fees | 25 | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 38,955 | 38,955 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 3,100 | |||
| 990-PF Excise Tax for 2023 | 8 | |||
| 990-PF Extension for 2023 | 800 | |||
| Foreign Tax Paid | 255 | 255 |