| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JOY REINER, CPA | 1,500 | 375 | 1,125 | |
| AKIN, DOHERTY, KLEIN FEUGE | 10,300 | 2,575 | 7,725 |
| 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 | 1,677 | SL | 0000000005.000000000000 | 28 | 3 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HOME DEPOT 2.63 2022-06-01 | 150,095 | 151,150 |
| AMAZON.COM INC 3.80 2024-12-05 | 102,702 | 107,260 |
| VISA INC 2.80 2022-12-14 | 150,874 | 152,773 |
| TOYOTA MOTOR CREDIT 3.30 2022-01-12 | 149,992 | 150,086 |
| IBM CORP 2.50 2022-01-27 | 99,828 | 100,142 |
| PRECISION CASTPARTS CORP 2.50 2023-01-15 | 99,191 | 101,480 |
| STARBUCKS CORP 3.10 2023-03-01 | 99,983 | 102,388 |
| SALESFORCE .COM INC 3.25 2023-04-11 | 249,069 | 257,885 |
| WALMART INC 2.55 2023-04-11 | 423,674 | 434,361 |
| MICROSOFT CORP 3.63 2023-12-15 | 101,087 | 105,270 |
| APPLE INC 3.20 2025-05-13 | 54,554 | 53,224 |
| HONEYWELL INTERNATIONAL 1.35 2025-06-01 | 133,467 | 130,575 |
| APPLE INC 2.05 2026-09-11 | 319,760 | 308,353 |
| MASTERCARD INC 2.95 2026-11-21 | 219,369 | 212,897 |
| HOME DEPOT INC 1.50 2028-09-15 | 142,222 | 143,215 |
| WALMART INC 1.50 2028-09-22 | 153,177 | 154,180 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 70 shares of AMAZON COM INC | 124,298 | 233,404 |
| 1690 shares of APPLE INC | 5,419 | 300,093 |
| 869 shares of CHEVRON CORPORATION | 49,594 | 101,977 |
| 4278 shares of CISCO SYSTEMS | 111,339 | 271,097 |
| 1154 shares of CROWN CASTLE INTL CORP | 103,911 | 240,886 |
| 1492 shares of EXXON MOBIL CORPORATION | 24,471 | 91,295 |
| 1346 shares of NIKE INC CLASS B | 21,517 | 224,338 |
| 423 shares of THERMO FISHER SCIENTFIC | 14,703 | 282,243 |
| 1304 shares of WALT DISNEY COMPANY | 38,883 | 201,977 |
| 2224 shares of INTERCONTINENTAL EXCHANGE GROUP | 130,703 | 304,176 |
| 4081 shares of COMCAST CORP CLASS A | 134,259 | 205,397 |
| 3761 shares of MONDELEZ INTERNATIONAL INC A | 169,582 | 249,392 |
| 2735 shares of SCHLUMBERGER LIMITED | 149,587 | 81,913 |
| 497 shares of BROADCOM INC | 161,442 | 330,709 |
| 1268 shares of DIAMONDBACK ENERGY INC | 105,603 | 136,754 |
| 687 shares of HOME DEPOT INC | 187,062 | 285,112 |
| 964 shares of HONEYWELL INTERNATIONAL INC | 89,184 | 201,004 |
| 938 shares of IQVIA HOLDINGS INC | 132,688 | 264,647 |
| 1507 shares of DIGITAL REALTY TRUST INC | 194,717 | 266,543 |
| 2620 shares of NEXTERA ENERGY | 184,836 | 244,603 |
| 1029 shares of VISA INC | 180,646 | 222,995 |
| 363 shares of ADOBE INC | 115,580 | 205,843 |
| 92 shares of ALPHABET INC CL A | 27,699 | 266,528 |
| 3109 shares of AMPHENOL CORP - CLASS A | 26,604 | 271,913 |
| 823 shares of BERKSHIRE HATHAWAY INC CL B | 56,366 | 246,077 |
| 265 shares of BLACKROCK INC | 43,324 | 242,623 |
| 525 shares of COSTCO WHOLESALE CORP | 22,715 | 298,043 |
| 1310 shares of ISHARES BIOTECHNOLOGY ETF | 117,209 | 199,932 |
