| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,829 | 2,914 | 5,916 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| WELLS FARGO &CO MTN | 50,005 | 50,005 |
| CLIFFWATER CORPORATE LENDING FUND I (CCLFC) | 995,112 | 995,112 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD INDEX FUNDS S&P 500 ETF USD (VOO) | 3,340,722 | 3,340,722 |
| VANGUARD MID-CAP INDEX FUND (VO) | 226,372 | 226,372 |
| VANGUARD SMALL-CAP INDEX FUND (VB) | 176,696 | 176,696 |
| VERIZON COMMUNICATIONS INC (VZ) | 89,606 | 89,606 |
| SPDR SERIES TRUST S&P 600 SMCP VAL (SLYV) | 112,075 | 112,075 |
| SPDR S&P MIDCAP 400 ETF(MDY) | 162,886 | 162,886 |
| ALPS ETF TR OSHARES US SMLCP (OUSM) | 230,729 | 230,729 |
| SHELTON NASDAQ 100 INDEX INVESTOR (NASDX) | 10,862,428 | 10,862,428 |
| FIDELITY NASDAQ COMPOSITE INDEX ETF (ONEQ) | 383,880 | 383,880 |
| FIDELITY MSCI INDL INDEX ETF (FIDU) | 66,561 | 66,561 |
| FIDELITY 500 INDEX FUND (FXAIX) | 6,595,988 | 6,595,988 |
| DIREXION NASDAQ-100 EQUAL WEIGHTED INDEX SHARES (QQQE) | 532,012 | 532,012 |
| CROWDSTRIKE HLDGS INC CL A (CRWD) | 67,033 | 67,033 |
| CHEVRON CORP NEW COM(CVX) | 163,841 | 163,841 |
| BILL HOLDINGS INC COM(BILL) | 41,069 | 41,069 |
| ARK ETF TRUST INNOVATION ETF (ARKK) | 34,614 | 34,614 |
| ARK BLOCKCHAIN & FINTECH INNOVATION ETF (ARKF) | 42,867 | 42,867 |
| COSTCO WHOLESALE CORP COM USD0.01 (COST) | 86,234 | 86,234 |
| WALMART INC COM (WMT) | 45,790 | 45,790 |
| HALOZYME THERAPEUTICS INC (HALO) | 220,914 | 220,914 |
| INVESCO EXCHANGE TRADED FD TR S&P500 EQL WGT (RSP) | 1,340,920 | 1,340,920 |
| SALESFORCE INC COM (CRM) | 83,447 | 83,447 |
| PALO ALTO NETWORKS INC COM USD0.0001 (PANW) | 60,786 | 60,786 |
| PALANTIR TECHNOLOGIES INC CL A (PLTR) | 622,303 | 622,303 |
| NVIDIA CORPORATION COM (NVDA) | 363,675 | 363,675 |
| MICROSOFT CORP (MSFT) | 343,854 | 343,854 |
| LAM RESEARCH CORP COM USD0.001 (LRCX) | 684,720 | 684,720 |
| KLA CORP COM NEW (KLAC) | 668,294 | 668,294 |
| INTUIT INC (INTU) | 144,408 | 144,408 |
| ISHARES TR S&P SMALL CAP 600 GROWTH ETF (IJT) | 528,614 | 528,614 |
| ISHARES TR RUS 2000 GRW ETF (IWO) | 660,781 | 660,781 |
| ISHARES S&P SMALLCAP 600 VALUE INDEX FUND (IJS) | 56,860 | 56,860 |
| ISHARES RUSSELL 2000 VALUE ETF (IWN) | 23,739 | 23,739 |
| ISHARES RUSSELL 2000 ETF (IWM) | 642,137 | 642,137 |
| ISHARES RUSSELL 1000 INDEX FUND (IWB) | 392,112 | 392,112 |
| ISHARES CORE S&P SMALL-CAP E (IJR) | 108,162 | 108,162 |
| ZSCALER INC COM (ZS) | 20,693 | 20,693 |
| IREN LIMITED COM NPV (IREN) | 5,666 | 5,666 |
| OKLO INC COM LCL A (OKLO) | 2,870 | 2,870 |
| CIPHER MINING INC COM (CIFR) | 2,952 | 2,952 |
| GE VERNOVA INC COM (GEV) | 6,536 | 6,536 |
| HUT 8 CORP COM ISIN #US44812J1043 (HUT) | 3,446 | 3,446 |
| IONQ INC COM (IONQ) | 5,833 | 5,833 |
| NANO NUCLEAR ENERGY INC COM (NNE) | 2,401 | 2,401 |
| NUSCALE PWR CORP CL A COM (SMR) | 5,668 | 5,668 |
| SERVICENOW INC COM USD0.001 | 21,443 | 21,443 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HAMILTON LANE PRIVATE ASSETS FD SHS | AT COST | 1,499,984 | 1,499,984 |
| BLUE OWL REAL ESTATE NET LEASE TRUST COM | AT COST | 1,003,405 | 1,003,405 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,740 | 0 | 1,740 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 129 | 129 | 0 | |
| OTHER OFFICE EXPENSES | 7,867 | 1,967 | 5,900 | |
| QUICKBOOKS FEE | 23,102 | 5,775 | 17,326 | |
| DUES AND SUBSCRIPTIONS | 1,402 | 0 | 1,402 | |
| INSURANCE EXPENSE | 2,298 | 575 | 1,724 | |
| OTHER INVESTMENT EXPENSE | 30,911 | 30,911 | 0 | |
| PENALTIES AND INTEREST | 147 | 147 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 4,268,374 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 1,475 | 1,475 | 0 | |
| STATE TAX | 50 | 50 | 0 | |
| FEDERAL TAXES | 27,359 | 0 | 0 |