| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PREP OF 990PF | 2,525 | 0 | 2,525 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCK | 147,119 | 317,901 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS - FIXED INCOME | AT COST | 251,003 | 228,032 |
| EXCHANGE TRADED FUNDS | AT COST | 476,565 | 450,527 |
| MUTUAL FUNDS - EQUITY | AT COST | 827,500 | 757,709 |
| Item No. | 1 |
|---|---|
| Lender's Name | JOHN SAMUELS |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 200 |
| Balance Due | 200 |
| Date of Note | 2022-09 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | FUND CHECKING ACCOUNT |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PY EXCISE TAX ACCRUAL ADJ. | 530 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RES FED EXCISE TAXES | 4,128 | 6,918 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEE | 11,247 | 11,247 | 0 | |
| BANK FEE | 35 | 35 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROVISION FOR INCOME TAXES | 2,260 | 0 | 0 | |
| EXCISE TAX | 532 | 0 | 0 |