| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 7,820 | 3,910 | 0 | 3,910 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATION COST | 2020-07-15 | 2,587 | 774 | 180.000000000000 | 172 | 0 | 0 | 946 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLE INC (AAPL) | 6,527 | 13,593 |
| ELI LILLY & CO (LLY) | 7,153 | 10,747 |
| INTUITIVE SURGICAL INC (ISRG) | 8,135 | 8,495 |
| MARVELL TECH INC (MRVL) | 2,000 | 4,249 |
| META PLATFORMS INC (META) | 4,686 | 19,803 |
| NVIDIA (NVDA) | 664 | 7,460 |
| PROGRESSIVE CRP OHIO (PGR) | 9,657 | 9,109 |
| UNITED RENTALS INC COM (URI) | 1,559 | 4,047 |
| WALMART INC (WMT) | 10,258 | 11,141 |
| WELLS FARGO & CO (WFC) | 10,615 | 13,980 |
| BROADCOM INC (AVGO) | 5,341 | 34,610 |
| COCA COLA COM (KO) | 6,980 | 6,991 |
| COSTCO WHOLESALE CRP DEL (COST) | 9,431 | 8,623 |
| VISTRA CORP (VST) | 3,922 | 4,033 |
| KROGER CO (KR) | 9,511 | 9,372 |
| PROCTER & GAMBLE CO (PG) | 7,726 | 7,166 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANECK SEMICONDUCTOR (SMH) | AT COST | 6,757 | 19,807 |
| VANGUARD MSCI EUROPEAN (VGK) | AT COST | 9,488 | 12,542 |
| ISHARES IBOXX (LQD) | AT COST | 11,004 | 11,019 |
| ISHARES 0-5 YEARS TIPS (STIP) | AT COST | 17,986 | 17,918 |
| ISHARES MSCI JAPAN ETF (EWJ) | AT COST | 8,108 | 8,074 |
| ST STRT UTILITIES (XLU) | AT COST | 8,278 | 8,538 |
| VANGUARD FTSE EMERGING (VWO) | AT COST | 9,553 | 10,752 |
| VANGUARD EMERGING MARKET (VWOB) | AT COST | 13,431 | 13,486 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORGANIZATION COST | 2,587 | 946 | 1,641 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS ON INVESTMENTS | 74,900 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEE | 180 | 0 | 0 | 180 |
| PENALTIES | 28 | 0 | 0 | 0 |
| AMORTIZATION | 172 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 3,047 | 3,047 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 75 | 75 | 0 | 0 |
| FEDERAL TAX | 1,569 | 0 | 0 | 0 |
| TAXES & LICENSES | 100 | 0 | 0 | 100 |