| 1321 shares of JOHNSON JOHNSON | 92,782 | 225,983 |
| 1521 shares of JPMORGAN CHASE CO | 61,494 | 240,850 |
| 994 shares of L3 HARRIS TECHNOLOGIES INC | 196,330 | 211,961 |
| 929 shares of MCDONALDS CORP | 70,756 | 249,037 |
| 2544 shares of MERCK CO INC | 208,070 | 194,972 |
| 635 shares of META PLATFORMS INC | 76,128 | 213,582 |
| 2948 shares of MICROCHIP TECHNOLOGY INC | 107,155 | 256,653 |
| 830 shares of MICROSOFT CORPORATION | 81,823 | 279,146 |
| 2350 shares of MORGAN STANLEY | 98,660 | 230,676 |
| 886 shares of PAYPAL HOLDINGS INC | 30,630 | 167,082 |
| 1000 shares of PPG INDUSTRIES INC | 159,955 | 172,440 |
| 459 shares of ROPER TECHNOLOGIES INC | 143,992 | 225,764 |
| 1028 shares of SALESFORCE COM INC | 178,533 | 261,246 |
| 1856 shares of STARBUCKS CORP | 100,980 | 217,096 |
| 940 shares of STRYKER CORP | 238,421 | 251,375 |
| 1403 shares of T-MOBILE US INC | 161,886 | 162,720 |
| 3320 shares of TJX COMPANIES INC | 127,020 | 252,054 |
| 1057 shares of UNION PACIFIC CORPORATION | 119,893 | 266,290 |
| 547 shares of UNITEDHEALTH GROUP INC | 121,103 | 274,671 |
| 2030 shares of VMWARE INC | 229,640 | 235,236 |
| 1650 shares of WAL-MART INC | 219,621 | 238,738 |
| 1285 shares of WEC ENERGY GROUP INC | 112,358 | 124,735 |
| 585 shares of ACCENTURE PLC | 37,743 | 242,512 |
| 1112 shares of ZOETIS INC | 110,696 | 271,361 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMERICAN TOWER CORP 409 | AT COST | 65,387 | 119,633 |
| AMERICAN NEW WORLD 7,464.116 | AT COST | 393,031 | 642,063 |
| CALVERT EMERG MKTS EQ 27,793.839 | AT COST | 438,868 | 568,384 |
| BOSTON PROPERTIES INC 541 | AT COST | 35,882 | 62,312 |
| VENTAS INC 432 | AT COST | 14,687 | 22,084 |
| GATEWAY FUND 21,752.744 | AT COST | 680,621 | 884,684 |
| SPDR GOLD TRUST 3,430 | AT COST | 362,690 | 586,393 |
| AVALONBAY COMMUNITIES 189 | AT COST | 35,618 | 47,740 |
| DISCOVER BANK CD 200,000 | AT COST | 200,000 | 202,008 |
| GOLDMAN SACHS BANK CD 100,000 | AT COST | 100,000 | 101,435 |
| CITIBANK NA CD 100000 | AT COST | 100,000 | 101,870 |
| MOUNTAIN AMERICA FD CD 100000 | AT COST | 100,000 | 103,188 |
| GOLDMAN SACHS BANK CD 100000 | AT COST | 100,000 | 104,659 |
| CITIBANK NA CD 100000 | AT COST | 100,000 | 104,674 |
| UBS BANK USA CD 100000 | AT COST | 100,000 | 105,157 |
| EQUINIX INC 127 | AT COST | 75,331 | 107,422 |
| EQUITY RESIDENTIAL 318 | AT COST | 19,634 | 28,779 |
| HOST HOTELS AND RESORTS 1672 | AT COST | 26,767 | 29,076 |
| INVITATION HOMES INC 1078 | AT COST | 34,927 | 48,877 |
| ORION OFFICE REIT INC 50 | AT COST | 934 | |
| HEALTHPEAK PROP 1,244 | AT COST | 44,961 | 44,896 |
| EAGLEBANK CD 125,000 | AT COST | 125,000 | 126,060 |
| MORGAN STANLEY PVT CD 225,000 | AT COST | 225,000 | 231,552 |
| GOLDMAN SACHS BK CD 25,000 | AT COST | 25,000 | 26,166 |
| CAPITAL ONE BANK CD 200,000 | AT COST | 200,000 | 209,098 |
| MORGAN STANLEY BK CD 150,000 | AT COST | 150,000 | 155,673 |
