| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| O'MALLEY & BERBERICH CPAS P.C. | 4,100 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CROWDSTRIKE HLDGS INC | 2024-01 | PURCHASE | 2024-07 | 12,593 | 10,994 | 1,599 | ||||
| GCG PARTNERS US QUALITY | 2023-01 | PURCHASE | 2024-07 | 20,000 | 12,782 | 7,218 | ||||
| ISHARES TR CYBERSECURITY | 2023-01 | PURCHASE | 2024-07 | 9,634 | 5,045 | 4,589 | ||||
| ISHARES TR MSCI USA QLT | 2023-01 | PURCHASE | 2024-07 | 47,989 | 28,685 | 19,304 | ||||
| NEUBERGER BERMAN LARGE CAP | 2023-01 | PURCHASE | 2024-07 | 20,000 | 17,702 | 2,298 | ||||
| BLUEROCK TOTAL INC + REAL ESTATE | 2023-01 | PURCHASE | 2024-08 | 8,040 | 10,557 | -2,517 | ||||
| AVANTIS US SMALL CAP VALUE | 2023-01 | PURCHASE | 2025-04 | 8,362 | 7,310 | 1,052 | ||||
| ISHARES TR S&P SMALL CAP GROWTH | 2023-01 | PURCHASE | 2025-04 | 12,210 | 10,577 | 1,633 | ||||
| ISHARES TR CYBERSECURITY | 2023-01 | PURCHASE | 2025-04 | 4,965 | 2,485 | 2,480 | ||||
| ISHARES TR CYBERSECURITY | 2023-01 | PURCHASE | 2025-04 | 9,785 | 4,896 | 4,889 | ||||
| BLUEROCK TOTAL INC + REAL ESTATE | 2023-01 | PURCHASE | 2025-05 | 6,379 | 8,452 | -2,073 | ||||
| TAX COSTS ADJUSTMENTS | 2023-01 | PURCHASE | 2025-06 | 3,436 | -3,436 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GQG PARTNERS US QUALITY | AT COST | 84,969 | 120,466 |
| BLUEROCK TOTAL INC + REAL ESTATE | AT COST | 33,592 | 25,011 |
| CLIFFWATER ENHANCED LENDING FUND | AT COST | 43,934 | 48,377 |
| GOLDMAN SACH GQG PARTNERS INTL | AT COST | 72,191 | 116,131 |
| NEUBERGER LARGE CAP VALUE | AT COST | 108,266 | 127,821 |
| CLIFFWATER CORPORATE LENDING FUND | AT COST | 93,311 | 101,932 |
| GOLDMAN SACHS DYNAM MUNI INCOME | AT COST | 49,584 | 50,806 |
| PIMCO INCOME FUND INSTITUTIONAL | AT COST | 29,944 | 31,384 |
| PIMCO HIGH YIELS MUNI BD | AT COST | 51,220 | 51,983 |
| PIMCO MORTGAGE OPPOR AND BOND FUND | AT COST | 5,525 | 5,491 |
| PIMCO PREFERRED AND CAPITAL SEC | AT COST | 31,107 | 32,967 |
| SEGALL BRYANT HAMILL PLUS BOND | AT COST | 11,679 | 11,757 |
| AVANTIS US SMALL CAP VALUE ETF | AT COST | 72,691 | 91,647 |
| ISHARES S&P 500 VALUE ETF | AT COST | 60,092 | 88,134 |
| ISHARES MSCI EAFE ETF | AT COST | 20,048 | 31,465 |
| ISHARES TR S&P SMALL CAP 600 GROWTH | AT COST | 19,567 | 24,612 |
| ISHARES TR MSCI USA QLT | AT COST | ||
| ISHARES TR CYBERSECURITY | AT COST | 7,456 | 15,963 |
| BUNGE GLOBAL | AT COST | 8,535 | 7,546 |
| AMERICAN INTERNATIONAL GROUP | AT COST | 7,051 | 9,843 |
| CROWDSTRIKE HLDGS INC | AT COST | ||
| FEDEX CORP | AT COST | 8,452 | 12,275 |
| MERK & CO | AT COST | 8,518 | 7,283 |
| MICROSOFT CORP | AT COST | 10,121 | 21,389 |
| MICRON TECHNOLOGY | AT COST | 8,020 | 17,995 |
| NVIDIA CORPORATION | AT COST | 4,437 | 58,456 |
| SALESFORCE INC | AT COST | 7,586 | 14,180 |
| VISA | AT COST | 7,595 | 14,557 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,841 | 1,841 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID INCOME TAX | 500 | 433 | 433 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK FEES | 15 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TRADES IN TRANSIT | 83,800 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES - FIDELITY INVES | 8,905 | 8,905 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSE | 10 | |||
| TAXES | 364 |