| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AXLEY & RODE, LLP | 25,000 | 12,500 | 12,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 100000 ARLINGTON 0.65% 8/15/24 | 100,000 | 93,083 |
| 100000 AUSTIN TX 3.245% 9/1/25 | 108,690 | 96,411 |
| 100000 SOUTHWEST 3.166% 10/1/25 | 106,292 | 95,523 |
| 100000 TEXAS STATE UNI 2.831 3/15/23 | 102,671 | 99,272 |
| 110000 AUSTIN TX 2.271% 2/1/22 | ||
| 145000 MIDLOTHIAN TX 4% 9/1/25 | 157,089 | 139,861 |
| 150000 ARLINGTON TX 2.15% 12/1/23 | 150,000 | 145,956 |
| 150000 EL PASO 0.941% 3/1/25 | 150,636 | 137,333 |
| 165000 ARLINGTON TX 2.45% 8/15/23 | 70,000 | 68,758 |
| 165000 JP MORGAN 1.2% 5/28/26 | 165,000 | 138,897 |
| 20000 DE PERE WI 0.35% 9/1/22 | ||
| 20000 DE PERE WI 0.5% 9/1/23 | 20,000 | 19,288 |
| 200000 ANDERSON 1% 8/1/25 | 200,000 | 179,944 |
| 205000 AXOS BANK | ||
| 245000 BMO HARRIS | 245,000 | 223,823 |
| 245000 BMW BK 0.65% 9/17/24 | 245,000 | 229,993 |
| 245000 CROSS RIVER BANK | ||
| 25000 ALLEN TX 2.463% 91/26 | 26,049 | 22,856 |
| 25000 GENERAL ELECTRIC CAP | 27,279 | 23,721 |
| 25000 MC ALLEN TX | 27,069 | 23,247 |
| 25000 MIDLOTHIAN TX 4% 9/1/24 | 27,496 | 24,430 |
| 250000 MAGNOLIA 5% 8/15/26 | 303,607 | 250,193 |
| 30000 TEXAS A&M | 32,224 | 29,103 |
| 35000 FFCB 3.54% 3/28/34 | 36,211 | 31,110 |
| 35000 JP MORGAN 2.5% 10/31/27 | ||
| 40000 ALLEN TX CMNTY DEV 2.623% | 38,710 | 36,084 |
| 40000 MIDLOTHIAN TX | 40,882 | 38,182 |
| 50000 ASHWUABENON WI | 50,000 | 49,256 |
| 50000 JP MORGAN 2.75% 6/23/28 | ||
| 75000 SAN ANTNI TX | 75,000 | 72,202 |
| 100000 GOLDMAN SACHS MED TERM NOTE | 100,000 | 94,287 |
| 95000 ASPERMONT TX ISD 5% 2/15/24 | 104,135 | 95,527 |
| 125000 FHLB .44% 4/29/24 | 121,280 | 117,742 |
| 300000 FHLB 2% 3/28/25 | 288,765 | 283,290 |
| 10000 COWETA CNTY GA 2% 6/1/25 | 10,000 | 9,346 |
| 65000 HOUSTON TX 0.976% 11/15/25 | 60,449 | 58,131 |
| 15000 FHLMC 4% 12/15/25 | 150,000 | 146,733 |
| 25000 SAN ANTONIO TX 3.307% 2/1/26 | 26,761 | 24,213 |
| 50000 SAN ANTONIO TX 2.273% 2/1/26 | 48,302 | 46,754 |
| 10000 MCALLEN TX 0.812% 2/15/26 | 9,114 | 8,650 |
| 15000 SAN ANTONIO TX 4% 8/15/26 | 15,348 | 14,709 |
| 45000 HARRIS CNTY TX 3.5% 12/1/26 | 48,888 | 42,590 |
| 160000 LIVE OAK BANKING 1.8% 2/18/27 | 160,000 | 143,801 |
| 140000 FHLB 2.4% 3/25/27 | 135,594 | 129,402 |
| 40000 TX STATE 1.33% 2/1/28 | 34,845 | 33,909 |
| 45000 CREDIT SUISSE AG (RJ) | 45,006 | 34,074 |
| 50000 HSBC USA, INC (RJ) | 50,006 | 40,725 |
| 60000 UBS AG (RJ) | 60,006 | 50,040 |
| 20000 BANK OF AMERICA CORP (CBTX) | 20,000 | 19,171 |
| 60000 CITIGROUP INC (CBTX) | 60,000 | 57,093 |
| 150000 JP MORGAN CHASE (CBTX) | 150,000 | 145,497 |
| 200000 FHLB 4.5% 9/21/26 | 20,000 | 19,584 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3M CO | ||
| ADOBE SYSTEMS INC | 57,766 | 55,040 |
| AMAZON | 47,666 | 214,700 |
| AMEREN CORP | 75,102 | 161,100 |
| APPLE INC | 172,348 | 917,648 |
