| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 38,100 | 31,600 | 6,500 |
| 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 |
|---|---|---|
| APPLE INC | 6,794 | 407,433 |
| MICROSOFT CORP | 179,000 | 843,000 |
| AMAZON.COM INC | 366,010 | 1,228,584 |
| ALPHABET INC CAP | 109,065 | 380,880 |
| TESLA INC | 959,840 | 3,230,720 |
| UBER TECHNOLOGIES | 612,642 | 1,109,888 |
| FIDELITY 500 INDEX FUND | 661,801 | 658,941 |
| INVESCO QQQ TRUST SERIES 1 | 1,045,254 | 1,889,507 |
| ISHARES RUSSELL 1000 VALUE E | 977,827 | 1,225,375 |
| PANASSUS CORE EQUITY-INST | 1,137,019 | 1,391,959 |
| SIX CIRCLES US UNCONSTR EQ | 2,059,409 | 2,417,215 |
| VANGUARD S&P 500 | 6,436,308 | 8,740,576 |
| FIDELITY INTL INDX-INST PRM | 824,496 | 889,201 |
| VANGUARD FTSE EUROPE ETF | 436,059 | 551,618 |
| JP MORGAN BETABUILDERS JAPAN E | 623,193 | 811,274 |
| JP MORGAN BETABUILDERS DEVELO | 376,061 | 406,721 |
| JP MORGAN BETABUILDERS CANADA | 485,642 | 584,062 |
| SIX CIRCLES INTL UNICON EQ | 1,917,947 | 1,968,694 |
| ABM INDUSTRIES INC | 0 | 0 |
| AIR LEASE CORP | 36,815 | 49,512 |
| ALLISON TRANSMISSION HOLDING | 16,620 | 39,334 |
| ATLAS ENERGY SOLUTIONS INC | 48,070 | 51,014 |
| BANK OZK | 0 | 0 |
| BROOKFIELD INFRASTRUCTURE-A | 49,320 | 51,253 |
| BRUNSWICK CORP | 44,286 | 37,773 |
| BWX TECHNOLOGIES INC | 28,338 | 51,239 |
| CABLE ONE INC | 0 | 0 |
| CABOT CORP | 36,098 | 45,838 |
| CASEY'S GENERAL STORES INC | 23,950 | 42,397 |
| CHEMED CORP | 47,938 | 50,331 |
| CHESAPEAKE UTILITIES CORP | 39,318 | 39,924 |
| CHORD ENERGY CORP | 0 | 0 |
| CIVITAS RESOURCES INC | 0 | 0 |
| CLEAR SECURE INC -CLASS A | 31,031 | 31,515 |
| COGENT COMMUNICATIONS HOLDIN | 0 | 0 |
| COGNEX CORP | 39,403 | 36,864 |
| COHEN STEERS INC | 42,267 | 56,881 |
| CONCENTRIX CORP | 60,337 | 36,520 |
| COST OF PENDING PURCHASES | 0 | 0 |
| CRA INTERNATIONAL INC | 27,177 | 54,475 |
| ELEMENT SOLUTIONS INC | 0 | 0 |
| ENCOMPASS HEALTH CORP | 42,200 | 71,848 |
| ENSIGN GROUP INC/THE | 51,906 | 79,583 |
| EXP WORLD HOLDINGS INC | 31,438 | 27,233 |
| FEDERAL AGRIC MTG CORP-CL C | 36,951 | 59,873 |
| FIRSTSERVICE CORP | 35,234 | 41,635 |
| HAMILTON LANE INC-CLASS A | 38,317 | 72,396 |
| HEALTHSTREAM INC | 12,195 | 12,523 |
| HEXCEL CORP | 48,092 | 44,454 |
| HOME BANCSHARES INC | 43,807 | 56,345 |
| INSPERITY INC | 27,151 | 20,928 |
| INTER PARAFUMS INC | 0 | 0 |
| IRADIMED CORP | 21,172 | 27,005 |
| KFORCE INC | 34,550 | 32,036 |
| KINSALE CAPITAL GROUP INC | 32,995 | 48,839 |
| KULICKE AND SOFFA INDUSTRIES | 40,310 | 40,781 |
| LAKELAND FINANCIAL CORP | 48,750 | 53,770 |
| LANDSTAR SYSTEM INC | 37,022 | 39,528 |
| LEMAITRE VASCULAR INC | 35,153 | 66,249 |
| LITTELFUSE INC | 40,241 | 37,940 |
