| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 4,500 | 4,500 | 4,500 | 4,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Morgan Stanley acct | 76,106 | 73,636 |
| Ford Motor Bond 6.38 2029-02-01 | 34,737 | 29,978 |
| Rolling Hills County Bond 6.00 2040-10-01 | 16,927 | 9,386 |
| Tarrant County Bond 8.25 2044-11-15 | 10,367 | 9,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 300 shares of Altria Group | 20,349 | 64,207 |
| 100 shares of Chevron | 5,393 | 10,879 |
| 100 shares of Duke Energy | 3,432 | 8,630 |
| 200 shares of MGE Energy | 5,911 | 11,992 |
| 10000 shares of Mondelez International | 21,758 | 40,030 |
| 100 shares of Pepsi | 10,907 | 11,048 |
| 200 shares of Pfizer | 4,948 | 8,730 |
| 300 shares of Philip Morris International | 60,463 | 86,788 |
| 600 shares of Realty Income | 6,484 | 37,824 |
| 420 shares of Reynolds American | 3,411 | 13,297 |
| 50 shares of Sempra Energy | 5,385 | 5,410 |
| 1000 shares of A T T | 35,546 | 35,190 |
| 100 shares of Apple | 32,773 | 31,548 |
| 119 shares of Evergy | 6,392 | 6,756 |
| 1000 shares of Ford Motor | 10,835 | 7,650 |
| 230 shares of Kraft Heinz | 7,937 | 9,899 |
| 1000 shares of Mondelez International | 21,758 | 40,030 |
| 100 shares of Pepsi | 10,907 | 11,048 |
| 200 shares of Pfizer | 4,948 | 8,730 |
| 1300 shares of Philip Morris international | 60,463 | 86,788 |
| 600 shares of Realty Income | 6,484 | 37,824 |
| Morgan Stanley acct | 1,003,156 | 900,384 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Morgan Stanley acct-Mutual funds | 144,460 | 221,342 | |
| Morgan Stanley acct-Govt securities | 228,131 | 140,501 | |
| Ironwood Multi Stratigy | 58,607 | 58,560 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Service fee | 15 | 15 | 15 | 15 |
| Account maintenance fee | 25 | 25 | 25 | 25 |
| Description | Amount |
|---|---|
| Asset adjustments | 2,156,194 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal excise | 235 | 235 | 235 | 235 |
| Foreign withholding | 8 | 8 | 8 | 8 |