| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| VNGRD TTL STK MKT ADML | 2019-04 | 2023-03 | 12,000 | 9,014 | 2,986 | |||||
| VNGRD TTL STK MKT ADML | 2019-04 | 2023-05 | 10,000 | 7,216 | 2,784 | |||||
| VNGRD TTL STK MKT ADML | 2019-04 | 2023-06 | 5,000 | 3,512 | 1,488 | |||||
| VNGRD TTL STK MKT ADML | 2023-07 | 8,000 | 5,465 | 2,535 | ||||||
| VNGRD TTL STK MKT ADML | 2019-04 | 2023-08 | 8,000 | 5,375 | 2,625 | |||||
| VNGRD TTL STK MKT ADML | 2019-04 | 2023-09 | 8,000 | 5,446 | 2,554 | |||||
| VNGRD TTL STK MKT ADML | 2023-10 | 16,016 | 11,884 | 4,132 | ||||||
| VNGRD TTL STK MKT ADML | 2019-04 | 2023-11 | 10,000 | 6,695 | 3,305 | |||||
| ISHARES S&P 100 INDEX FUND | 2023-11 | Purchased | 2023-12 | 72,913 | 69,159 | 3,754 | ||||
| ISHARES TR MSCI USA QLT FCT | 2023-10 | Purchased | 2023-10 | 16,154 | 16,436 | -282 | ||||
| ISHARES TR 0-3 MNTH TREASRY | 2023-10 | Purchased | 2023-11 | 16,053 | 16,094 | -41 | ||||
| ISHARES TRUST 1-3 YEAR TREASURY BOND ETF | 2023-10 | Purchased | 2023-11 | 15,143 | 15,158 | -15 | ||||
| ISHARES TRUST 1-3 YEAR TREASURY BOND ETF | 2023-10 | Purchased | 2023-11 | 36,046 | 36,070 | -24 | ||||
| SELECT SECTOR SPDR TR ENERGY | 2023-09 | Purchased | 2023-10 | 16,455 | 17,616 | -1,161 | ||||
| ISHARES TR MSCI USA QLT FCT | 2023-02 | Purchased | 2023-10 | 12,307 | 12,079 | 228 | ||||
| ISHARES TR MSCI USA QLT FCT | 2023-02 | Purchased | 2023-10 | 2,308 | 2,236 | 72 | ||||
| ISHARES TR MSCI USA QLT FCT | 2023-06 | Purchased | 2023-10 | 5,256 | 5,453 | -197 | ||||
| ISHARES TR MSCI USA QLT FCT | 2023-06 | Purchased | 2023-10 | 15,256 | 16,010 | -754 | ||||
| ISHARES TR US TREAS BD ETF | 2023-03 | Purchased | 2023-08 | 16,525 | 17,266 | -741 | ||||
| ISHARES TR US TREAS BD EFT | 2023-06 | Purchased | 2023-08 | 111 | 116 | -5 | ||||
| ISHARES TR US TREAS BD ETF | 2023-06 | Purchased | 2023-08 | 3,029 | 3,127 | -98 | ||||
| SPDR BLOOMBERG SHORTTERM HIGH YIELD BOND | 2022-12 | Purchased | 2023-10 | 19,672 | 20,221 | -549 | ||||
| SPDR PORTFOLIO S&P 500 VALUE EFT | 2023-01 | Purchased | 2023-09 | 17,622 | 17,260 | 362 | ||||
| SPDR PORTFOLIO S&P 500 VALUE ETF | 2023-01 | Purchased | 2023-10 | 20,356 | 20,231 | 125 | ||||
| SPDR PORTFOLIO S&P 500 VALUE ETF | 2023-06 | Purchased | 2023-10 | 121 | 123 | -2 | ||||
| SPDR PORTFOLIO S&P 500 VALUE ETF | 2023-06 | Purchased | 2023-10 | 31,625 | 33,737 | -2,112 | ||||
| VANGUARD BD INDEX FDS SHORT TRM BOND | 2023-03 | Purchased | 2023-10 | 17,930 | 18,328 | -398 | ||||
| VANGUARD BD INDEX FDS SHORT TRM BOND | 2023-06 | Purchased | 2023-10 | 2,175 | 2,200 | -25 | ||||
