| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING/PROFESSIONAL FEES | 26,855 | 13,428 | 13,428 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRIOR & CURRENT YEAR BOOK VALUES | FMV | 57,232,593 | 0 |
| US TREASURY NOTE MATURES 3/31/24 | FMV | 0 | 1,553,519 |
| US TREASURY NOTE MATURES 9/30/24 | FMV | 0 | 1,539,335 |
| ISHARES CORE U.S. AGGREGATE BOND | FMV | 0 | 3,741,130 |
| ISHARES FLOATING RATE BOND | FMV | 0 | 1,875,167 |
| VANGUARD INTER TERM CORPORATED BOND | FMV | 0 | 3,645,977 |
| VANGUARD MORTGAGE BACKED SECURITIES | FMV | 0 | 423,916 |
| VANGUARD TOTAL BOND MKT | FMV | 0 | 2,694,504 |
| VANGUARD LONG-TERM BOND | FMV | 0 | 429,581 |
| ISHARES MSCI SOUTH KOREA | FMV | 0 | 318,672 |
| ISHARES MSCI EAFE SMALL CAP | FMV | 0 | 1,429,457 |
| ISHARES MSCI INDIA | FMV | 0 | 363,683 |
| ISHARES CORE MSCI EAFE | FMV | 0 | 1,723,927 |
| ISHARES CORE MSCI EMERGING MARKETS | FMV | 0 | 954,242 |
| VANGUARD FTSE EUROPE | FMV | 0 | 1,389,802 |
| VANGUARD FTSE EMERGING MARKETS | FMV | 0 | 700,385 |
| VANGUARD FTSE DEVELOPED MKT | FMV | 0 | 1,357,726 |
| FIRST TRUST NASDAQ CYRBERSEC | FMV | 0 | 2,060,780 |
| GLOBAL X CLOUD COMPUTING | FMV | 0 | 722,152 |
| INVESCO QQQ TRUST ETF | FMV | 0 | 3,386,730 |
| ISHARES RUSSELL 2000 | FMV | 0 | 3,369,921 |
| ISHARES RUSSELL MIDCAP | FMV | 0 | 3,694,274 |
| SPDR DOW JONES INDL AVERAGE | FMV | 0 | 1,855,331 |
| SPDR S&P 500 | FMV | 0 | 5,688,035 |
| VANEK GOLD MINERS | FMV | 0 | 388,617 |
| VANECK JUNIOR GOLD MINERS | FMV | 0 | 228,863 |
| ABRDN PLATINUM | FMV | 0 | 280,408 |
| ISHARES SILVER TRUST | FMV | 0 | 640,528 |
| ISHARES GOLD TR | FMV | 0 | 824,040 |
| SPDR GOLD SHARES | FMV | 0 | 822,987 |
| TRI POINTE GROUP NTS B/E | FMV | 0 | 4,000 |
| SPRINT CORP NTS B/E | FMV | 0 | 4,017 |
| DELTA AIR LINES INC NTS | FMV | 0 | 1,947 |
| WALGREENS BOOTS ALLIANCE CALL | FMV | 0 | 2,946 |
| CDW LLC | FMV | 0 | 3,987 |
| HCA INC B/E | FMV | 0 | 3,995 |
| RADIAN GROUP INC | FMV | 0 | 4,015 |
| CRESTWOOD MIDSTREAM 0BP PARTNER | FMV | 0 | 5,002 |
| RANGE RESOURCES GROUP NTS | FMV | 0 | 4,938 |
| MERITAGE HOMES CORP NTS | FMV | 0 | 4,987 |
| MGM RESORTS INTL NTS B/E | FMV | 0 | 3,985 |
| DCP MIDSTREAM OPR LP | FMV | 0 | 4,002 |
| PENSKE AUTO GROUP INC | FMV | 0 | 4,851 |
| TRAVEL PLUS LEISURE CO | FMV | 0 | 5,005 |
| TENET HEALTHCARE CORP | FMV | 0 | 4,945 |
| DELTA AIR LINES INC NTE | FMV | 0 | 5,169 |
| TALOS PRODTN INC NTS | FMV | 0 | 4,115 |
