| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,750 | 2,750 | 2,750 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2000-01-01 | 9,600 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| UNITED STATES | 2022-09 | PURCHASE | 2023-10 | 2,700,000 | 2,623,718 | 76,282 | ||||
| AAPL | PURCHASE | 2024-05 | 1,922 | 1,895 | 27 | |||||
| ABT | PURCHASE | 2024-05 | 1,545 | 1,498 | 47 | |||||
| ABT | PURCHASE | 2024-06 | 4,239 | 3,995 | 244 | |||||
| COST | PURCHASE | 2024-03 | 19,323 | 14,454 | 4,869 | |||||
| COST | PURCHASE | 2024-05 | 4,767 | 3,469 | 1,298 | |||||
| COST | PURCHASE | 2024-06 | 4,230 | 2,891 | 1,339 | |||||
| FDX | PURCHASE | 2024-05 | 3,786 | 3,794 | -8 | |||||
| FDX | PURCHASE | 2024-06 | 5,023 | 5,059 | -36 | |||||
| GOOGL | PURCHASE | 2024-05 | 1,420 | 1,094 | 326 | |||||
| JPM | PURCHASE | 2024-03 | 9,302 | 7,390 | 1,912 | |||||
| JPM | PURCHASE | 2024-05 | 3,562 | 2,715 | 847 | |||||
| MSFT | PURCHASE | 2024-05 | 2,157 | 1,879 | 278 | |||||
| TJX | PURCHASE | 2024-03 | 14,576 | 13,265 | 1,311 | |||||
| TJX | PURCHASE | 2024-05 | 978 | 878 | 100 | |||||
| TMO | PURCHASE | 2024-05 | 1,773 | 1,416 | 357 | |||||
| UNH | PURCHASE | 2024-05 | 2,613 | 2,691 | -78 | |||||
| V | PURCHASE | 2024-05 | 4,130 | 3,719 | 411 | |||||
| QQQ | PURCHASE | 2024-01 | 7,929 | 7,709 | 220 | |||||
| RDVY | PURCHASE | 2024-05 | 4,782 | 4,023 | 759 | |||||
| RDVY | PURCHASE | 2024-06 | 5,408 | 4,678 | 730 | |||||
| SOXQ | PURCHASE | 2024-03 | 20,583 | 15,375 | 5,208 | |||||
| VGIT | PURCHASE | 2024-03 | 19,532 | 19,207 | 325 | |||||
| VGIT | PURCHASE | 2024-06 | 5,796 | 5,768 | 28 | |||||
| XLI | PURCHASE | 2024-01 | 11,122 | 10,488 | 634 | |||||
| XLI | PURCHASE | 2024-05 | 4,750 | 3,985 | 765 | |||||
| XLI | PURCHASE | 2024-06 | 7,309 | 6,293 | 1,016 | |||||
| ESIIX | PURCHASE | 2024-03 | 118,363 | 115,962 | 2,401 | |||||
| ESIIX | PURCHASE | 2024-05 | 6,000 | 5,879 | 121 | |||||
| ESIIX | PURCHASE | 2024-06 | 15,000 | 14,788 | 212 | |||||
| FGBPX | PURCHASE | 2024-03 | 201,396 | 194,431 | 6,965 | |||||
| FGBPX | PURCHASE | 2024-03 | 82,644 | 79,786 | 2,858 | |||||
| FGBPX | PURCHASE | 2024-03 | 392 | 379 | 13 | |||||
| FGBPX | PURCHASE | 2024-03 | 918 | 886 | 32 | |||||
| FGBPX | PURCHASE | 2024-03 | 917 | 885 | 32 | |||||
| FGBPX | PURCHASE | 2024-03 | 857 | 827 | 30 | |||||
| FSIDX | PURCHASE | 2024-03 | 105,021 | 98,804 | 6,217 | |||||
| FSIDX | PURCHASE | 2024-05 | 6,000 | 5,572 | 428 | |||||
| FSIDX | PURCHASE | 2024-06 | 12,000 | 11,279 | 721 | |||||
| FTRBX | PURCHASE | 2024-05 | 9,600 | 9,445 | 155 | |||||
| FTRBX | PURCHASE | 2024-06 | 20,000 | 19,677 | 323 | |||||
| JBALX | PURCHASE | 2024-05 | 5,000 | 4,524 | 476 | |||||
| JBALX | PURCHASE | 2024-06 | 25,000 | 22,324 | 2,676 | |||||
| JCONX | PURCHASE | 2024-03 | 239,481 | 215,356 | 24,125 | |||||
| JCONX | PURCHASE | 2024-03 | 22,002 | 19,786 | 2,216 | |||||
| JCONX | PURCHASE | 2024-03 | 18,631 | 16,754 | 1,877 | |||||
| JCONX | PURCHASE | 2024-03 | 1,569 | 1,411 | 158 | |||||
| JCONX | PURCHASE | 2024-06 | 8,000 | 7,434 | 566 | |||||
| NCRLX | PURCHASE | 2024-05 | 5,000 | 5,074 | -74 | |||||
| NCRLX | PURCHASE | 2024-06 | 12,000 | 12,162 | -162 | |||||
| TSIIX | PURCHASE | 2024-03 | 111,315 | 108,688 | 2,627 | |||||
| TSIIX | PURCHASE | 2024-06 | 15,000 | 14,713 | 287 | |||||
| FXAIX | PURCHASE | 2023-11 | 1,626,199 | 877,714 | 748,485 | |||||
| FXAIX | PURCHASE | 2023-11 | 12,282 | 6,629 | 5,653 | |||||
| FXAIX | PURCHASE | 2023-11 | 10,144 | 5,475 | 4,669 | |||||
| FXAIX | PURCHASE | 2023-11 | 10,444 | 5,637 | 4,807 | |||||
| FXAIX | PURCHASE | 2023-11 | 10,615 | 5,729 | 4,886 | |||||
| FXAIX | PURCHASE | 2023-11 | 10,971 | 5,922 | 5,049 | |||||
| FXAIX | PURCHASE | 2023-11 | 37,528 | 20,255 | 17,273 | |||||
| FXAIX | PURCHASE | 2023-11 | 26,973 | 14,558 | 12,415 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 4,990,339 | 5,730,183 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 9,600 | 9,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 25,000 | 25,000 | 25,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ROUNDING |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MANAGEMENT FEES | 75,000 | 75,000 | 75,000 | |
| INSURANCE | 1,006 | 1,006 | 1,006 | |
| FILING FEE | 15 | 15 | 15 | |
| OUTSIDE SERVICES | 5,000 | 5,000 | 5,000 | |
| POSTAGE | 41 | 41 | 41 | |
| TRAVEL AND MEETINGS | 584 | 584 | 584 | |
| INVESTMENT FEES | 19,463 | 19,463 | 19,463 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REFUND OF DONATION | 5,000 | 5,000 |