| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,050 | 6,525 | 6,525 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NTNL RURAL UTILI: 25,000 | 25,143 | 24,921 |
| PROVINCE OF QU: 35,000 | 45,242 | 35,046 |
| THE GOLDMAN SACHS G: 10,000 | 10,616 | 9,971 |
| COLLINS AEROSPACE: 10,000 | 9,953 | 9,935 |
| AT&T INC: 15,000 | 14,381 | 14,835 |
| THE INTERPUBLIC G: 19,000 | 19,484 | 18,917 |
| VENTAS REALTY, L: 20,000 | 19,606 | 19,866 |
| MARTIN MARIETTA: 20,000 | 20,528 | 19,836 |
| BROWN & BROWN, IN: 10,000 | 10,141 | 9,894 |
| AMERIPRISE FINL: 15,000 | 15,667 | 14,791 |
| DELTA AIR LINES: 10,000 | 9,599 | 9,738 |
| CAPITAL ONE FINL: 30,000 | 30,628 | 29,477 |
| DOMINION ENERGY: 20,000 | 21,013 | 19,628 |
| THE GOLDMAN SACHS: 15,000 | 15,874 | 14,704 |
| CANADIAN PAC RY: 10,000 | 9,458 | 9,753 |
| GILEAD SCIENCES: 5,000 | 5,095 | 4,921 |
| HCA HEALTHCARE: 10,000 | 11,011 | 9,975 |
| NETFLIX, INC: 5,000 | 5,028 | 5,038 |
| GENERAL MOTORS FI: 15,000 | 14,287 | 14,556 |
| CHUBB INA HOLDIN: 10,000 | 10,164 | 9,778 |
| NEXTERA ENERGY: 10,000 | 10,158 | 9,764 |
| VODAFONE GROUP: 50,000 | 4,993 | 4,938 |
| FISERV, INC.: 15,000 | 15,298 | 14,720 |
| OHIO STATE AIR: 20,000 | 20,194 | 19,550 |
| CANADIAN NATURA: 20,000 | 20,731 | 19,034 |
| CHARTER COMMUNI: 10,000 | 10,188 | 9,904 |
| MICROCHIP TECHNO: 10,000 | 10,425 | 9,831 |
| GENERAL MOTORS FI: 15,000 | 17,679 | 15,187 |
| INTERNTNL BUSINESS: 20,000 | 22,716 | 20,822 |
| ALLY FINL INC: 15,000 | 16,943 | 14,941 |
| DEVON ENERGY COR: 10,000 | 11,763 | 10,120 |
| ROPER TECHNOLOGI: 15,000 | 15,679 | 14,735 |
| TCI COMMUNICATI: 15,000 | 18,831 | 15,918 |
| WESTROCK CO: 25,000 | 28,179 | 24,877 |
| CITIGROUP INC: 35,000 | 33,478 | 34,079 |
| WELLS FARGO & CO: 25,000 | 25,828 | 23,945 |
| SOUTHERN CO GAS: 5,000 | 5,174 | 4,806 |
| BUNGE LIMITED FL: 15,000 | 15,144 | 14,437 |
| CARE CAPITAL PR: 20,000 | 22,255 | 19,652 |
| TORONTO DOMINIO: 10,000 | 9,038 | 9,108 |
| DELL INTERNTNL LL: 25,000 | 25,982 | 25,009 |
| SOUTHWEST AIRLINES: 10,000 | 9,680 | 9,505 |
| ANALOG DEVICES, I: 5,000 | 5,071 | 4,889 |
| LINCOLN NTNL CO: 25,000 | 25,765 | 24,275 |
| AMERICAN EXPRESS: 20,000 | 19,959 | 18,717 |
| COLLINS AEROSPACE: 15,000 | 15,483 | 14,243 |
| BANK OF AMERICA: 25,000 | 24,401 | 24,066 |
| AT&T INC: 20,000 | 18,713 | 18,592 |
| CANADIAN NATURA: 15,000 | 15,745 | 14,605 |
| SOUTHWEST AIRLINES: 10,000 | 11,684 | 10,047 |
| EATON CORP PLC: 20,000 | 22,063 | 19,131 |
| BANK OF AMERICA: 20,000 | 21,873 | 19,156 |
| TCI COMMUNICATI: 5,000 | 5,420 | 5,478 |
| ELEVANCE HEALTH: 5,000 | 5,865 | 4,922 |
| DUKE ENERGY CORP: 15,000 | 14,152 | 14,771 |
| PRUDENTIAL FINL: 3,000 | 2,962 | 2,927 |
| MARVELL TECHNOLO: 10,000 | 9,922 | 9,038 |
| MORGAN STANLEY: 30,000 | 29,562 | 29,303 |
| JPMORGAN CHASE: 20,000 | 20,256 | 19,092 |
| WELLS FARGO & CO: 5,000 | 4,637 | 4,764 |
