| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 33,500 | 16,750 | 16,750 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 2,196 SHS ALPHABET INC | 205,408 | 306,759 |
| 6,063 SHS AMAZON | 977,310 | 921,212 |
| 1,535 SHS AMGEN INC | 357,182 | 442,111 |
| 3,104 SHS APPLE INC | 410,384 | 597,613 |
| 1,124 SHS BERKSHIRE HATHAWAY CL B NEW | 277,559 | 400,886 |
| 462 SHS BLACKROCK | 310,172 | 375,052 |
| 2,602 SHS EXXON MOBIL CORP | 165,083 | 260,148 |
| 1,451 SHS JP MORGAN CHASE | 211,070 | 246,815 |
| 2,417 SHS MICROSOFT CORP | 540,814 | 908,889 |
| 9,376 SHS MONSTER BEVERAGE CORP | 459,309 | 540,151 |
| 758 SHS NORTHROP GRUMMAN CP | 275,803 | 354,850 |
| 446 SHS ORION OFFICE REIT | 9,066 | 2,551 |
| 1,703 SHS PROCTER & GAMBLE | 228,169 | 249,558 |
| 1,981 SHS QUALCOMM INC | 266,351 | 286,512 |
| 707 SHS SERVICENOW INC | 381,246 | 499,488 |
| 4,434 SHS T MOBILE | 590,022 | 710,903 |
| 1,197 SHS UNITED HEALTH GP INC | 500,209 | 630,185 |
| 2,466 SHS VISA INC | 365,161 | 642,024 |
| 93 SHS CONSTELLATION ENERGY | 4,137 | 10,871 |
| 480 SHS ELI LILLY & CO | 162,607 | 279,802 |
| 437 SHS HOME DEPOT | 126,311 | 151,442 |
| 2,443 SHS PROLOGIS | 255,780 | 325,652 |
| 2,318 SHS SALESFORCE | 477,797 | 609,959 |
| 609 THERMO FISHER SCIENTIFIC | 347,622 | 323,251 |
| 1,098 SHS TESLA | 328,437 | 272,831 |
| 4,336 SHS VERIZON COMMUNICATIONS | 161,842 | 163,468 |
| 691 SHS ADOBE | 382,723 | 412,251 |
| 2,819 SHS ADVANCED MICRO DEVICES | 318,814 | 415,549 |
| 921 SHS BECTON DICKINSON & CO | 232,639 | 224,567 |
| 835 SHS DEERE & CO | 358,322 | 333,891 |
| 676 SHS JOHNSON & JOHNSON | 111,603 | 105,956 |
| 540 SHS LINDE PLC | 200,081 | 221,783 |
| 2,448 SHS MEDTRONIC PLC SHS | 207,695 | 201,666 |
| 354 SHS META PLATFORMS INC | 111,222 | 125,302 |
| 3,260 SHS NEXTERA ENERGY INC | 237,710 | 198,012 |
| 1,064 SHS NVIDIA CORPORATION | 469,130 | 526,914 |
| 1,530 SHS PALO ALTO NETWORKS | 391,124 | 451,166 |
| 8,365 SHS PFIZER INC | 375,980 | 240,828 |
| 904 SHS THE CIGNA GROUP | 272,157 | 270,703 |
| 243 SHS TRANSDIGM GROUP | 202,341 | 245,819 |
| 4,146 SHS WALT DISNEY CO HLDG CO | 391,566 | 374,342 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 5,879 SHS DBX ETF TR (DBEU) | AT COST | 186,948 | 222,071 |
| 18,375 SHS IQ HEDGE MULTI (QAI) | AT COST | 591,097 | 553,088 |
| 2,199 SHS ISHARES CORE S&P (IJR) | AT COST | 227,361 | 238,042 |
| 4,535 SHS ISHARES IBOXX HY (HYG) | AT COST | 394,266 | 350,964 |
| 1,968 SHS ISHARES IBOXX INVEST (LQD) | AT COST | 263,438 | 217,779 |
| 5,135 SHS ISHARES MSCI EMU (EZU) | AT COST | 236,909 | 243,604 |
| 5,598 SHS ISHARES S&P GRWTH (IVW) | AT COST | 362,390 | 420,410 |
| 1,366 SHS ISHARES S&P MIDCAP (IJH) | AT COST | 342,343 | 378,587 |
| 9,580 SHS ISHARES SHORT TREASURY (SHV) | AT COST | 1,058,635 | 1,055,045 |
| 2,034 SHS ISHARES TIPS BOND (TIP) | AT COST | 257,963 | 218,635 |
| 6,468 SHS PIMCO ENHANCED SHRT (MINT) | AT COST | 659,635 | 645,442 |
| 2,372 SHS SPDR FTSE INT (WIP) | AT COST | 132,385 | 99,482 |
| 986 SHS SPDR GOLD TR (GLD) | AT COST | 167,551 | 188,494 |
| 10,305 SHS VANGUARD FTSE EMERGING (VWO) | AT COST | 540,848 | 423,536 |
| 1,885 SHS VANGUARD FTSE EUROPE (VGK) | AT COST | 119,347 | 121,545 |
| 5,648 SHS VANGUARD FTSE PACIFIC (VPL) | AT COST | 462,029 | 406,825 |
| 3,788 SHS VANGUARD REAL ESTATE (VNQ) | AT COST | 320,623 | 334,708 |
| 3,784 SHS VANGUARD SHORT TERM (BSV) | AT COST | 311,593 | 291,443 |
| 6,111 SHS VANGUARD SHORT TERM (VCSH) | AT COST | 505,384 | 472,808 |
| 4,630 SHS VANGUARD TOTAL BOND (BND) | AT COST | 399,243 | 340,536 |
| 1,990 SHS VANGUARD TOTAL INTL (BNDX) | AT COST | 114,776 | 98,236 |
| 9,071 SHS VANGUARD VALUE ETF (VTV) | AT COST | 1,128,879 | 1,356,114 |
| 8,994 SHS WISDOMTREE MGD FUTURES (WTMF) | AT COST | 345,190 | 315,419 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 6,780 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 45 | 45 | 0 | |
| MISCELLANEOUS | 24 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 210,211 | 210,211 | 0 | |
| REGISTERED AGENT FEE | 475 | 0 | 475 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 8,133 | 0 | 0 | |
| FOREIGN TAX | 2,842 | 2,842 | 0 |