| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 91,732 | 45,866 | 45,866 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC 3.20 % DUE MAY 14, 2026 | 720,571 | 758,103 |
| AMERICAN EXPRESS 5.282 % DUE JUL 27, 2029 | 725,129 | 753,593 |
| APPLE INC 2.90 % DUE SEP 12, 2027 | 494,801 | 513,753 |
| ASTRAZENECA PLC 0.70 % DUE APR 8, 2026 | 529,086 | 586,552 |
| AT&T INC 2.55 % DUE DEC 1, 2033 | 722,282 | 791,920 |
| AUTOZONE INC 4.50 % DUE FEB 1, 2028 | 499,510 | 512,540 |
| BANK OF AMERICA C 5.288 % DUE APR 25, 2034 | 722,662 | 764,354 |
| BERKSHIRE HATHAWA 2.875 % DUE MAR 15, 2032 | 721,586 | 765,275 |
| CISCO SYSTEMS INC 5.05 % DUE FEB 26, 2034 | 760,118 | 780,122 |
| CLOROX CO/THEY 3.90 % DUE MAY 15, 2028 | 498,122 | 508,456 |
| COMCAST CORP 3.55 % DUE MAY 1, 2028 | 774,938 | 693,685 |
| DUKE ENERGY CAROL 2.85 % DUE MAR 15, 2032 | 718,480 | 770,012 |
| GENERAL DYNAMICS 1.15 % DUE JUN 1, 2026 | 495,886 | 537,024 |
| HONEYWELL INTERNA 2.50 % DUE NOV 1, 2026 | 499,000 | 521,313 |
| JOHN DEERE CAPITA 5.15 % DUE SEP 8, 2033 | 734,934 | 750,537 |
| METLIFE INC 4.55 % DUE MAR 23, 2030 | 715,581 | 752,870 |
| NEXTERA ENERGY CA 3.55 % DUE MAY 1, 2027 | 495,785 | 511,562 |
| PEPSICO INC 4.80 % DUE JUL 17, 2034 | 766,661 | 776,369 |
| PFIZER INVESTMENT 4.75 % DUE MAY 19, 2033 | 719,189 | 733,030 |
| PNC BANK NA 3.10 % DUE OCT 25, 2027 | 391,521 | 343,286 |
| PNC FINANCIAL SER 6.875 % DUE OCT 20, 2034 | 716,496 | 750,102 |
| PROCTER & GAMBLE 4.55 % DUE JAN 29, 2034 | 732,562 | 728,601 |
| STARBUCKS CORP 3.80 % DUE AUG 15, 2025 | 516,425 | 508,556 |
| T-MOBILE USA INC 4.70 % DUE JAN 15, 2035 | 769,906 | 795,088 |
| TORONTO-DOMINION 4.456 % DUE JUN 8, 2032 | 727,693 | 769,915 |
| UNION PACIFIC COR 4.50 % DUE JAN 20, 2033 | 503,835 | 509,340 |
| WALMART INC 1.05 % DUE SEP 17, 2026 | 502,566 | 543,563 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD INDEX FDS S&P 500 ETF | 51,995,231 | 90,087,151 |
| FIDELITY 500 INDEX (FUND) | 41,180,661 | 57,454,445 |
| ISHARES CORE MSCI EAFE ETF | 922,483 | 1,125,713 |
| VANGUARD INST INDEX-INST | 13,932,540 | 31,873,011 |
| ISHARES GOLD TRUST ISHARES NEW | 9,910,941 | 17,285,908 |
| ISHARES S&P MIDCAP 400 INDEX | 8,113,415 | 10,468,023 |
| ISHARES RUSSELL 2000 ETF | 2,720,617 | 3,265,181 |
| S & P 500 INDEX FUND | 5,465,721 | 14,791,265 |
| ISHARES RUSSELL 3000 ETF | 3,327,403 | 6,052,066 |
| AMERIPRISE FINCL INC | 834,473 | 1,436,423 |
| AUTOZONE INC | 465,162 | 463,511 |
| BANCO SANTANDER S.A. | 644,770 | 655,548 |
