| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 200M CD - CITIBANK NATL ASSN | 200,000 | 225,578 |
| 95M PFIZER INC. 3.40% 5-15-24 | 97,284 | 103,676 |
| 95M AMAZON COM. INC. 3.80% 12-5-24 | 97,178 | 105,031 |
| 95M APPLE INC. 2.50% 2-9-25 | 90,461 | 101,267 |
| 90M ORACLE CORP. 3.25% 5-15-30 | 85,205 | 96,021 |
| 90M MICROSOFT CORP. 3.50% 2-12-35 | 84,263 | 101,478 |
| 100M MCDONALDS CORP. 3.70% 2-15-42 | 87,607 | 108,018 |
| 100M PEPSICO INC. 3.60% 8-13-42 | 95,088 | 111,183 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 271 SPECTRUM | 0 | 6,780 |
| 7000 HALLIBURTON | 29,184 | 156,870 |
| 5000 JOHNSON & JOHNSON | 16,822 | 846,250 |
| 8000 MERCK | 127,164 | 607,120 |
| 100 NW BANCSHARES | 293,874 | 490,400 |
| AMERICAN FUNDS AMERICAN BALANCED | 280,437 | 678,285 |
| AMERICAN FUNDS AMCAP FUND | 407,508 | 1,279,457 |
| AMERICAN FUNDS BOND FUND OF AMERICA | 513,550 | 544,098 |
| AMERICAN FUNDS CAPITAL INCOME BUILDERS | 208,200 | 291,041 |
| AMERICAN FUNDS FUNDAMENTAL INV | 384,726 | 1,318,231 |
| AMERICAN FUNDS GROWTH FUND | 570,429 | 1,564,518 |
| AMERICAN FUNDS INCOME FUND | 208,200 | 339,632 |
| AMERICAN FUNDS NEW WORLD | 200,000 | 408,227 |
| AMERICAN FUNDS STRATEGIC BOND | 543,736 | 541,303 |
| ORGEL WEALTH MANAGEMENT EUROPACIFIC | 700,453 | 1,002,490 |
| ROWE T PRICE MID CAP GROWTH | 851,364 | 1,135,801 |
| VANGUARD SHORT TERM INV. | 1,204,770 | 1,248,577 |
| JOHCM EMERGING MARKETS OPPORTUNITIES FUND | 656,139 | 828,018 |
| WELLS FARGO ADVTG SPECIAL MID CAP | 761,077 | 1,140,407 |
| FROST TOTAL RETURN BOND FUND | 1,854,321 | 1,873,632 |
| SCHWAB INTERNATIONAL INDEX FUND | 1,016,260 | 1,416,764 |
| JP MORGAN STRATEGIC INCOME OPPORTUNITIES FUND | 1,172,600 | 1,272,200 |
| AQR LARGE CAP DEFENSIVE STYLE | 724,170 | 962,514 |
| DELAWARE SMALL CAP CORE FUND | 437,899 | 695,119 |
| FIDELITY U.S. BOND INDEX FUND | 1,825,847 | 1,879,084 |
| VANGUARD TOTAL STOCK MARKET INDEX FUND ADMIRAL SHARES | 2,007,620 | 2,970,523 |
| ISHARES INC CORE MSCI EMERGING MKTS EFT | 344,242 | 347,113 |
| SCHWAB STRATEGIC TR US | 784,365 | 1,057,788 |
| VICTORY MARTKET NEUTRAL INCOME | 909,000 | 920,154 |
| VANGUARD WHITEHALL FUND INTL | 560,947 | 596,884 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES | 402 | 101 | 301 | |
| POSTAGE | 971 | 243 | 728 | |
| TELEPHONE | 1,640 | 1,640 | 1,230 | |
| PROFESSIONAL FEES | 59,310 | 14,828 | 44,482 | |
| ABSTRACT AND FILING FEES | 35 | 9 | 26 | |
| MISCELLANEOUS OFFICE EXPENSE | 819 | 206 | 613 | |
| HEALTH INSURANCE | 3,501 | 875 | 2,626 | |
| LOAN CLOSET EQUIPMENT | 312 | 78 | 234 | |
| REPAIRS | 3,538 | 885 | 2,653 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXPENSE REIMBURSEMENTS | 30,000 | 30,000 | 0 |
| NW BANCSHARES | 96,071 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 23,015 | 0 | 0 | |
| REAL ESTATE TAXES | 2,499 | 625 | 1,874 | |
| UBIT TAX | 16,743 | 0 | 0 |