| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 17,000 | 7,650 | 6,800 | 2,550 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 100,000PAR TORONTO DOMINION BANK NOTES 03/11/24 3.250% | 100,550 | 100,550 |
| 100,000PAR JP MORGAN CHASE & CO 05/13/24 3.625% | 99,855 | 99,855 |
| 100,000PAR GILEAD SCIENCES INC 02/01/25 3.500% | 99,842 | 99,842 |
| 100,000PAR ENTERPRISE PRODS OPER LLC 02/15/25 3.750% | 100,104 | 100,104 |
| 100,000PAR BERKSHIRE HATHAWAY INC 03/15/26 3.125% | 98,140 | 98,140 |
| 100,000PAR VERIZON COMMUNICATION INC 08/15/26 2.625% | 96,275 | 96,275 |
| 110,000PAR GOLDMAN SACHS GROUP 03/09/27 0.000% | 101,932 | 101,932 |
| 200,000PAR BANK OF AMERICA 10/21/27 3.248% | 191,729 | 191,729 |
| 200,000PAR UNITEDHEALTH GROUP INC 05/15/29 4.000% | 198,308 | 198,308 |
| 55,000PAR ANHEUSER-BUSCH INBEV WORLDWIDE INC 06/01/30 3.500% | 52,605 | 52,605 |
| 180,000PAR AT&T GLOBAL 06/01/31 2.750% | 158,475 | 158,475 |
| 115,000PAR CITIGROUP INC 05/01/32 2.561% | 96,595 | 96,595 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 4,029SH ISHARES CORE S&P 500 ETF | 1,924,371 | 1,924,371 |
| 2,867SH SPDR S&P 500 ETF | 1,362,714 | 1,362,714 |
| 16,604SH VANGUARD S&P 500 ETF | 7,252,627 | 7,252,627 |
| 6,409SH APPLE INC | 1,233,925 | 1,233,925 |
| 3,635SH MICROSOFT CORP | 1,366,905 | 1,366,905 |
| 9,737SH VANGUARD SHORT-TERM TREASURIES | 567,959 | 567,959 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BANK SWEEP IN INVESTMENT PORTFOLIO | FMV | 2,440,789 | 2,440,789 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 944 | 0 | 944 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TRADEMARK | 1,030 | 1,030 | 1,030 |
| RIGHT-OF-USE ASSET | 87,470 | 55,952 | 55,952 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING & PROMOTION | 95,330 | 0 | 0 | 95,330 |
| BANK & CREDIT CARD FEES | 3,126 | 88 | 176 | 2,862 |
| CONSULTANTS AND SUBCONTRACTORS | 900,708 | 2,364 | 4,727 | 893,617 |
| DUES & SUBSCRIPTIONS | 22,192 | 23 | 47 | 22,122 |
| EQUIPMENT COSTS | 17,752 | 466 | 931 | 16,355 |
| INSURANCE | 13,098 | 369 | 737 | 11,992 |
| POSTAGE | 4,106 | 53 | 107 | 3,946 |
| PROFESSIONAL DEVELOPMENT | 368 | 49 | 98 | 221 |
| SUPPLIES | 18,616 | 44 | 87 | 18,485 |
| TELEPHONE AND INTERNET | 14,561 | 56 | 113 | 14,392 |
| LESS: ACCRUAL TO CASH ADJUSTMENT | 0 | 0 | 0 | -21,448 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TRAINING REVENUE | 188 | 188 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 2,041,736 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RIGHT-OF-USE LIABILITY | 87,470 | 55,952 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 28,136 | 28,136 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 76,601 | 1,819 | 3,638 | 71,144 |
| FEDERAL EXCISE TAX | 7,490 | 0 | 0 | 0 |