| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JOY REINER, CPA | 1,500 | 750 | 750 | |
| AKIN, DOHERTY, KLEIN FEUGE | 10,300 | 5,150 | 5,150 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE EQUIPMENT | 2015-01-01 | 1,705 | 1,336 | SL | 0000000005.000000000000 | 341 | 34 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HOME DEPOT 2.63 2022-06-01 | 150,282 | 154,683 |
| AMAZON.COM INC 3.80 2024-12-05 | 103,552 | 112,414 |
| UNITED PARCEL 3.13 2021-01-15 | 352,102 | 350,286 |
| BOEING CO 2.35 2021-10-30 | 302,248 | 303,988 |
| AIR PRODUCTS CHEMICALS 3.00 2021-11-03 | 304,020 | 306,816 |
| VISA INC 2.80 2022-12-14 | 151,735 | 156,962 |
| ORACLE CORP 2.80 2021-07-08 | 99,985 | 101,327 |
| WISCONSIN ELEC POWER 2.95 2021-09-15 | 100,016 | 101,137 |
| TOYOTA MOTOR CREDIT 3.30 2022-01-12 | 149,976 | 154,714 |
| IBM CORP 2.50 2022-01-27 | 99,490 | 102,326 |
| PRECISION CASTPARTS CORP 2.50 2023-01-15 | 98,672 | 103,889 |
| STARBUCKS CORP 3.10 2023-03-01 | 99,971 | 105,635 |
| SALESFORCE .COM INC 3.25 2023-04-11 | 248,475 | 266,327 |
| WALMART INC 2.55 2023-04-11 | 422,822 | 445,240 |
| MICROSOFT CORP 3.63 2023-12-15 | 101,606 | 109,217 |
| APPLE INC 3.20 2025-05-13 | 55,839 | 55,748 |
| HONEYWELL INTERNATIONAL 1.35 2025-06-01 | 134,444 | 134,691 |
| APPLE INC 2.05 2026-09-11 | 323,586 | 320,795 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 157 shares of ALPHABET INC CL A | 61,754 | 275,164 |
| 70 shares of AMAZON COM INC | 124,298 | 227,985 |
| 1720 shares of AMPHENOL CORP CLASS A | 29,436 | 224,924 |
| 2076 shares of APPLE INC | 6,657 | 275,464 |
| 996 shares of BERKSHIRE HATHAWAY INC | 69,552 | 230,943 |
| 319 shares of BLACKROCK INC | 52,152 | 230,171 |
| 869 shares of CHEVRON CORPORATION | 49,594 | 73,387 |
| 4278 shares of CISCO SYSTEMS | 111,339 | 191,440 |
| 625 shares of COSTCO WHOLESALE CORP | 27,096 | 235,487 |
| 1514 shares of CROWN CASTLE INTL CORP | 138,887 | 241,014 |
| 1492 shares of EXXON MOBIL CORPORATION | 24,471 | 61,500 |
| 1467 shares of JOHNSON JOHNSON | 108,362 | 230,876 |
| 1736 shares of JPMORGAN CHASE CO | 83,936 | 220,594 |
| 1013 shares of MCDONALDS CORP | 77,154 | 217,370 |
| 3280 shares of MORGAN STANLEY | 137,705 | 224,778 |
| 1545 shares of NIKE INC CLASS B | 24,698 | 218,571 |
| 2807 shares of PHILP MORRIS INTERNATIONAL | 205,712 | 232,392 |
| 518 shares of THERMO FISHER SCIENTIFIC | 18,005 | 241,274 |
| 1304 shares of WALT DISNEY COMPANY | 38,883 | 236,259 |
| 722 shares of ACCENTURE PLC | 46,581 | 188,594 |
| 1502 shares of NOVARTIS AG ADR | 74,446 | 141,834 |
| 808 shares of FACEBOOK INC | 96,868 | 220,713 |
| 1056 shares of HONEYWELL INTERNATIONAL INC | 97,695 | 224,611 |
| 1424 shares of ISHARES NASDAQ BIOTECHNOLOGY | 127,409 | 215,722 |
| 1030 shares of PAYPAL HOLDINGS INC | 35,609 | 241,226 |
