| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 74,912 | 37,456 | 37,456 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC 3.20 % DUE MAY 14, 2026 | 720,571 | 745,753 |
| AMERICAN EXPRESS 5.282 % DUE JUL 27, 2029 | 725,129 | 745,207 |
| APPLE INC 2.90 % DUE SEP 12, 2027 | 494,801 | 502,787 |
| ASTRAZENECA PLC 0.70 % DUE APR 8, 2026 | 529,086 | 562,378 |
| AT&T INC 2.55 % DUE DEC 1, 2033 | 722,282 | 772,112 |
| AUTOZONE INC 4.50 % DUE FEB 1, 2028 | 499,510 | 506,353 |
| BANK OF AMERICA C 5.288 % DUE APR 25, 2034 | 722,662 | 754,283 |
| BERKSHIRE HATHAWA 2.875 % DUE MAR 15, 2032 | 721,586 | 746,717 |
| CALIFORNIA ST 6875 26NVRG 6.875 % DUE NOV 1, 2026 | 666,955 | 533,049 |
| CALIFORNIA ST BE 0.885 % DUE NOV 1, 2025 | 549,632 | 524,393 |
| CALIFORNIA ST BE 1.051 % DUE DEC 1, 2026 | 427,113 | 435,625 |
| CISCO SYSTEMS INC 5.05 % DUE FEB 26, 2034 | 760,117 | 779,957 |
| CLOROX CO/THEY 3.90 % DUE MAY 15, 2028 | 498,122 | 501,987 |
| COMCAST CORP 3.55 % DUE MAY 1, 2028 | 774,938 | 680,993 |
| CVS HEALTH CORP 5.30 % DUE JUN 1, 2033 | 716,831 | 733,495 |
| DUKE ENERGY CAROL 2.85 % DUE MAR 15, 2032 | 718,480 | 751,907 |
| GENERAL DYNAMICS 1.15 % DUE JUN 1, 2026 | 495,886 | 517,699 |
| HONEYWELL INTERNA 2.50 % DUE NOV 1, 2026 | 499,000 | 508,668 |
| JOHN DEERE CAPITA 5.15 % DUE SEP 8, 2033 | 734,934 | 747,570 |
| JPMORGAN CHASE 3.125 % DUE JAN 23, 2025 | 276,130 | 272,310 |
| LA CANADA CALI BE 2.05 % DUE AUG 1, 2026 | 440,303 | 398,898 |
| LOS ANGELES CA BE 5.516 % DUE JUL 1, 2027 | 731,601 | 593,001 |
| LOS ANGELES CN BE 2.25 % DUE SEP 1, 2025 | 693,945 | 684,681 |
| MASSACHUSETTS BE 0.885 % DUE AUG 15, 2025 | 676,674 | 650,417 |
| METLIFE INC 4.55 % DUE MAR 23, 2030 | 715,581 | 747,001 |
| NEW YORK N Y BE 2.49 % DUE AUG 1, 2027 | 428,456 | 383,452 |
| NEW YORK N Y BE 2.80 % DUE OCT 1, 2026 | 221,072 | 194,825 |
| NEW YORK N Y C BE 2.76 % DUE FEB 1, 2026 | 411,724 | 393,600 |
| NEW YORK N Y C BE 3.35 % DUE AUG 1, 2025 | 196,719 | 175,065 |
| NEXTERA ENERGY CA 3.55 % DUE MAY 1, 2027 | 495,785 | 502,622 |
| PFIZER INVESTMENT 4.75 % DUE MAY 19, 2033 | 719,189 | 730,131 |
| PNC BANK NA 3.10 % DUE OCT 25, 2027 | 391,521 | 334,786 |
| PNC FINANCIAL SER 6.875 % DUE OCT 20, 2034 | 716,496 | 743,680 |
| PROCTER & GAMBLE 4.55 % DUE JAN 29, 2034 | 732,562 | 732,108 |
| QUALCOMM INC 3.45 % DUE MAY 20, 2025 | 509,555 | 496,702 |
| REDONDO BEACH BE 1.072 % DUE AUG 1, 2026 | 126,250 | 117,094 |
| SAN FRANCISCO BE 2.568 % DUE JUL 1, 2029 | 526,522 | 561,950 |
| SAN FRANCISCO BE 5.50 % DUE OCT 1, 2029 | 627,095 | 523,737 |
| SAN JOSE CALIF BE 3.176 % DUE AUG 1, 2026 | 851,694 | 765,057 |
| STARBUCKS CORP 3.80 % DUE AUG 15, 2025 | 516,425 | 501,761 |
| TORONTO-DOMINION 4.456 % DUE JUN 8, 2032 | 727,693 | 756,491 |
| UNION PACIFIC COR 4.50 % DUE JAN 20, 2033 | 503,835 | 506,600 |