| GOLDMAN SACHS INT: 30,000 | 33,121 | 28,567 |
| ENERGY TRANSFER: 15,000 | 16,268 | 14,939 |
| DIGITAL REALTY: 20,000 | 23,520 | 19,498 |
| MORGAN STANLEY: 7,000 | 6,329 | 6,682 |
| OGE ENERGY CORP: 10,000 | 11,555 | 9,658 |
| ROPER TECHNOLOGIE: 10,000 | 11,039 | 9,777 |
| VERIZON COMMUNI: 5,000 | 5,748 | 4,951 |
| BANK OF AMERICA: 20,000 | 21,490 | 18,740 |
| CAPITAL ONE FINL: 10,000 | 9,663 | 9,943 |
| CHARTER COMMUNIC: 10,000 | 11,504 | 9,884 |
| PRINCIPAL FINL: 15,000 | 16,861 | 14,129 |
| FISERV, INC.: 15,000 | 15,821 | 14,104 |
| CONSTELLATION BR: 20,000 | 21,460 | 18,563 |
| CATERPILLAR INC: 10,000 | 10,011 | 9,199 |
| DOMINION ENERGY: 15,000 | 15,466 | 13,417 |
| ABBVIE INC: 15,000 | 13,903 | 14,013 |
| MORGAN STANLEY: 10,000 | 11,478 | 9,751 |
| BANK OF AMERICA: 10,000 | 11,166 | 9,485 |
| MARTIN MARIETTA : 10,000 | 8,524 | 8,789 |
| NTNL RURAL UTILI: 10,000 | 10,156 | 8,712 |
| ECOLAB INC: 10,000 | 11,775 | 10,259 |
| THE INTERPUBLIC G: 10,000 | 10,660 | 9,841 |
| NVIDIA CORP: 15,000 | 15,992 | 13,898 |
| PFIZER INC: 5,000 | 4,537 | 4,520 |
| TOYOTA MOTOR : 15,000 | 15,340 | 14,125 |
| BP CAPITAL MARK: 20,000 | 21,167 | 19,170 |
| GENERAL MOTORS : 10,000 | 10,005 | 10,295 |
| SHELL INTERNTNL: 10,000 | 10,298 | 9,147 |
| CATERPILLAR INC: 5,000 | 5,013 | 4,550 |
| NNN REIT INC: 5,000 | 5,081 | 4,301 |
| COSTCO WHOLESALE: 15,000 | 14,964 | 12,855 |
| JPMORGAN CHASE: 35,000 | 38,976 | 32,751 |
| NUTRIEN LTD: 15,000 | 15,421 | 13,554 |
| MOHAWK INDUSTRI: 15,000 | 15,900 | 13,893 |
| RELX CAPITAL INC: 20,000 | 21,270 | 18,401 |
| NEXTERA ENERGY: 10,000 | 10,193 | 8,551 |
| NUCOR CORP: 10,000 | 10,265 | 9,074 |
| DEUTSCHE TELEK: 15,000 | 21,346 | 18,072 |
| EIDP INC: 15,000 | 15,225 | 13,125 |
| TARGER CORP: 15,000 | 15,425 | 13,469 |
| WELLS FARGO & CO: 15,000 | 14,975 | 13,326 |
| BT GROUP: 15,000 | 22,573 | 18,582 |
| KINDER MORGAN INC: 10,000 | 9,579 | 8,328 |
| ORANGE SA: 20,000 | 28,420 | 24,701 |
| BROWN & BROWN: 25,000 | 22,953 | 20,549 |
| ELEVANCE HEALTH: 10,000 | 8,370 | 8,666 |
| NTNL RURAL UTILI: 10,000 | 8,430 | 7,854 |
| CITIGROUP INC: 25,000 | 26,753 | 23,930 |
| MARVELL TECHNOLO: 5,000 | 4,449 | 4,356 |
| BUNGE LIMITED FL: 15,000 | 14,312 | 13,051 |
| UDR INC: 10,000 | 8,658 | 8,845 |
| CANADIAN PAC R: 10,000 | 11,352 | 11,335 |
| CARE CAPITAL PROP: 5,000 | 4,926 | 4,094 |
| FORD MOTOR: 10,000 | 7,612 | 8,283 |
| WARNERMEDIA : 10,000 | 8,753 | 9,130 |
| NTNL RURAL UTILI: 3,000 | 3,286 | 3,174 |
| OGE ENERGY CORP: 5,000 | 5,082 | 5,219 |
| KINDER MORGAN INC: 3,000 | 2,939 | 2,885 |
| BP CAPITAL MARK: 3,000 | 2,966 | 3,020 |
| CVS HEALTH CORP: 5,000 | 5,089 | 5,101 |
| HCA HEALTHCARE: 10,000 | 9,974 | 10,134 |
| JOHNSON & JOHNS: 5,000 | 6,218 | 5,135 |
| FEDEX CORP: 5,000 | 5,246 | 5,044 |
| VERIZON COMMUNI: 15,000 | 14,438 | 14,465 |
| AMERICA MOVIL: 10,000 | 12,713 | 11,158 |
| FEDEX CORP: 25,000 | 20,367 | 17,556 |
