| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PVH Corp. 4.625% 07/10/25 | 32,039 | 32,831 |
| Keurig Dr Pepper 3.4% 11/15/25 | 14,339 | 14,841 |
| Vmware Llc 1.4% 08/15/26 | 7,280 | 7,578 |
| Energy Transfer L 5.5% 06/01/27 | 25,776 | 25,311 |
| Raytheon Co 7.2% 08/15/27 | 48,005 | 46,926 |
| Beazer Homes USA 7.25% 10/15/29 | 8,203 | 8,060 |
| KB Home 4.8% 11/15/29 | 12,284 | 14,119 |
| Owens Corning 3.875% 06/01/30 | 4,383 | 4,697 |
| Kellanova 7.45% 04/01/31 | 11,586 | 11,146 |
| Berkshire Hathaway 6.125% 04/01/36 | 10,280 | 10,567 |
| Dell Inc 6.5% 04/15/38 | 16,412 | 15,662 |
| CVS Health Corp 6.125% 09/15/39 | 9,969 | 9,755 |
| Kinder Morgan Energy 6.55% 09/15/40 | 13,445 | 14,598 |
| Oracle Corp 4.125% 05/15/45 | 15,298 | 15,765 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Academy Sports & Outdoor | 8,512 | 8,630 |
| Adidas AG | 13,981 | 18,266 |
| Adobe Inc | 10,537 | 16,008 |
| Alphabet Inc | 106,651 | 190,440 |
| Altria Group Inc | 66,510 | 94,122 |
| Amazon.com Inc | 58,685 | 104,210 |
| Amgen Inc | 9,717 | 11,729 |
| APA Corp | 6,358 | 4,618 |
| Apollo Global Mgmt Inc | 23,306 | 67,055 |
| Apple Inc | 35,015 | 57,597 |
| ASML Hldg V | 12,134 | 12,475 |
| Block Inc | 19,113 | 25,497 |
| Boeing Co | 7,538 | 8,850 |
| Booking Hldgs Inc | 36,492 | 69,558 |
| Broadcom Inc | 12,203 | 20,866 |
| Carnival Corp | 13,760 | 24,920 |
| Caterpillar Inc | 14,525 | 25,393 |
| Chart Inds Inc | 6,553 | 10,496 |
| Cleanspark Inc | 8,631 | 4,605 |
| Coterra Energy Inc | 7,551 | 7,662 |
| Crowdstrike Hldgs Inc | 34,934 | 45,507 |
| Devon Energy Corp | 9,105 | 4,910 |
| Disney Walt Co | 20,425 | 22,270 |
| Eaton Corp Plc | 24,926 | 59,737 |
| EOG Resources Inc | 5,427 | 6,742 |
| Exxon Mobil Corp | 20,280 | 1,806,746 |
| First Solar Inc | 35,330 | 47,585 |
| Freeport-Mcmoran Inc | 14,576 | 11,424 |
| Grayscale Ethereum | 18,000 | 18,894 |
| Home Depot Inc | 19,346 | 26,450 |
| Infineon Technologies | 19,597 | 26,333 |
| Johnson & Johnson | 97,420 | 376,012 |
| Jpmorgan Chase & Co | 45,387 | 67,119 |
| Lowes Cos Inc | 23,197 | 24,680 |
| L3Harris Technologies Inc | 67,173 | 73,808 |
| Medtronic Plc | 28,184 | 23,964 |
| Merck & Co Inc | 56,074 | 134,298 |
| Meta Platforms Inc | 31,883 | 98,366 |
| Microsoft Corp | 29,983 | 421,500 |
| Northern Oil & Gas Inc | 8,407 | 11,148 |
| Nutanix Inc | 15,437 | 18,354 |
| Paypal Hldgs Inc | 31,977 | 38,408 |
| Philip Morris Intl Inc | 29,391 | 180,525 |
| Procter & Gamble Co | 51,752 | 268,240 |
| Scotts Miracle-Gro Co | 17,553 | 12,605 |
| Sempra | 5,358 | 6,140 |
| Siemens AG | 10,777 | 19,336 |
| Sony Group Corp | 38,750 | 47,610 |
| The Coca-Cola Co | 105,800 | 199,232 |
| Thermo Fisher Scientific | 52,112 | 52,023 |
| United Airlines Hldgs | 7,709 | 17,478 |
| US Bancorp | 12,684 | 14,349 |
| V F Corp | 11,890 | 11,095 |
| Visa Inc | 54,962 | 86,911 |
| Walmart Inc | 27,438 | 59,721 |
| iShares Russell 2000 | 89,430 | 97,001 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| USA Land Fund I LLC | AT COST | 229,083 | 157,526 |
| Doliver Income Fund I LLC | AT COST | 394,240 | 396,149 |
| Doliver Private Opportunity Fund II LLC | AT COST | 302,638 | 321,301 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Passthrough K-1 expenses | 33,999 | 26,689 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Passthrough K-1 Income | 46,206 | 45,946 | 46,206 |
| Description | Amount |
|---|---|
| Difference between FMV and cost basis of securities donated | 31,702 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment and administrative fees | 16,030 | 14,226 | 1,804 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign tax | 293 | 293 | 0 |