| MATADOR RESOURCES CO | 34,481 | 36,907 |
| MATERION CORP | 37,585 | 41,826 |
| MSA SAFETY INC | 32,771 | 31,331 |
| NAPCO SECURITY TECHNOLOGIES | 52,046 | 44,414 |
| NEXPOINT RESIDENTIAL | 44,717 | 39,162 |
| NEXSTAR MEDIA GROUP INC | 43,306 | 43,126 |
| NORTHERN OIL AND GAS INC | 45,727 | 50,909 |
| PAPA JOHN'S INTL INC | 0 | 0 |
| PATRICK INDUSTRIES INC | 30,841 | 30,657 |
| PERRIGO CO PLC | 54,311 | 40,056 |
| POWER INTEGRATIONS INC | 52,863 | 44,979 |
| PRICESMART INC | 41,367 | 46,454 |
| QUAKER CHEMICAL CORP | 39,654 | 32,656 |
| SCHNEIDER NATIONAL INC-CL B | 40,585 | 48,517 |
| SENSATA TECHNOLOGIES HOLDING | 43,034 | 28,797 |
| SHOE CARNIVAL INC | 30,821 | 40,424 |
| SHUTTERSTOCK INC | 48,245 | 30,957 |
| STANDEX INTERNATIONAL CORP | 32,156 | 59,089 |
| STEVANTO GROUP SPA | 0 | 0 |
| TERRENO REALITY CORP | 42,552 | 41,339 |
| TETRA TECH INC | 25,765 | 37,888 |
| TRAVEL + LEISURE CO | 38,229 | 47,272 |
| U.S. PHYSICAL THERAPY INC | 52,668 | 49,145 |
| UFP INDUSTRIES INC | 27,803 | 35,372 |
| UMH PROPERTIES INC | 46,081 | 54,450 |
| UNIFIRST CORP/MA | 37,501 | 36,613 |
| UNIVERSAL DISPLAY CORP | 32,744 | 34,796 |
| UTZ BRANDS INC | 45,644 | 50,065 |
| VALMONT INDUSTRIES | 36,003 | 46,614 |
| WINGSTOP INC | 30,817 | 44,904 |
| WINMARK CORP | 24,353 | 25,943 |
| WYNDHAM HOTELS & RESORTS INC | 31,599 | 43,037 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| JP MORGAN EQUITY PREMIUM | AT COST | 1,551,401 | 1,584,278 |
| HPS CORPORATE LENDING FUND | AT COST | 3,130,823 | 3,253,810 |
| COATUE OPPORTUNITY OFFSHORE FU | 6,805 | 7,117 | |
| COATUE OPPORTUNITY OFFSHORE FU | 503,195 | 585,828 | |
| JPM PRIME MM FD-INSTL | 2,073 | 2,074 | |
| JPM PRIME MMFD PREMIER | 0 | 0 | |
| VANGUARD INT-TERM CORPORATE | 539,201 | 535,963 | |
| ISHARES US TREASURY BOND ETF | 0 | 0 | |
| VANGUARD TTL BD MKT IDX-ADM | 0 | 0 | |
| VANGUARD MORTGAGE-BACKED SEC | 873,814 | 856,291 | |
| VANGUARD TOTAL INTL BOND ETF | 1,628,832 | 1,663,236 | |
| SIX CIRCLES GLOBAL BOND | 2,095,913 | 2,235,419 | |
| SIX CIRCLES CREDIT OPPORT | 1,119,449 | 1,152,310 |
| Description | Amount |
|---|---|
| BOOK-TO-TAX DIFFERENCE ON STOCK | 0 |
| CONTRIBUTIONS | 431,079 |
| COST BASIS ADJUSTMENTS - 4001 | 15,208 |
| COST BASIS ADJUSTMENTS - 6006 | 3,303 |
| OTHER BOOK-TO-TAX DIFFERENCES | 12 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES WITHHELD | 439 | 439 | ||
| MEMBERSHIPS & SUBSCRIPTIONS | 1,000 | 1,000 | ||
| FILING FEES | 15 | 15 |
| Description | Amount |
|---|---|
| BOOK-TO-TAX DIFFERENCE ON STOCK | 0 |
| DONATIONS(DAF) | 544,034 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 101,121 | 101,121 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES PAID | 22,500 |