| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 6,290 | 6,290 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CHARLES SCHWAB 5091-4916 ST COVERED | PURCHASE | 53,000 | 52,573 | 427 | ||||||
| CHARLES SCHWAB 5091-4916 LT COVERED | PURCHASE | 50,000 | 48,525 | 1,475 | ||||||
| CHARLES SCHWAB 6110-4983 ST COVERED | PURCHASE | 290,671 | 297,868 | -7,197 | ||||||
| CHARLES SCHWAB 6110-4983 LT COVERED | PURCHASE | 224,255 | 169,766 | 54,489 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AEP TEXAS INC | 24,373 | 23,465 |
| ALLY FINL INC | 24,339 | 24,626 |
| AMERICAN HONDA | 24,482 | 24,545 |
| AON CORP | 24,317 | 23,931 |
| APPLE INC | 24,835 | 24,748 |
| A T & T | 24,253 | 23,696 |
| AUTOZONE | 24,434 | 23,729 |
| BP CAPITAL MARK | 24,404 | 23,963 |
| CAMPBELL SOUP CO | 23,959 | 23,474 |
| CHUBB INA HOLDINGS | 23,992 | 23,793 |
| CITIGROUP INC | 24,196 | 23,724 |
| COMCAST CORP | 24,632 | 24,301 |
| CSX CORP | 24,324 | 23,959 |
| CVS HEALTH CORP | 24,759 | 24,857 |
| DUPONT DE NEMOU | 24,757 | 24,182 |
| DR PEPPER SNAPPLE | 24,547 | 24,369 |
| EXPEDIA GROUP | 26,515 | 29,115 |
| FEDEX CORP | 23,964 | 23,444 |
| FIDELITY NTNL | 24,378 | 24,970 |
| GENERAL MOTORS FIN | 24,351 | 24,493 |
| GEORGIA POWER CO | 23,686 | 22,895 |
| INTEL CORP | 25,999 | 26,143 |
| KINDER MORGAN INC | 24,526 | 24,985 |
| LOWE'S COMPANIES | 24,048 | 23,793 |
| METLIFE INC | 24,122 | 23,839 |
| NEXTERA ENERGY | 23,606 | 22,978 |
| NORTHROP GRUMMAN | ||
| RTX CORP | 24,210 | 23,664 |
| REALTY INCOME CORP | 24,976 | 24,725 |
| REPUBLIC SERVICE | 27,662 | 27,662 |
| SIMON PROPERTY GROUP | 24,154 | 24,399 |
| THE HOME DEPOT | 24,571 | 24,382 |
| THE WALT DISNEY CO | 24,686 | 24,865 |
| THERMO FISCHER | ||
| TOYOTA MOTOR CREDIT | ||
| VERIZON COMMUNICATION | 24,199 | 23,779 |
| WASTE MANAGEMENT | 24,171 | 23,480 |
| D R HORTON INC | 24,644 | 24,927 |
| FIFTH THIRD BANK | ||
| WELLS FARGO | 23,936 | 23,478 |
| TRUIST FINL CORP | 22,096 | 23,252 |
| UNITED PARCEL SERVICE | 24,591 | 24,885 |
| NORTHROP GRUMMAN | 23,983 | 25,195 |
| TOYOTA MOTOR CREDIT | 24,198 | 25,635 |
| HCA HEALTHCARE | 19,177 | 21,281 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 100SH BERKSHIRE HATHAWAY | 6,946 | 35,666 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 283SH INVESCO QQQ TRUST | AT COST | 26,426 | 58,459 |
| 1095 SH SCHW US LCAP ETF | AT COST | 95,053 | 134,796 |
| 6206.897 SH AQR INTL DEFENSIVE STYLE | AT COST | ||
| VANGUARD TOTAL WORLD ETF | AT COST | ||
| ISHARES GLOBAL CLEAN | AT COST | 65,104 | 48,303 |
| ROBO GLBL HLTHCH TECH | AT COST | ||
| VANGUARD EMERGING MKT | AT COST | 84,682 | 82,575 |
| VANGUARD HIGH YIELD CORP | AT COST | 66,413 | 65,753 |
| PARAMETRIC COMMODITY STR | AT COST | 26,895 | 24,648 |
| I SHARES CORE S&P SMALL CAP | AT COST | 117,678 | 135,637 |
| VANGUARD FTSE DEVEL MARKET | AT COST | 100,804 | 124,540 |
| VANGUARD FTSE ALL WORLD SMALL CAP | AT COST | 29,995 | 34,394 |
| AMERICAN FUNDS INFLATION LINKED | AT COST | ||
| VANGUARD CORE BOND ADMIRAL | AT COST | 150,167 | 156,710 |
| GOLDMAN SACHS INTL SM CAP | AT COST | 37,113 | 43,452 |
| VANGUARD EQUITY INCOME | AT COST | 131,516 | 126,953 |
| VANGUARD FTSE EMERGING MARKETS | AT COST | 14,195 | 16,440 |
| VANGUARD INFLATION PROTECT | AT COST | 61,211 | 63,230 |
| BLACKROCK ADVANTAGE INTERNTL | AT COST | 70,939 | 79,512 |
| Item No. | 1 |
|---|---|
| Lender's Name | JOAN MUETH |
| Lender's Title | TRUSTEE |
| Relationship to Insider | |
| Original Amount of Loan | 685,000 |
| Balance Due | 342,500 |
| Date of Note | 2022-10 |
| Maturity Date | 2024-10 |
| Repayment Terms | 342,500 DUE 10/14/24 |
| Interest Rate | |
| Security Provided by Borrower | SIGNATURE |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INVESTMENT FEES | 12,464 | 12,464 | ||
| FILING FEES | 15 | 15 | ||
| FOREIGN TAXES | 586 | 586 |