| 2149 shares of PUBLIC SERVICE ENTERPRISE GROUP | 99,062 | 125,287 |
| 2161 shares of STARBUCKS CORP | 117,574 | 231,184 |
| 2224 shares of INTERCONTINENTAL EXCHANGE GROUP | 130,703 | 256,405 |
| 1187 shares of UNION PACIFIC CORPORATION | 134,639 | 247,157 |
| 4527 shares of COMCAST CORP CLASS A | 148,932 | 237,215 |
| 1612 shares of MICROCHIP TECHNOLOGY INC | 117,187 | 222,633 |
| 1089 shares of MICROSOFT CORPORATION | 107,356 | 242,215 |
| 3761 shares of MONDELEZ INTERNATIONAL INC A | 169,582 | 219,906 |
| 3514 shares of TJX COMPANIES INC | 134,442 | 239,971 |
| 2735 shares of SCHLUMBERGER LIMITED | 149,587 | 59,705 |
| 829 shares of BECTON HATHAWAY INC - CL B | 207,933 | 207,432 |
| 530 shares of BROADCOM INC | 172,162 | 232,061 |
| 1268 shares of DIAMONDBACK ENERGY INC | 105,603 | 61,371 |
| 1259 shares of IQVIA HOLDINGS INC | 179,728 | 225,575 |
| 2449 shares of MERCK CO INC | 210,255 | 200,328 |
| 666 shares of UNITED HEALTH GROUP INC | 147,449 | 233,553 |
| 1344 shares of ZOETIS INC | 133,791 | 222,432 |
| 2675 shares of ACTIVISION BLIZZARD INC | 208,201 | 248,374 |
| 530 shares of ADOBE INC | 168,753 | 265,064 |
| 3390 shares of COCA COLA CO | 159,081 | 185,908 |
| 1507 shares of DIGITAL REALTY TRUST INC | 194,717 | 210,242 |
| 975 shares of ECOLAB INC | 172,421 | 210,951 |
| 1065 shares of L3 HARRIS TECHNOLOGIES | 210,353 | 201,306 |
| 2620 shares of NEXTERA ENERGY | 184,836 | 202,133 |
| 585 shares of ROPER TECHNOLOGIES INC | 183,519 | 252,188 |
| 1340 shares of SALESFORCE.COM INC | 232,718 | 298,190 |
| 1230 shares of VISA INC | 215,933 | 269,038 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CONESTOGA SMALL CAP 2,782.268 | AT COST | 151,967 | 218,909 |
| MFS NEW DISCOVERY VAL 13,148.479 | AT COST | 202,384 | 222,078 |
| JOHN HANCOCK FDS DISC 24,714.752 | AT COST | 369,240 | 576,348 |
| T ROWE PRICE MID CAP GRW 6,553.564 | AT COST | 552,229 | 741,732 |
| AVALONBAY COMMUNITIES 283 | AT COST | 53,742 | 45,402 |
| AMERICAN NEW WORLD 7,484.568 | AT COST | 378,589 | 658,343 |
| MFS INTL VALUE 23,940.762 | AT COST | 853,926 | 1,241,329 |
| ARTISAN INTL SMALL MID ADV 24,829.68 | AT COST | 288,273 | 504,539 |
| CALVERT EMERG MKTS EQ 30,153.721 | AT COST | 476,127 | 671,222 |
| AMERICAN TOWER CORP 207 | AT COST | 19,727 | 46,463 |
| BOSTON PROPERTIES INC 970 | AT COST | 69,820 | 91,694 |
| EQUITY RESIDENTIAL 814 | AT COST | 53,168 | 48,254 |
| PEAR TREE POLARIS 37,174.721 | AT COST | 600,000 | 829,740 |
| PUBLIC STORAGE 344 | AT COST | 9,473 | 79,440 |
| REALTY INCOME CORP 426 | AT COST | 16,797 | 26,484 |
| SIMON PPTY GROUP 400 | AT COST | 19,959 | 34,112 |
| VENTAS INC 432 | AT COST | 14,687 | 21,185 |
| WELLTOWER INC 564 | AT COST | 30,717 | 36,446 |
| GATEWAY FUND 22,868.815 | AT COST | 718,000 | 839,972 |