| UNITEDHEALTH GROU 1.15 % DUE MAY 15, 2026 | 494,538 | 518,140 |
| VERIZON COMMUNICA 2.55 % DUE MAR 21, 2031 | 752,388 | 778,179 |
| WALMART INC 1.05 % DUE SEP 17, 2026 | 502,566 | 524,375 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC CL A | 843,773 | 1,205,069 |
| AMAZON COM INC | 762,717 | 1,220,979 |
| AMERIPRISE FINCL INC | 873,602 | 1,260,535 |
| ANTERO RES CORP COM | 429,154 | 396,268 |
| BERKSHIRE HATHAWAY CL-B NEW | 609,116 | 824,380 |
| COCA COLA BOTTLING CONS | 201,107 | 217,814 |
| COMFORT SYSTEMS USA | 59,371 | 65,200 |
| CORTEVA INC | 665,774 | 658,334 |
| COSTCO WHOLESALE CORP NEW | 791,160 | 1,465,225 |
| CRH PLC ADR | 1,008,151 | 1,706,544 |
| DANAHER CORPORATION | 576,615 | 684,388 |
| DEXCOM INC DTC | 136,222 | 136,222 |
| DOORDASH INC CL A | 410,289 | 403,021 |
| ELI LILLY & CO | 836,857 | 846,896 |
| FERRARI | 767,552 | 1,391,844 |
| FIDELITY 500 INDEX (FUND) | 42,819,139 | 52,228,916 |
| INTERCONTINENTALEXCHANGE GROUP | 712,157 | 912,391 |
| INTUIT INC | 665,532 | 708,848 |
| ISHARES CORE MSCI EAFE ETF | 18,479,250 | 20,967,190 |
| ISHARES GOLD TRUST ISHARES NEW | 9,942,210 | 12,906,588 |
| ISHARES RUSSELL 2000 ETF | 8,362,305 | 12,513,102 |
| ISHARES RUSSELL 3000 ETF | 6,282,793 | 10,010,834 |
| ISHARES S&P MIDCAP 400 INDEX | 9,404,853 | 12,429,633 |
| JPMORGAN CHASE & CO | 1,025,588 | 1,451,722 |
| JPMORGAN CHASE & CO | 771,545 | 1,029,952 |
| KINSALE CAP GROUP | 621,927 | 756,451 |
| KOSMOS ENERGY LTD | 417,958 | 404,962 |
| LPL FINANCIAL | 1,109,992 | 975,131 |
| LVMH MOET HENNESSY LOUIS VUITT | 339,162 | 314,726 |
| MASTERCARD INC CL A | 667,762 | 767,052 |
| MICROSOFT CORP | 1,012,395 | 2,231,060 |
| MICROSOFT CORP | 701,312 | 1,443,308 |
| MITSUI & CO LTD ADR | 1,178,056 | 1,394,661 |
| MONOLITHIC POWER | 700,280 | 1,225,588 |
| NETEASE.COM INC ADS | 282,155 | 262,421 |
| NETFLIX INC | 879,414 | 1,113,436 |
| NEXTERA ENERGY INC | 424,045 | 510,896 |
| NOVO NORDISK A/S ADR | 1,241,344 | 1,173,377 |
| NVIDIA CORPORATION | 897,891 | 2,359,942 |
| NVIDIA CORPORATION | 263,024 | 1,345,730 |
| O REILLY AUTOMOTIVE INC | 704,771 | 844,755 |
| ON SEMICONDUCTOR CORP | 881,939 | 877,574 |
| PROGRESSIVE CORP OHIO | 1,255,423 | 1,623,458 |
| S & P 500 INDEX FUND | 7,368,941 | 17,678,574 |
| SAIA INC | 552,631 | 699,899 |
| SERVICENOW INC | 468,890 | 508,994 |
| SHERWIN WILLIAMS COMPANY OHIO | 494,516 | 698,092 |
| TAIWAN SMCNDCTR MFG CO LTD ADR | 675,555 | 1,386,254 |
| UNION PACIFIC CORP | 314,419 | 445,348 |
| UNITED RENTALS INC | 449,454 | 1,259,814 |
| VANGUARD INDEX FDS S&P 500 ETF | 51,995,231 | 78,444,447 |
| VANGUARD INST INDEX-INST | 13,196,431 | 27,408,307 |
| VANGUARD TTL STK MKT ETF | 1,496,607 | 3,502,524 |
| WALT DISNEY CO HLDG CO | 791,835 | 757,484 |
| WASTE MGMT INC (DELA) | 743,607 | 973,173 |
