| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 200M CD - CITIBANK NATL ASSN | 200,000 | 187,798 |
| 204M CD - WELLS FARGO BK 5.30% 7-3-24 | 204,000 | 203,951 |
| 237M CD - FIRST NATL BANK OMAHA 5.30% 7-5-24 | 237,000 | 236,938 |
| 95M AMAZON COM. INC. 3.80% 12-5-24 | 97,177 | 94,250 |
| 95M APPLE INC. 2.50% 2-9-25 | 90,461 | 93,214 |
| 90M ORACLE CORP. 3.25% 5-15-30 | 85,206 | 80,901 |
| 90M MICROSOFT CORP. 3.50% 2-12-35 | 84,263 | 80,736 |
| 100M MCDONALDS CORP. 3.70% 2-15-42 | 87,607 | 78,448 |
| 100M PEPSICO INC. 3.60% 8-13-42 | 95,088 | 79,206 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3251 PFIZER INC. | 118,820 | 93,174 |
| 100 NW BANCSHARES | 446,474 | 643,000 |
| 271 SPECTRUM | 0 | 8,558 |
| 1316 AT&T INC. | 24,642 | 23,978 |
| 2275 ENBRIDGE INC | 98,801 | 83,220 |
| 5000 JOHNSON & JOHNSON | 16,822 | 733,350 |
| 8000 MERCK | 127,164 | 1,004,320 |
| 815 JP MORGAN CHASE | 98,733 | 165,143 |
| AMERICAN FUNDS AMERICAN BALANCED | 280,437 | 699,650 |
| AMERICAN FUNDS AMCAP FUND | 407,508 | 1,232,499 |
| AMERICAN FUNDS BOND FUND OF AMERICA | 513,550 | 448,962 |
| AMERICAN FUNDS CAPITAL INCOME BUILDERS | 208,200 | 288,841 |
| AMERICAN FUNDS FUNDAMENTAL INV | 384,726 | 1,348,067 |
| AMERICAN FUNDS GROWTH FUND | 570,428 | 1,527,170 |
| AMERICAN FUNDS AB GOVT MONEY MARKET | 271,226 | 271,226 |
| AMERICAN FUNDS INCOME FUND | 208,200 | 316,137 |
| AMERICAN FUNDS NEW WORLD | 200,000 | 342,365 |
| VANGUARD SCOTTSDALE FUNDS | 1,078,881 | 1,075,186 |
| VANGUARD ADMIRAL FUND | 670,675 | 759,731 |
| FROST TOTAL RETURN BOND FUND | 888,208 | 883,027 |
| GLOBAL X FUNDS US PFD ETF | 198,521 | 194,932 |
| SCHWAB STRATEGIC TR US | 879,009 | 1,128,029 |
| VARIANT ALTERNATIVE | 1,020,000 | 967,423 |
| PALMER SQUARE OPPORTUNISTIC | 765,000 | 817,975 |
| JP MORGAN INCOME FUND | 422,100 | 384,172 |
| VANGUARD BD INDEX FUND | 999,959 | 975,383 |
| VANGUARD WHITEHALL FUND INTL | 578,042 | 639,246 |
| SPDR SER TR S&P 500 GROWTH EFT | 494,421 | 617,032 |
| VERSUS CAPITAL REAL ASSETS FUND | 765,000 | 761,977 |
| INVESCO EXCHANGE-TRADED FUND | 377,467 | 384,948 |
| ISHARES TR CORE S&P ETF | 2,579,989 | 2,810,378 |
| JANUS DETROIT STR TR | 552,097 | 574,365 |
| ISHARES TR MSCI USA QUALITY | 862,675 | 948,530 |
| SCHWAB STRATEGIC TR EMERGING MARKETS | 318,524 | 348,683 |
| SCHWAB STRATEGIC TR INTERNATIONAL EQUITY | 1,251,022 | 1,364,217 |
| VANGUARD INDEX FUNDS MID-CAP VALUE ETF | 757,020 | 815,713 |
| VANGUARD INDEX FUNDS MID-CAP GROWTH ETF | 756,730 | 791,389 |
| VICTORY MARKET NEUTRAL INCOME FUND | 225,000 | 228,482 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES | 1,100 | 275 | 825 | |
| POSTAGE | 1,437 | 359 | 1,078 | |
| TELEPHONE | 1,266 | 317 | 949 | |
| PROFESSIONAL FEES | 60,043 | 15,011 | 45,032 | |
| ABSTRACT AND FILING FEES | 45 | 11 | 34 | |
| MISCELLANEOUS OFFICE EXPENSE | 404 | 102 | 302 | |
| LOAN CLOSET EQUIPMENT | 437 | 109 | 328 | |
| OFFICE EQUIP & REPAIRS | 340 | 85 | 255 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FOUNDATION REIMBURSEMENT | 40,000 | 40,000 | 40,000 |
| Description | Amount |
|---|---|
| CHARITABLE CONTRIBUTION REPAID | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 11,219 | 0 | 0 | |
| REAL ESTATE TAXES | 2,536 | 0 | 0 | |
| UBIT TAX | 21,927 | 0 | 0 | |
| PAYROLL TAXES | 14,885 | 3,721 | 11,164 | |
| STATE UNEMPLOYMENT TAXES | 40 | 10 | 30 |