| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 17,111 | 7,700 | 9,411 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB - ACCT 3735 | ||
| CHARLES SCHWAB - ACCT 0430 | 1,924,258 | 1,924,958 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB - ACCT 0875 | 7,923,003 | 7,923,003 |
| CHARLES SCHWAB - ACCT 3735 | 6,862,290 | 6,862,290 |
| CHARLES SCHWAB - ACCT 7878 | 1,207,074 | 1,207,074 |
| ALPHABET INC | 1,093,476 | 1,093,476 |
| AMAZON.COM INC | 522,066 | 522,066 |
| APPLE INC | 1,831,811 | 1,831,811 |
| ARTHUR J GALLAGHER | ||
| BERKSHIRE HATHAWAY | 119,481 | 119,481 |
| BROADCOM INC | 873,762 | 873,762 |
| CHEVRON CORP | 101,033 | 101,033 |
| COMCAST CORP | 97,244 | 97,244 |
| CONOCOPHILLIPS | ||
| COSTCO WHOLESALE CO | 421,791 | 421,791 |
| JOHNSON & JOHNSON | 105,340 | 105,340 |
| JPMORGAN CHASE & CO | 449,064 | 449,064 |
| KKR & CO INC | 350,124 | 350,124 |
| LILLY ELI & CO | 119,543 | 119,543 |
| LOCKHEED MARTIN CORP | 102,137 | 102,137 |
| MICROSOFT CORP | 1,876,977 | 1,876,977 |
| META PLATFORMS | 352,190 | 352,190 |
| NVIDIA CORP | 521,083 | 521,083 |
| PEPSICO | ||
| PROCTER & GAMBLE | 95,498 | 95,498 |
| SPDR S&P DIVIDEND ETF | 353,915 | 353,915 |
| UNITEDHEALTH GRP INC | ||
| VISA INC | 538,404 | 538,404 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LUCENT MEDICAL | FMV | 10,000 | 10,000 |
| ACUMARK / CARE DX | FMV | 51,250 | 51,250 |
| ARCH VENTURE FUND V | FMV | 92,222 | 92,222 |
| BROADOAK FUND III | FMV | 326,537 | 326,537 |
| PRESIDO | FMV | 500 | 500 |
| LAB CONNECT | FMV | 1,101,889 | 1,101,889 |
| CROWN CASTLE INTL CO | FMV | ||
| BROADOAK FUND IV | FMV | 926,201 | 926,201 |
| BROADOAK CAPITAL 2019C-INFUSE | FMV | 249,953 | 249,953 |
| SYMPHONY DYNAMO HOLDINGS LLC | FMV | 187 | 187 |
| BROADOAK FUND V | FMV | 631,571 | 631,571 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 5,400 | 5,400 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLES | 35,220 | 19,982 | 19,982 |
| DISTRIBUTION RECEIVABLES | 19,871 | 43,578 | 43,578 |
| NOTE RECEIVABLE - BROADOAK FUND IV | 120,000 | 120,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| DUES AND SUBSCRIPTIONS | 120 | 120 | ||
| INSURANCE | 4,564 | 4,564 | ||
| LICENSES AND FEES | 562 | 562 | ||
| COMMUNICATION AND INFO TECH | 400 | 80 | 320 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BROADOAK FUND III LLC - K1 | -2,841 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENT | 5,283,891 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO INV - FFC EXEC PARTNERS III | 433 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MGMT - BROADOAK FUND | 2,661 | 2,661 | ||
| INVESTMENT MGMT - ARCH VENTURE F | 61 | 61 | ||
| INVESTMENT MGMT - BROADOAK FUND | 18,469 | 18,469 | ||
| INVESTMENT MGMT - BROADOAK 2016A | 488 | 488 | ||
| INVESTMENT MGMT - SYMPHONY DYNAM | 57 | 57 | ||
| INVESTMENT MGMT - BROADOAK FUND | 18,360 | 18,360 | ||
| INVESTMENT MGMT - OTHER | 108,836 | 108,836 | ||
| OTHER PROFESSIONAL FEES | 13,932 | 13,932 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX PAID - CHARLES SCH 3 | 1,481 | 1,481 | ||
| FEDERAL TAX PAID | 8,902 |