| BERKSHIRE HATHA: 5,000 | 5,700 | 5,438 |
| TELEFONICA EMI: 10,000 | 13,109 | 11,336 |
| IBERDROLA INTERN: 10,000 | 12,281 | 11,448 |
| VODAFONE GROUP: 8,000 | 8,558 | 8,669 |
| VALERO ENERGY: 10,000 | 11,536 | 10,990 |
| XTO ENERGY INC: 5,000 | 6,855 | 5,821 |
| COMCAST CORP: 10,000 | 11,235 | 9,021 |
| CVS HEALTH CORP: 5,000 | 6,263 | 4,729 |
| SHELL INTERNTNL: 10,000 | 12,808 | 11,502 |
| DUKE ENERGY CORP: 15,000 | 18,053 | 15,957 |
| AMGEN INC: 5,000 | 5,250 | 3,891 |
| CSX CORP: 10,000 | 12,246 | 11,172 |
| AIR PRODUCTS AND: 9,000 | 6,854 | 6,864 |
| PRUDENTIAL FINL: 10,000 | 14,216 | 11,390 |
| EQUINOR ASA: 5,000 | 5,742 | 5,150 |
| THE HOME DEPOT: 15,000 | 18,475 | 15,809 |
| VERIZON COMMUNI: 9,000 | 7,648 | 7,170 |
| INTERNTNL PAPER: 5,000 | 5,337 | 5,294 |
| UNITEDHEALTH : 10,000 | 10,140 | 9,573 |
| COMCAST CORP: 10,000 | 10,727 | 9,396 |
| ATMOS ENERGY COR: 10,000 | 11,719 | 8,969 |
| EQUINOR ASA: 5,000 | 5,871 | 4,419 |
| PFIZER INC: 15,000 | 14,702 | 15,014 |
| NUCOR CORP: 5,000 | 5,198 | 5,072 |
| VIRGINIA ELECTRI: 15,000 | 18,327 | 13,812 |
| ENTERPRISE PRODU: 10,000 | 10,195 | 9,654 |
| GILEAD SCIENCES: 10,000 | 10,525 | 9,652 |
| ATMOS ENERGY COR: 5,000 | 5,289 | 4,440 |
| ABBVIE INC: 5,000 | 5,518 | 4,764 |
| CVS HEALTH CORP: 5,000 | 4,730 | 4,762 |
| ANHEUSER-BUSCH CO: 14,000 | 14,276 | 13,735 |
| APPLE INC: 15,000 | 17,489 | 14,833 |
| NORTHROP GRUMMAN: 10,000 | 10,510 | 8,582 |
| ALABAMA POWER CO: 10,000 | 7,348 | 8,000 |
| INTEL CORP: 10,000 | 11,301 | 8,165 |
| BRISTOL-MYERS SQ: 5,000 | 6,392 | 4,375 |
| AMGEN INC: 5,000 | 5,447 | 4,556 |
| ENBRIDGE INC: 10,000 | 10,264 | 7,301 |
| MICROSOFT CORP: 15,000 | 11,963 | 11,061 |
| T-MOBILE USA INC: 5,000 | 4,966 | 5,248 |
| AT&T INC: 14,000 | 10,832 | 10,117 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES CORE S&P SMALL CAP ETF: 20,274.6613 | 1,204,963 | 2,194,732 |
| ISHARES MSCI EAFE SMALL CAP ETF: 2,310.0 | 80,117 | 142,989 |
| VANGUARD FTSE ALL WORLD: 41,505.5728 | 2,080,600 | 2,330,123 |
| VANGUARD FTSE EMERGING MARKETS ETF: 3,499.3698 | 134,096 | 143,824 |
| VANGUARD 500 INDEX ADMIRAL: 12,446.2390 | 1,323,550 | 5,476,221 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DEUTSCHE MORTGA: 45,000 | AT COST | 10,154 | 9,371 |
| WELLS FARGO : 45,000 | AT COST | 45,514 | 44,140 |
| BANK 2019: 15,000 | AT COST | 14,390 | 14,232 |
| MORGAN STANLEY: 25,000 | AT COST | 24,109 | 23,439 |
| WELLS FARGO: 20,000 | AT COST | 19,100 | 18,511 |
| WELLS FARGO: 40,000 | AT COST | 43,311 | 38,490 |
| BANK OF AMERICA: 20,000 | AT COST | 19,221 | 17,449 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 47,524 | 47,524 | 0 | |
| OTHER MISC EXPENSES | 337 | 0 | 337 | |
| INVESTMENT FEES | 8,048 | 8,048 | 0 |
| Description | Amount |
|---|---|
| BASIS ADJUSTMENT | 1,441 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 4,704 | 4,704 | 0 | |
| 0 | 0 | 0 |