| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 17,600 | 7,920 | 7,040 | 2,640 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 125,000PAR GILEAD SCIENCES INC 02/01/25 3.500% | 126,654 | 126,654 |
| 125,000PAR ENTERPRISE PRODS OPER LLC 02/15/25 3.750% | 126,591 | 126,591 |
| 125,000PAR BERKSHIRE HATHAWAY INC 03/15/26 3.125% | 124,233 | 124,233 |
| 125,000PAR VERIZON COMMUNICATION INC 08/15/26 2.625% | 122,494 | 122,494 |
| 120,000PAR GOLDMAN SACHS GROUP 03/09/27 0.000% | 115,198 | 115,198 |
| 90,000PAR BANK OF AMERICA 10/21/27 3.248% | 87,300 | 87,300 |
| 100,000PAR UNITEDHEALTH GROUP INC 05/15/29 4.000% | 97,203 | 97,203 |
| 125,000PAR ANHEUSER-BUSCH INBEV WORLDWIDE INC 06/01/30 3.500% | 117,584 | 117,584 |
| 130,000PAR AT&T GLOBAL 06/01/31 2.750% | 113,398 | 113,398 |
| 120,000PAR CITIGROUP INC 05/01/32 2.561% | 101,658 | 101,658 |
| 125,000PAR CVS HEALTH CORP 06/01/33 5.300% | 120,412 | 120,412 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 11,026SH ISHARES CORE S&P 500 ETF | 6,490,786 | 6,490,786 |
| 2,867SH SPDR S&P 500 ETF | 1,680,291 | 1,680,291 |
| 16,604SH VANGUARD S&P 500 ETF | 8,946,401 | 8,946,401 |
| 5,522SH VANGUARD SHORT-TERM TREASURIES | 321,270 | 321,270 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BANK SWEEP IN INVESTMENT PORTFOLIO | FMV | 1,054,474 | 1,054,474 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,374 | 0 | 2,374 | 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 | 55,952 | 24,104 | 24,104 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING & PROMOTION | 77,281 | 15 | 31 | 77,235 |
| BANK & CREDIT CARD FEES | 3,985 | 83 | 167 | 3,735 |
| CONSULTANTS AND SUBCONTRACTORS | 783,953 | 2,219 | 4,437 | 777,297 |
| DUES & SUBSCRIPTIONS | 27,604 | 2 | 3 | 27,599 |
| EQUIPMENT COSTS | 23,618 | 585 | 1,170 | 21,863 |
| INSURANCE | 12,842 | 269 | 537 | 12,036 |
| POSTAGE | 5,853 | 51 | 102 | 5,700 |
| PROFESSIONAL DEVELOPMENT | 9,673 | 72 | 144 | 9,457 |
| SUPPLIES | 28,004 | 27 | 53 | 27,924 |
| TELEPHONE AND INTERNET | 20,557 | 45 | 90 | 20,422 |
| LESS: ACCRUAL TO CASH ADJUSTMENT | 0 | 0 | 0 | -5,676 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 1,437,629 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RIGHT-OF-USE LIABILITY | 55,952 | 24,104 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 88,083 | 88,083 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 106,606 | 2,136 | 4,271 | 100,199 |
| FEDERAL EXCISE TAX | 44,610 | 0 | 0 | 0 |