| ZOETIS INC CLASS-A | 980,924 | 961,013 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| APOLLO NATURAL RESOURCES II | AT COST | 1,595,003 | 1,137,540 |
| BDT FUND III | AT COST | 7,473,700 | 9,613,237 |
| BOW RIVER III | AT COST | 1,049,793 | 1,388,346 |
| ELLIOTT ASSOCIATES | AT COST | 40,591,491 | 43,133,013 |
| FORTRESS CREDIT OPPORTUNITY FUND V | AT COST | 3,463,719 | 4,082,635 |
| FUND 3 (TE) SPIRITS, L.P. | AT COST | 197,967 | 0 |
| FUSE VENTURE PARTNERS II | AT COST | 979,564 | 935,667 |
| HEADLANDS CAPITAL SECONDARY FUND II | AT COST | 1,413,334 | 1,863,445 |
| HEADLANDS CAPITAL SECONDARY FUND III | AT COST | 2,869,007 | 7,279,931 |
| HEADLANDS CAPITAL SECONDARY FUND IV | AT COST | 2,734,240 | 5,048,240 |
| KAIROS HQ III | AT COST | 2,980,193 | 4,346,524 |
| KAIROS INVESTORS FUND II, LP | AT COST | 3,299,250 | 17,102,903 |
| MILLENNIUM STRATEGIC CAPITAL | AT COST | 8,753,053 | 19,123,749 |
| MONTAGE VENTURES III | AT COST | 2,833,478 | 3,089,680 |
| NAPIER PARK DEEP VALUE II | AT COST | 0 | 315,505 |
| NEXUS SPECIAL SITUATIONS II, LP | AT COST | 0 | 2,064,870 |
| OKAPI VENTURES | AT COST | 142,992 | 96,751 |
| PETERSHILL OFFSHORE II | AT COST | 1,943,627 | 2,415,995 |
| PIMCO BRAVO FUND II | AT COST | 793,167 | 221,904 |
| PRIMARY VENTURE PARTNERS IV | AT COST | 1,405,268 | 1,808,163 |
| PRIME STORAGE FUND III | AT COST | 4,296,782 | 4,444,834 |
| RIVERVIEW STRATEGIC OPPORTUNITIES FUND | AT COST | 0 | 323,265 |
| RLH INVESTORS IV | AT COST | 4,069,561 | 5,840,492 |
| SHARP ALPHA II | AT COST | 187,500 | 149,240 |
| SHERIDAN CAPITAL PARTNERS III | AT COST | 2,063,710 | 3,154,023 |
| SSC PARTNERS II, LP | AT COST | 1,147,569 | 3,865,146 |
| TAMARACK GLOBAL II | AT COST | 800,000 | 910,527 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 21,271 | 10,636 | 10,636 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SSC PARTNERS I, LP | -4,981,114 | 165,125 | 2,652,990 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE FROM FLOW THRU INVESTMENTS | 27,519 |
| FMV IN EXCESS OF COST OF DONATED STOCK | 72,532,547 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & FEES | 820 | 0 | 0 | |
| PORTFOLIO EXPENSES | 68,314 | 68,314 | 0 | |
| MEALS | 4,281 | 2,141 | 0 | |
| MANAGEMENT FEES | 287,818 | 287,818 | 0 | |
| PAYROLL OVERHEAD | 17,874 | 0 | 17,874 | |
| OFFICE EXPENSE | 5,590 | 5,590 | 0 | |
| INSURANCE | 7,986 | 0 | 7,986 | |
| PORTFOLIO EXPENSES FROM K-1S | 1,416,289 | 1,416,289 | 0 | |
| NON-DEDUCTIBLE EXPENSES FROM K-1S | 93 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT INCOME | 3,722 | 3,722 | 3,722 |
| P/S INCOME(LOSS) | 92,877 | 90,092 | 92,877 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 114,958 | 114,958 | 0 | |
| PAYROLL TAX | 14,387 | 0 | 14,387 | |
| EXCISE TAX | 1,280,000 | 0 | 0 |