| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 200M CD - CITIBANK NATL ASSN | 200,000 | 198,964 |
| 95M PFIZER INC. 3.40% 5-15-24 | 97,284 | 96,312 |
| 95M AMAZON COM. INC. 3.80% 12-5-24 | 97,178 | 97,259 |
| 95M APPLE INC. 2.50% 2-9-25 | 90,461 | 94,216 |
| 90M ORACLE CORP. 3.25% 5-15-30 | 85,205 | 80,394 |
| 90M MICROSOFT CORP. 3.50% 2-12-35 | 84,263 | 88,987 |
| 100M MCDONALDS CORP. 3.70% 2-15-42 | 87,607 | 88,114 |
| 100M PEPSICO INC. 3.60% 8-13-42 | 95,088 | 92,989 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 7000 HALLIBURTON | 29,184 | 283,500 |
| 5000 JOHNSON & JOHNSON | 16,822 | 897,650 |
| 8000 MERCK | 127,164 | 736,240 |
| 100 NW BANCSHARES | 340,274 | 536,800 |
| 271 SPECTRUM | 0 | 6,780 |
| 800 ORGANON & CO | 0 | 30,368 |
| AMERICAN FUNDS AMERICAN BALANCED | 280,437 | 637,422 |
| AMERICAN FUNDS AMCAP FUND | 407,508 | 1,033,968 |
| AMERICAN FUNDS BOND FUND OF AMERICA | 513,550 | 491,469 |
| AMERICAN FUNDS CAPITAL INCOME BUILDERS | 208,200 | 284,187 |
| AMERICAN FUNDS FUNDAMENTAL INV | 384,726 | 1,125,650 |
| AMERICAN FUNDS GROWTH FUND | 570,429 | 1,233,999 |
| AMERICAN FUNDS STRATEGIC BOND | 543,736 | 501,136 |
| AMERICAN FUNDS INCOME FUND | 208,200 | 324,752 |
| AMERICAN FUNDS NEW WORLD | 200,000 | 305,535 |
| VANGUARD ADMIRAL FUND | 756,675 | 701,813 |
| ORGEL WEALTH MANAGEMENT EUROPACIFIC | 635,109 | 648,563 |
| ROWE T PRICE MID CAP GROWTH | 818,919 | 844,620 |
| VANGUARD SHORT TERM INV. | 752,215 | 722,243 |
| JOHCM EMERGING MARKETS OPPORTUNITIES FUND | 682,273 | 668,031 |
| ALLSPRING SPECIAL MID CAP VALUE FUND | 761,077 | 1,054,425 |
| FROST TOTAL RETURN BOND FUND | 1,408,546 | 1,347,513 |
| PGIM EFT TR ULTRA | 710,842 | 701,687 |
| SCHWAB STRATEGIC TR US | 708,710 | 970,587 |
| VICTORY MARKET NEUTRAL INCOME | 909,000 | 914,456 |
| AQR LARGE CAP DEFENSIVE STYLE | 691,413 | 875,756 |
| JP MORGAN STRATEGIC INCOME OPPORTUNITIES FUND | 884,566 | 873,500 |
| SCHWAB INTERNATIONAL INDEX FUND | 994,162 | 1,201,899 |
| DELAWARE SMALL CAP CORE FUND | 437,900 | 591,373 |
| VANGUARD BD INDEX FUND | 2,178,610 | 2,111,212 |
| VANGUARD TOTAL STOCK MARKET INDEX FUND ADMIRAL SHARES | 1,989,411 | 2,636,375 |
| VANGUARD WHITEHALL FUND INTL | 464,615 | 456,926 |
| SPDR SER TR S&P 500 GROWTH EFT | 46,216 | 45,900 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES | 932 | 233 | 699 | |
| POSTAGE | 1,112 | 278 | 834 | |
| TELEPHONE | 1,491 | 373 | 1,118 | |
| PROFESSIONAL FEES | 68,313 | 17,078 | 51,238 | |
| ABSTRACT AND FILING FEES | 83 | 21 | 62 | |
| MISCELLANEOUS OFFICE EXPENSE | 9,931 | 2,483 | 7,448 | |
| LOAN CLOSET EQUIPMENT | 162 | 40 | 122 | |
| REPAIRS | 399 | 100 | 299 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FOUNDATION REIMBURSEMENT | 30,000 | 30,000 | 30,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 34,251 | 0 | 0 | |
| REAL ESTATE TAXES | 2,336 | 0 | 0 | |
| UBIT TAX | 34,179 | 0 | 0 | |
| PAYROLL TAXES | 13,628 | 3,407 | 10,221 |