| CBRE GROUP INC | 1,321,615 | 1,506,940 |
| COSTCO WHOLESALE CORP NEW | 753,035 | 1,572,018 |
| CRH PLC ORD SHS .32 EACH ORD EUR | 917,814 | 1,714,473 |
| ELI LILLY & CO | 378,656 | 307,129 |
| FERRARI | 767,552 | 1,494,224 |
| JPMORGAN CHASE & CO | 1,025,588 | 2,020,949 |
| LPL FINANCIAL | 771,746 | 1,114,771 |
| MASTERCARD INC CL A | 645,986 | 866,160 |
| MICROSOFT CORP | 884,460 | 2,173,479 |
| MIZUHO FNCL INC SPONS ADR | 826,392 | 1,042,135 |
| NETFLIX INC | 830,520 | 1,926,923 |
| NVIDIA CORPORATION | 810,251 | 3,215,890 |
| PROGRESSIVE CORP OHIO | 1,181,101 | 1,721,631 |
| SUMITOMO MITSUI FINL GROUP INC | 652,784 | 587,265 |
| TAIWAN SMCNDCTR MFG CO LTD ADR | 714,326 | 1,972,827 |
| TENCENT HLDGS LTD UNSPON ADR | 1,671,670 | 2,045,063 |
| UNITED RENTALS INC | 352,535 | 814,954 |
| WASTE MGMT INC (DELA) | 765,826 | 1,085,760 |
| ALPHABET INC CL A | 673,252 | 1,093,830 |
| AMAZON COM INC | 762,717 | 1,528,738 |
| AMRIZE AG USD0.01 SHORT | 305,622 | 306,028 |
| BERKSHIRE HATHAWAY CL-B NEW | 645,083 | 674,788 |
| CAPITAL ONE FINANCIAL CORP | 838,542 | 895,475 |
| EATON CORP PLC SHS | 650,973 | 796,370 |
| EXPAND ENERGY CORP | 465,595 | 498,229 |
| EXXON MOBIL CORP | 438,325 | 446,002 |
| FACEBOOK INC CL-A | 1,032,112 | 1,303,246 |
| INTERCONTINENTALEXCHANGE GROUP | 411,643 | 671,857 |
| JPMORGAN CHASE & CO | 497,498 | 983,517 |
| MICROSOFT CORP | 701,312 | 1,840,575 |
| MONDELEZ INTL INC COM | 380,124 | 404,313 |
| MONOLITHIC POWER | 456,688 | 693,459 |
| MOTOROLA SOLUTIONS INC | 628,770 | 636,521 |
| NVIDIA CORPORATION | 223,330 | 1,635,515 |
| O REILLY AUTOMOTIVE INC | 540,796 | 799,342 |
| SERVICENOW INC | 502,516 | 630,004 |
| SHERWIN WILLIAMS COMPANY OHIO | 444,898 | 547,606 |
| SPOTIFY TECHNOLOGY SA | 571,596 | 679,796 |
| TAIWAN SMCNDCTR MFG CO LTD ADR | 1,078,613 | 1,351,864 |
| TOPBUILD CORP COM | 628,660 | 640,844 |
| TRANSDIGM GROUP INC | 516,176 | 585,479 |
| UNITED RENTALS INC | 796,106 | 1,010,966 |
| WALT DISNEY CO HLDG CO | 396,049 | 516,342 |
| XYLEM INC COM | 556,634 | 663,806 |
| ZOETIS INC CLASS-A | 534,460 | 449,940 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| APOLLO NATURAL RESOURCES II | AT COST | 969,537 | 1,270,309 |
| BDT FUND III | AT COST | 6,478,982 | 9,128,791 |
| BLUE SAGE CAPITAL IV | AT COST | 877,800 | 502,890 |
| BOW RIVER III | AT COST | 2,106,921 | 2,772,282 |
| ELLIOTT ASSOCIATES | AT COST | 40,591,491 | 46,927,327 |
| FORTRESS CREDIT OPPORTUNITY FUND V | AT COST | 2,720,915 | 3,498,190 |
