| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 100M CD - SIGNATURE BK NEW YORK | 100,000 | 98,490 |
| 200M CD - CITIBANK NATL ASSN | 200,000 | 182,622 |
| 95M PFIZER INC. 3.40% 5-15-24 | 97,284 | 93,290 |
| 95M AMAZON COM. INC. 3.80% 12-5-24 | 97,178 | 93,182 |
| 95M APPLE INC. 2.50% 2-9-25 | 90,461 | 91,565 |
| 90M ORACLE CORP. 3.25% 5-15-30 | 85,205 | 79,075 |
| 90M MICROSOFT CORP. 3.50% 2-12-35 | 84,263 | 83,726 |
| 100M MCDONALDS CORP. 3.70% 2-15-42 | 87,607 | 79,190 |
| 100M PEPSICO INC. 3.60% 8-13-42 | 95,088 | 82,591 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 100 NW BANCSHARES | 403,274 | 599,800 |
| 1316 AT&T INC. | 24,642 | 20,701 |
| 2275 ENBRIDGE INC | 98,801 | 80,080 |
| 271 SPECTRUM | 0 | 7,764 |
| 5000 JOHNSON & JOHNSON | 16,822 | 775,300 |
| 3585 HALLIBURTON | 14,944 | 102,710 |
| 8000 MERCK | 127,164 | 883,280 |
| 815 JP MORGAN CHASE | 98,733 | 110,604 |
| AMERICAN FUNDS AMERICAN BALANCED | 280,437 | 614,605 |
| AMERICAN FUNDS AMCAP FUND | 407,508 | 1,008,408 |
| AMERICAN FUNDS BOND FUND OF AMERICA | 513,550 | 463,536 |
| AMERICAN FUNDS CAPITAL INCOME BUILDERS | 208,200 | 265,275 |
| AMERICAN FUNDS FUNDAMENTAL INV | 384,726 | 1,095,644 |
| AMERICAN FUNDS GROWTH FUND | 570,428 | 1,228,386 |
| AMERICAN FUNDS STRATEGIC BOND | 543,736 | 453,796 |
| AMERICAN FUNDS INCOME FUND | 208,200 | 290,423 |
| AMERICAN FUNDS NEW WORLD | 200,000 | 303,295 |
| VANGUARD SCOTTSDALE FUNDS | 2,090,356 | 2,083,255 |
| EUROPACIFIC CL F3 | 561,274 | 565,562 |
| T ROWE PRICE MID CAP GROWTH | 874,419 | 897,540 |
| VANGUARD ADMIRAL FUND | 391,897 | 384,184 |
| JOHCM EMERGING MARKETS OPPORTUNITIES FUND | 621,174 | 567,403 |
| ALLSPRING SPECIAL MID CAP VALUE FUND | 688,089 | 856,440 |
| FROST TOTAL RETURN BOND FUND | 1,618,824 | 1,528,193 |
| GLOBAL X FUNDS US PFD ETF | 406,577 | 384,289 |
| SCHWAB STRATEGIC TR US | 708,710 | 859,436 |
| AQR LARGE CAP DEFENSIVE STYLE | 502,976 | 529,897 |
| JP MORGAN STRATEGIC INCOME OPPORTUNITIES FUND | 722,990 | 659,838 |
| SCHWAB INTERNATIONAL INDEX FUND | 577,849 | 675,686 |
| DELAWARE SMALL CAP CORE FUND | 437,899 | 544,177 |
| VANGUARD BD INDEX FUND | 2,570,679 | 2,441,495 |
| VANGUARD TOTAL STOCK MARKET INDEX FUND ADMIRAL SHARES | 1,726,566 | 2,214,201 |
| VANGUARD WHITEHALL FUND INTL | 474,803 | 452,712 |
| SPDR SER TR S&P 500 GROWTH EFT | 420,600 | 420,004 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES | 647 | 162 | 485 | |
| POSTAGE | 1,010 | 253 | 757 | |
| TELEPHONE | 885 | 221 | 664 | |
| PROFESSIONAL FEES | 59,532 | 14,883 | 44,649 | |
| ABSTRACT AND FILING FEES | 25 | 6 | 19 | |
| MISCELLANEOUS OFFICE EXPENSE | 544 | 136 | 408 | |
| LOAN CLOSET EQUIPMENT | 682 | 171 | 511 | |
| OFFICE EQUIP & REPAIRS | 321 | 80 | 241 | |
| OTHER - CHARITY | 126 | 0 | 126 |
| 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 | 16,834 | 0 | 0 | |
| REAL ESTATE TAXES | 2,473 | 0 | 0 | |
| UBIT TAX | 17,263 | 0 | 0 | |
| PAYROLL TAXES | 14,562 | 3,641 | 10,921 |