| ATMOS ENERGY CORP | 166,819 | 168,052 |
| AUTOMATIC DATA PROCESSING INC | 84,168 | 106,309 |
| BECTON DICKINSON & CO | 78,412 | 155,981 |
| BERKSHIRE HATHAWAY INC | 431,113 | 747,656 |
| BOEING CO | ||
| BRISTOL-MYERS SQUIBB | 180,932 | 227,488 |
| CATERPILLAR INC | 113,948 | 277,295 |
| CLOROX COMPANY | 192,075 | 202,856 |
| CONOCO PHILLIPS | 107,653 | 275,295 |
| CORTEVA INC | 28,355 | 59,036 |
| CULLEN FROST BANKERS | 317,936 | 528,880 |
| DEERE & CO | 99,430 | 495,827 |
| DOW INC | 45,312 | 45,380 |
| EMBECTA CORP | 1,841 | 4,031 |
| EXXON MOBIL | 356,082 | 462,743 |
| FEDEX CORPORATION | 302,971 | 278,381 |
| GENUINE PARTS CO | 171,878 | 302,373 |
| HERSHEY COMPANY | 182,008 | 440,940 |
| INTEL CORP | ||
| INVESCO POWERSHARES | 352,867 | 446,324 |
| JOHNSON & JOHNSON | 252,162 | 377,198 |
| JP MORGAN CHASE & CO | 63,114 | 104,500 |
| LOCKHEAD MARTIN COM | 199,195 | 347,661 |
| LOWES | 242,126 | 593,480 |
| MICROSOFT CORP | 194,233 | 861,730 |
| NORFOLK SOUTHERN CORP | 227,465 | 478,002 |
| NUCOR CORP | 263,143 | 538,695 |
| ORGANON | 772 | |
| PHILLIPS 66 | 194,890 | 214,312 |
| POLARIS INDUSTRIES INC | 86,025 | 102,824 |
| RAYTHEON TECHNOLOGIES CO | 4,434 | 219,794 |
| SHERWIN WILLIAMS CO | 308,477 | 691,031 |
| SOUTHWEST AIRLINES CO | ||
| SPDR DOW JONES IA | 19,976 | 53,438 |
| SPDR TR S&P 500 | 5,867 | 17,859 |
| STARBUCKS CORP | ||
| SYSCO CORP | 211,480 | 309,356 |
| TEXAS INSTRUMENTS | 191,888 | 434,932 |
| THE J M SMUCKER CO | 245,799 | 316,043 |
| TORONTO DOMINION | 110,810 | 153,325 |
| UNION PAC CORP | 189,666 | 370,158 |
| WAL-MART STORES | 248,548 | 437,737 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANUGARD EQUITY INCOME | AT COST | 644,578 | 644,085 |
| BARCLAYS BANK CD 3.05% | AT COST | ||
| CFG CMTY BANK 3.4% CD (CBTX) | AT COST | 50,000 | 49,037 |
| FIRST NAT'L BANK OF AMERICA CD (CBTX | AT COST | 200,000 | 195,174 |
| ISRAEL DISCOUNT BANK CD (CBTX) | AT COST | 100,000 | 96,372 |
| PACIFIC PREMIER CD (CBTX) | AT COST | 35,000 | 35,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| NACOGDOCHES COUNTY | 3,172,903 | 3,172,903 | 3,172,903 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLE | 2,188 | 240 | 240 |
| MINERAL INTEREST | 2,910 | 2,910 | 2,910 |
| PREPAID TAXES | 16,181 | 16,181 |
| Description | Amount |
|---|---|
| INCREASE IN GRANTS PAYABLE | 1,782 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| PROPERTY INSURANCE | 2,722 | 1,361 | 1,361 | |
| OFFICE EXPENSE | 660 | 330 | 330 | |
| INVESTMENT FEES | 55,172 | 55,172 | ||
| ALLOCATE EXPENSES TO T/E INCO | -20,376 | |||
| BANK & BROKER FEES | 100 | 50 | 50 | |
| OTHER CHARITABLE EXPENSES | 500 | 500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 4,670 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| BRIGHT COOP INC | 12,500,000 | 2014-01 | 2024-01 | 9.00 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 15 | 8 | 7 | |
| EXCISE TAX | 9,219 |