| FUND 3 TE SPIRITS LP | AT COST | 197,503 | 0 |
| FUSE VENTURE PARTNERS II | AT COST | 1,385,432 | 1,842,562 |
| GALAXY VENTURES FUND I | AT COST | 2,348,838 | 3,486,253 |
| HEADLANDS CAPITAL SECONDARY FUND II | AT COST | 990,615 | 1,272,712 |
| HEADLANDS CAPITAL SECONDARY FUND III | AT COST | 1,804,769 | 6,066,075 |
| HEADLANDS CAPITAL SECONDARY FUND IV | AT COST | 3,707,038 | 7,096,179 |
| KAIROS INVESTORS FUND II, LP | AT COST | 3,529,294 | 17,693,581 |
| KAIROS HQ III | AT COST | 3,279,149 | 4,142,332 |
| MILLENNIUM STRATEGIC CAPITAL | AT COST | 11,753,053 | 24,144,188 |
| MONTAGE VENTURES III | AT COST | 3,482,335 | 3,944,663 |
| NEXUS SPECIAL SITUATIONS II, LP | AT COST | 0 | 1,726,723 |
| OKAPI VENTURES | AT COST | 142,313 | 96,751 |
| PETERSHILL OFFSHORE II | AT COST | 1,164,342 | 1,744,935 |
| PIMCO BRAVO FUND II | AT COST | 730,010 | 240,818 |
| PRIMARY VENTURE PARTNERS IV | AT COST | 2,476,824 | 4,790,889 |
| PRIME STORAGE FUND III | AT COST | 5,596,440 | 6,399,522 |
| RIVERVIEW STRATEGIC OPPORTUNITIES FUND | AT COST | 0 | 234,971 |
| RLH INVESTORS IV | AT COST | 4,292,051 | 6,891,847 |
| SHARP ALPHA II | AT COST | 558,339 | 579,585 |
| SHERIDAN CAPITAL PARTNERS III | AT COST | 2,079,595 | 4,133,453 |
| SSC PARTNERS I, LP | AT COST | 1,087,623 | 2,201,769 |
| SSC PARTNERS II, LP | AT COST | 1,778,769 | 4,948,781 |
| TAMARACK GLOBAL II | AT COST | 2,671,522 | 8,222,885 |
| VERTICAL VENTURE PARTNERS IV | AT COST | 1,500,000 | 1,922,130 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 13,169 | 6,585 | 6,584 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SSC PARTNERS I, LP | 165,125 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & FEES | 1,020 | 0 | 0 | |
| PORTFOLIO EXPENSES | 59,792 | 59,792 | 0 | |
| MEALS | 3,882 | 1,941 | 0 | |
| MANAGEMENT FEES | 248,437 | 248,437 | 0 | |
| PAYROLL OVERHEAD | 19,031 | 0 | 19,031 | |
| OFFICE EXPENSE | 5,050 | 5,050 | 0 | |
| INSURANCE | 7,986 | 0 | 7,986 | |
| PORTFOLIO EXPENSES FROM K-1S | 1,791,789 | 1,791,789 | 0 | |
| NON-DEDUCTIBLE EXPENSES FROM K-1S | 1,679 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT INCOME | 15,228 | 15,228 | 15,228 |
| P/S INCOME(LOSS) | 265,015 | 230,378 | 265,014 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE FROM FLOW THRU INVESTMENTS | 8,888 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 47,049 | 47,049 | 0 | |
| PAYROLL TAX | 12,898 | 0 | 12,898 | |
| EXCISE TAX | 235,400 | 0 | 0 | |
| CA UNREALTED BUSINESS INCOME TAX | 200 | 0 | 0 |