| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,080 | 0 | 0 | 1,080 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| START UP COSTS | 2021-10-01 | 14,187 | 180.000000000000 | 946 | 0 | 946 | 946 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GS FIN CORP INDEX-LINKED SER F | 25,000 | 21,216 |
| GS FIN CORP INDEX-LINKED SER F | 25,000 | 22,053 |
| GS FIN CORP INDEX-LINKED SER F | 25,000 | 21,727 |
| SOUTH JERSEY INDS INC SER | 52,849 | 41,393 |
| CITIGROUP INC SER G | 87,665 | 61,747 |
| JEFFERIES GROUP LLC | 58,236 | 43,941 |
| GS FIN CORP INDEX-LINKED SER F | 50,000 | 40,535 |
| GS FIN CORP INDEX-LINKED MTN ZERO | 25,000 | 21,610 |
| BANK OF MONTREAL SER H MTN | 147,741 | 147,639 |
| GS FIN CORP INDEX-LINKED MTN ZERO | 50,000 | 41,019 |
| TRUIST FIN CORP SER 6 NOTE | 164,999 | 165,441 |
| ROYAL BK CDA NOTE | 145,998 | 145,942 |
| GS FIN CORP INDEX-LINKED SER F MTN ZERO | 25,000 | 21,385 |
| GS FIN CORP INDEX-LINKED SER F MTN ZERO | 25,000 | 21,785 |
| GS FIN CORP INDEX-LINKED SER F MTN ZERO | 500,000 | 462,840 |
| ENTERGY ARKANSAS LLC BOND CALL MAKE | 148,867 | 149,966 |
| RAYTHEON TECHNOLOGIES CORP | 148,946 | 149,490 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 235 SH BRISTOL MEYERS SQUIBB CO | 14,453 | 16,706 |
| 330 SH CISCO SYSTEMS | 14,850 | 13,200 |
| 200 SH CVS HEALTH CORPORATION | 13,660 | 19,074 |
| 500 SH GILEAD SCIENCES | 32,215 | 30,845 |
| 75 SH HONEYWELL INTERNATIONAL | 15,188 | 12,523 |
| 110 SH INTERNATIONAL BUS MACH CORP | 12,542 | 13,069 |
| 180 SH JOHNSON & JOHNSON | 29,488 | 29,405 |
| 1000 SH PNM RESOURCES INC | 48,600 | 45,730 |
| 320 SH STAG INDUSTRIAL | 10,116 | 9,098 |
| 115 SH WALMART | 14,695 | 14,916 |
| 431 SH BANK OF NEW YORK MELLON CORP COM | 19,333 | 16,602 |
| 100 SH CHEVRON CORP | 10,033 | 14,367 |
| 400 SH HELMERICH & PAYNE | 10,800 | 14,788 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 10752 SH ISHARES CORE S&P 500 ETF | FMV | 4,234,360 | 3,856,205 |
| 16690 SH ISHARES TRUST CORE DIVD GROWTH | FMV | 840,034 | 742,204 |
| 3000 SH JP MORGAN EXCHANGE TRADED FD EQUITY | FMV | 169,860 | 153,690 |
| 450 SH SPDR S&P MIDCAP 400 ETF | FMV | 207,224 | 180,747 |
| 800 SH VANGUARD INDEX FDS VANGUARD GROWTH ETF | FMV | 199,459 | 171,160 |
| 2000 SH VANGUARD INDEX FDS VANGUARD VALUE ETF | FMV | 278,859 | 246,960 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| START UP COSTS | 14,187 | 946 | 13,241 | 13,241 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 5,000 | 0 | 0 | 5,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST | 8,799 | 8,799 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 31 | 0 | 0 | 31 |
| AMORTIZATION | 946 | 0 | 946 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRIAD WEALTH MANAGEMENT FEES | 11,445 | 11,445 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DE CORP TAX | 324 | 0 | 0 | 324 |
| FEDERAL EXCISE TAX | 132 | 132 | 0 | 0 |