| SPDR GOLD TRUST 3,035 | AT COST | 297,495 | 541,323 |
| VOYA SECURITIZED 76,876.349 | AT COST | 782,585 | 741,088 |
| GUGGENHEIM TOTAL RET 29,261.85 | AT COST | 786,965 | 869,077 |
| JPMORGAN GLOBAL BD FD 77,129.325 | AT COST | 781,942 | 816,028 |
| BLACKROCK SYS MULTI 76,501.731 | AT COST | 787,511 | 772,667 |
| EATON VANCE GLOBAL 92,116.833 | AT COST | 816,259 | 806,023 |
| DISCOVER BANK CD 200,000 | AT COST | 200,000 | 206,425 |
| GOLDMAN SACHS BANK CD 100,000 | AT COST | 100,000 | 103,882 |
| CITIBANK NA CD 100000 | AT COST | 100,000 | 105,059 |
| MOUNTAIN AMERICA FD CD 100000 | AT COST | 100,000 | 106,442 |
| GOLDMAN SACHS BANK CD 100000 | AT COST | 100,000 | 108,521 |
| CITIBANK NA CD 100000 | AT COST | 100,000 | 108,516 |
| UBS BANK USA CD 100000 | AT COST | 100,000 | 109,213 |
| HARDING LOEVNER INTL 38,076.546 | AT COST | 776,000 | 1,082,135 |
| CALMOS MKT NEUTRAL 58,558.593 | AT COST | 773,170 | 813,379 |
| LAZARD GLOBAL LISTED 41,420.925 | AT COST | 613,237 | 606,817 |
| FEDERAL SAVINGS BK CD 200,000 | AT COST | 200,000 | 202,035 |
| EAGLEBANK CD 125,000 | AT COST | 125,000 | 129,297 |
| MORGAN STANLEY PVT CD 225,000 | AT COST | 225,000 | 238,337 |
| GOLDMAN SACHS BK CD 25,000 | AT COST | 25,000 | 27,098 |
| CAPITAL ONE BANK CD 200,000 | AT COST | 200,000 | 216,485 |
| MORGAN STANLEY BK CD 150,000 | AT COST | 150,000 | 160,788 |
| FNB KANSAS CD 237,000 | AT COST | 237,000 | 237,193 |
| BMO HARRIS BK CD 100,000 | AT COST | 99,600 | 100,100 |
| JONESBORO ST BK CD 200,000 | AT COST | 200,000 | 199,794 |
| BMO HARRIS BANK NA CD 113,000 | AT COST | 113,000 | 113,079 |
| CYRUSONE INC 399 | AT COST | 28,854 | 29,187 |
| EQUINIX INC 119 | AT COST | 67,695 | 84,987 |
| HEALTHPEAK PROP 1,122 | AT COST | 40,894 | 33,918 |
| PROLOGIS INC 676 | AT COST | 60,543 | 67,370 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE, FIXTURES AND EQUIPMENT | 29,056 | 29,028 | 28 | 28 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MINERAL INTEREST | 1 | 1 | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOND PREMIUM - TAXABLE BONDS | 18,642 | 18,642 | ||
| SELECTION COMMITTEE EXPENSE | 24,750 | 24,750 | ||
| POSTAGE | 248 | 25 | 223 | |
| PUBLIC RELATIONS | 3,552 | 355 | 3,197 | |
| SUNDRY EXPENSE | 686 | 69 | 617 | |
| SUPPLIES | 795 | 79 | 716 | |
| TELEPHONE | 1,739 | 174 | 1,565 | |
| INTERNET ACCESS | 1,100 | 110 | 990 | |
| OFFICE EXPENSE | 8,444 | 844 | 7,600 | |
| WEB HOSTING | 559 | 56 | 503 | |
| INSURANCE | 3,669 | 367 | 3,302 | |
| ADR FEES | 1,000 | 1,000 | ||
| INTEREST INVESTMENT EXPENSES | 35 | 35 | ||
| REPAIRS | 788 | 79 | 709 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES - BROADWAY BANK | 76,384 | 76,384 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 10,744 | 10,744 | ||
| EXCISE TAXES | 33,660 | |||
| PAYROLL TAXES | 6,723 | 336 | 6,387 |