| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auditing and Tax Services | 38,241 | 0 | 0 | 27,094 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OLSF - BUILDING | 2020-01-01 | 2,508,897 | 861,785 | SL | 3.64 % | 91,223 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Accrued Interest | 278,686 | 278,686 |
| Microsoft 2.7% 2/12/2025 | 498,960 | 498,960 |
| Apple Inc 1.125% 5/11/2025 | 494,040 | 494,040 |
| Johnson & Johnson 0.55% 9/1/2025 | 487,463 | 487,463 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Berkshire Hathaway CL B, 12,450 Sh | 5,643,336 | 5,643,336 |
| Visa Inc, 12,010 Sh | 3,795,640 | 3,795,640 |
| Alphabet Inc CL C, 21,000 Sh | 3,999,240 | 3,999,240 |
| Merck & Co, 24,100 Sh | 2,397,468 | 2,397,468 |
| Amazon Inc, 567 Sh | 124,394 | 124,394 |
| Microsoft Corp, 11,200 Sh | 4,720,800 | 4,720,800 |
| Union Pacific Corp, 11,200 Sh | 2,554,048 | 2,554,048 |
| Mastercard Inc, 6,900 Sh | 3,633,333 | 3,633,333 |
| Simon PPTY, 9,550 Sh | 1,644,606 | 1,644,606 |
| Nvidia Corporation, 21,200 Sh | 2,846,948 | 2,846,948 |
| Amgen Inc, 13,140 Sh | 3,424,810 | 3,424,810 |
| ARM Holdings, 28,800 Sh | 3,552,768 | 3,552,768 |
| Crowdstrike Holdings, 8,000 Sh | 2,737,280 | 2,737,280 |
| Dell Technologies, 32,300 Sh | 3,722,252 | 3,722,252 |
| Eli Lilly & Co, 3,100 Sh | 2,393,200 | 2,393,200 |
| Invesco Ltd, 5,200 Sh | 90,896 | 90,896 |
| Nextera Energy, 31,710 Sh | 2,273,290 | 2,273,290 |
| Palo Alto Networks, 11,600 Sh | 2,110,736 | 2,110,736 |
| Thermo Fisher Scientific, 5,200 Sh | 2,705,196 | 2,705,196 |
| Workday Inc, 9,800 Sh | 2,528,694 | 2,528,694 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Open Library of San Francisco | FMV | 6,976,874 | 6,976,874 |
| Spring Free EV Inc | FMV | 589,442 | 589,442 |
| Folia Water Global | FMV | 150,000 | 150,000 |
| Federated Hermes Govt 1,285,413.32 Sh | FMV | 1,285,413 | 1,285,413 |
| iShares Core S&P, 98,400 Sh | FMV | 13,712,040 | 13,712,040 |
| Private Equity Investments | FMV | 16,752,975 | 16,752,975 |
| Invesco S&P 500 Equal Weight E, 68,099 S | FMV | 11,932,988 | 11,932,988 |
| IShares MSCI ACWI ETF, 32,200 Sh | FMV | 3,783,500 | 3,783,500 |
| IShares MSCI ACWI EX US ETF, 115,000 | FMV | 5,998,400 | 5,998,400 |
| Federated Hermes Govt 4,500,762.64 Sh | FMV | 4,505,410 | 4,505,410 |
| iShares Biotechnology, 21,450 Sh | FMV | 2,835,905 | 2,835,905 |
| SPDR Gold Tr, 11,400 Sh | FMV | 2,760,282 | 2,760,282 |
| SPDR S&P Biotech, 33,300 Sh | FMV | 2,998,998 | 2,998,998 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 172,481 | 0 | 0 | 170,348 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 153 | 153 | ||
| Dues & Subscriptions | 1,200 | 1,200 | ||
| Filing Fees | 150 | 150 | ||
| Insurance | 454 | 454 | ||
| Licenses | 619 | 619 | ||
| Other Expenses | 1,603 | 1,271 | ||
| Rental Expenses | 30,515 | 22,233 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Invest. Income | 30,952 | 30,952 | |
| Rental Income - Noninvestment Property | 403,318 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Spring Free EV Inc | N/A | 611,205 | 2022-11 | 2027-11 | Monthly | 1000.00 % | N/A | Investment | N/A |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 682,725 | 682,725 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 108,190 |