| FNB KANSAS CD 237,000 | AT COST | 237,000 | 232,704 |
| BMO HARRIS BK CD 100,000 | AT COST | 99,678 | 97,575 |
| JONESBORO ST BK CD 200,000 | AT COST | 200,000 | 192,939 |
| BMO HARRIS BANK NA CD 113,000 | AT COST | 113,000 | 111,463 |
| SALLIE MAE BK CD 200,000 | AT COST | 199,500 | 198,708 |
| UBS BK CD 100,000 | AT COST | 100,000 | 98,681 |
| FNB AMERICA BK CD 200,000 | AT COST | 198,486 | 192,885 |
| CONESTOGA SMALL CAP FUND 2,751.665 | AT COST | 154,408 | 239,120 |
| JOHN HANCOCK FDS-DISC VALUE 25,802.129 | AT COST | 402,266 | 714,203 |
| MFS NEW DISCOVERY 11,371.28 | AT COST | 173,798 | 233,362 |
| T ROWE PRICE MID CAP 6,295.837 | AT COST | 548,061 | 739,194 |
| ARTISAN INTERNATIONAL 25,536.371 | AT COST | 302,788 | 524,006 |
| HARDING LOEVNER INTERNATIONAL 38,496.622 | AT COST | 788,257 | 1,157,593 |
| MFS INTERNATIONAL INTRINSIC 25,593.49 | AT COST | 940,793 | 1,362,853 |
| PEAR TREE POLARIS 37,174.721 | AT COST | 600,000 | 889,591 |
| AMERICAN CAMPUS COMMUNITIES 490 | AT COST | 20,182 | 28,072 |
| PROLOGIS INC 674 | AT COST | 61,573 | 113,475 |
| PUBLIC STORAGE 334 | AT COST | 16,046 | 125,103 |
| REALTY INCOME CORP 508 | AT COST | 21,888 | 36,368 |
| SBA COMMUNICATIONS CORP 103 | AT COST | 26,751 | 40,069 |
| SIMON PPTY GROUP 253 | AT COST | 6,639 | 40,422 |
| WELLTOWER INC 538 | AT COST | 28,938 | 46,144 |
| BLACKROCK SYSTEMATIC MULTI 84,152.581 | AT COST | 865,115 | 879,394 |
| BNY MELLON GLOBAL 49,700.27 | AT COST | 855,000 | 866,773 |
| CALAMOS MARKET NEUTRAL 62,091.655 | AT COST | 823,170 | 901,571 |
| LAZARD GLOBAL LISTED 47,287.397 | AT COST | 693,839 | 780,242 |
| GUGGENHEIM TOTAL RETURN 31,607.507 | AT COST | 855,406 | 902,710 |
| VANGUARD ULTRA-SHORT TERM 29,801.688 | AT COST | 600,057 | 597,822 |
| VOYA SECURITIZED CREDIT 92,788.75 | AT COST | 933,118 | 903,762 |
| JPMORGAN GLOBAL BOND 77,541.454 | AT COST | 786,282 | 810,308 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE, FIXTURES AND EQUIPMENT | 29,056 | 29,056 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MINERAL INTEREST | 1 | 2 | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOND PREMIUM - TAXABLE BONDS | 30,834 | 30,834 | ||
| SELECTION COMMITTEE EXPENSE | 24,750 | 24,750 | ||
| POSTAGE | 101 | 10 | 91 | |
| PUBLIC RELATIONS | 7,825 | 783 | 7,042 | |
| SUNDRY EXPENSE | 804 | 80 | 724 | |
| SUPPLIES | 1,806 | 181 | 1,625 | |
| TELEPHONE | 1,714 | 171 | 1,543 | |
| INTERNET ACCESS | 1,204 | 120 | 1,084 | |
| OFFICE EXPENSE | 7,751 | 388 | 7,363 | |
| WEB HOSTING | 1,015 | 102 | 913 | |
| INSURANCE | 3,799 | 380 | 3,419 | |
| ADR FEES | 185 | 185 | ||
| INTEREST INVESTMENT EXPENSES | 2,378 | 2,378 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES - BROADWAY BANK | 86,282 | 86,282 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 10,290 | 10,290 | ||
| EXCISE TAXES | 23,915 | |||
| PAYROLL TAXES | 7,042 | 352 | 6,690 |