| WISDOMTREE TR FLOATING RAT TREA | 2023-05 | Purchased | 2023-11 | 4,833 | 4,838 | -5 | ||||
| WISDOMTREE TR FLOATNG RAT TREA | 2022-06 | Purchased | 2023-11 | 32,828 | 32,815 | 13 | ||||
| INV QQQ | 2023-03 | Purchased | 2023-06 | 5,276 | 4,437 | 839 | ||||
| INV S&P 500 EQUAL | 2022-09 | Purchased | 2023-03 | 39,014 | 36,287 | 2,727 | ||||
| ISHS 1-3YR TRS | 2023-05 | Purchased | 2023-06 | 50,552 | 51,031 | -479 | ||||
| ISHS 1-3YR TRS | 2023-06 | Purchased | 2023-06 | 1,221 | 1,224 | -3 | ||||
| ISHS SHORT TREASURY EFT | 2023-06 | Purchased | 2023-06 | 32,137 | 32,044 | 93 | ||||
| ISHS U S TREAS | 2023-03 | Purchased | 2023-06 | 31,794 | 32,322 | -528 | ||||
| ISHS FLTG RT BOND | 2022-09 | Purchased | 2023-03 | 49,775 | 49,953 | -178 | ||||
| SPDR SHORT TERM CORP ETF | 2023-02 | Purchased | 2023-03 | 49,628 | 49,779 | -151 | ||||
| SPDR BLOOMBERG S/T | 2022-12 | Purchased | 2023-06 | 33,087 | 33,109 | -22 | ||||
| SPDR BLOOMBERG TBILL ETF | 2022-09 | Purchased | 2023-02 | 12,071 | 12,087 | -16 | ||||
| SPDR BLOOMBERG TBILL ETF | 2022-09 | Purchased | 2023-05 | 24,523 | 24,539 | -16 | ||||
| VNGRD SHORT TERM BD | 2023-03 | Purchased | 2023-06 | 31,808 | 32,285 | -477 | ||||
| VNGRD TTL BD MKT | 2022-12 | Purchased | 2023-02 | 49,761 | 50,666 | -905 | ||||
| VNGRD HGH DIV YLD | 2022-10 | Purchased | 2023-01 | 37,486 | 36,619 | 867 | ||||
| ISHS SHORT TREASURY | 2022-04 | Purchased | 2023-05 | 51,038 | 51,018 | 20 | ||||
| VNGRD TTL STK MKT | 2019-03 | Purchased | 2023-02 | 1,247 | 855 | 392 | ||||
| WSDMTREE FLTG TRSY | 2022-06 | Purchased | 2023-06 | 4,526 | 4,530 | -4 | ||||
| WSDMTREE FLTG TRSY | 2022-06 | Purchased | 2023-06 | 15,902 | 15,904 | -2 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 3,456 | 494 | 2,962 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN | 700 | 0 | 0 |
| ARTWORK | 3,038 | 3,038 | 3,038 |
| Description | Amount |
|---|---|
| HONORARIA EXPENSE FROM 2022 | 700 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FACULTY FEES | 54,000 | 54,000 | ||
| TELEPHONE | 3,173 | 3,173 | ||
| INVESTMENT FEES | 4,677 | 4,677 | ||
| LIBRARY FEES | 13,158 | 13,158 | ||
| OFFICE | 4,657 | 4,657 | ||
| DEVELOPMENT COORDINATOR | 9,080 | 9,080 | ||
| DEVELOPMENT EXPENSES | 2,625 | 2,625 | ||
| STUDY PROGRAM | 360 | 360 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TUITION | 7,650 | 7,650 | |
| BOOK SALES | 415 | 415 |
| Description | Amount |
|---|---|
| MISC INCOME FROM 2022 | 4,080 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SUSPENSE | 4,080 | 0 |