| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 6,500 | 3,250 | 0 | 3,250 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DEAN EQUITY INCOME DAEIX | 1,210,000 | 1,239,249 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMGEN INC. AMGN | 2,071,145 | 2,420,232 |
| BERKSHIRE HATHAWAY CLASS B BRKB | 1,917,696 | 2,327,206 |
| MICROSOFT CORP COM MSFT | 1,412,120 | 2,637,921 |
| APPLE INC AAPL | 1,009,549 | 1,173,085 |
| IBM CORP IBM | 928,876 | 1,145,668 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD SMALL CAP VBK | AT COST | 589,949 | 663,417 |
| PROSHARES DJ BRKFLD GLBL TOLZ | AT COST | 578,313 | 585,068 |
| VANGUARD RUSELL VONV | AT COST | 5,310,983 | 5,578,979 |
| VANGUARD SMALL CAP VALUE VBR | AT COST | 784,124 | 872,135 |
| ISHARES CORE MSCI IEMG | AT COST | 966,529 | 1,014,078 |
| ISHARES CORE MSCI EAFE IEFA | AT COST | 3,676,765 | 4,163,243 |
| FLEXSHARES UPSTREAM GUNR | AT COST | 557,975 | 551,719 |
| VANGUARD RUSSELL VONG | AT COST | 4,291,235 | 5,299,509 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 15,036 | 0 | 0 | 15,036 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING & MARKETING | 970 | 0 | 0 | 970 |
| BANK FEES | 45 | 0 | 0 | 45 |
| DE REGULATORY FILING FEE | 228 | 0 | 0 | 228 |
| PROFESSIONAL ASSOCIATION DUES | 3,365 | 0 | 0 | 3,365 |
| SOFTWARE | 1,218 | 0 | 0 | 1,218 |
| TRAVEL | 2,282 | 0 | 0 | 2,282 |
| OFFICE EXPENSE | 506 | 0 | 0 | 506 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PUT S & P 500 INDEX - 4550 - 02/16/24 | 0 | 11,199 |
| PUT S & P 500 INDEX - 4400 - 01/05/24 | 0 | 7,997 |
| PUT S & P 500 INDEX - 4350 - 01/26/24 | 0 | 11,996 |
| PUT S & P 500 INDEX - 4250 - 01/19/24 | 0 | 13,699 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT & PROFESSIONAL FEES | 5,768 | 0 | 0 | 5,768 |
| INVESTMENT ADVISORY FEES | 121,278 | 121,278 | 0 | 0 |
| Name | Address |
|---|---|
| ALBERT CINELLI |
13800 W 116TH STREET OLATHE,KS66062 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 13,952 | 13,952 | 0 | 0 |
| 2022 TAXES PAID - FEDERAL | 37,838 | 0 | 0 | 0 |
| 2023 TAXES PAID - FEDERAL | 28,500 | 0 | 0 | 0 |
| PAYROLL TAXES | 7,344 | 7,344 | 0 | 0 |