| WESTERN DIGITAL CORP NTS | FMV | 0 | 4,907 |
| SPRINT CORP NTS B/E | FMV | 0 | 4,177 |
| BALL CORP NTS B/E | FMV | 0 | 4,982 |
| CREDIT ACCEP CORP MICH OBP | FMV | 0 | 3,992 |
| GENERAL MOTOES FINL CO | FMV | 0 | 5,034 |
| PDC ENERGY INC | FMV | 0 | 4,991 |
| SPIRIT AEROSYSTEMS INC | FMV | 0 | 3,844 |
| CALLON PETROLEUM CO | FMV | 0 | 4,976 |
| ENLINK MIDSTREAM PRTN | FMV | 0 | 4,899 |
| CROWN AMERS LLC | FMV | 0 | 4,850 |
| FORD MOTOR COMPANY | FMV | 0 | 4,875 |
| CROWN CORK SEAL | FMV | 0 | 4,200 |
| SM ENERGY CO NTS | FMV | 0 | 4,965 |
| ALCOA INC | FMV | 0 | 5,131 |
| SBA COMMUNICATIONS CORP | FMV | 0 | 4,803 |
| AECOM | FMV | 0 | 4,964 |
| TRANSDIGM INC | FMV | 0 | 4,017 |
| HILTON WORKWIDE | FMV | 0 | 9,850 |
| CEDAR FAIR/CAN/MAGNUM/MI | FMV | 0 | 3,914 |
| MGM RESORTS INTL NTS B/E | FMV | 0 | 3,968 |
| CHEMOURS CO NTS B/E | FMV | 0 | 4,884 |
| CLEVELAND-CLIFFS INC | FMV | 0 | 3,986 |
| CENTURY COMM INC NTS | FMV | 0 | 4,048 |
| SEAGATE HDD CAYMAN | FMV | 0 | 4,905 |
| PACIFIC GAS & ELECT | FMV | 0 | 5,042 |
| FIRSTENERGY CORP | FMV | 0 | 4,810 |
| USA COM PART/USA COM | FMV | 0 | 4,942 |
| RHP HOTEL PPTYS LP | FMV | 0 | 4,829 |
| TELEFLEX INC | FMV | 0 | 3,906 |
| TRANSDIGM INC | FMV | 0 | 4,897 |
| BOYD GAMING | FMV | 0 | 4,810 |
| MURPHY OIL CORP | FMV | 0 | 4,976 |
| CENTENE CORP | FMV | 0 | 4,820 |
| ALUMINUM CO | FMV | 0 | 4,213 |
| LAREDO PETROLEUM INC | FMV | 0 | 5,138 |
| NRG ENERGY INC | FMV | 0 | 4,981 |
| L BRANDS INC | FMV | 0 | 4,946 |
| ENCOMPASS HEALTH CORP | FMV | 0 | 4,785 |
| PATTERSON UTI ENEG NTS | FMV | 0 | 4,661 |
| LAMAR MEDIA CORP | FMV | 0 | 4,699 |
| PBF HLDG CO | FMV | 0 | 4,855 |
| SHEA HOMES LP | FMV | 0 | 4,700 |
| GRIFFON CORP | FMV | 0 | 4,913 |
| ADVANCE AUTO PARTS | FMV | 0 | 4,977 |
| BALL CORP NTS B/E | FMV | 0 | 2,079 |
| ROYAL CARIBBEAN CRUISES | FMV | 0 | 5,531 |
| EQM MIDSTREAM PARTNERS | FMV | 0 | 4,953 |
| CARPENTER TECHNOLOGY | FMV | 0 | 4,017 |
| MGIC INVMT CORP | FMV | 0 | 3,894 |
| FLUOR CORP | FMV | 0 | 4,769 |
| TENET HEALTHCARE CORP | FMV | 0 | 4,986 |
| HB FULLER CO | FMV | 0 | 4,675 |
| SPRINT CAPITAL CORP | FMV | 0 | 4,331 |
| LAMAR MEDIA CORP | FMV | 0 | 4,837 |
| ONEMAIN FINL CORP | FMV | 0 | 5,289 |
| SBA COMMUNICATIONS CORP | FMV | 0 | 4,493 |
| SOUTHWESTERN ENERGY CO | FMV | 0 | 4,880 |
| CROWDSTRIKE HLDGS | FMV | 0 | 4,521 |
| SVC CORP | FMV | 0 | 4,900 |
| BALL CORP NTS B/E | FMV | 0 | 5,106 |
| OLIN CORP | FMV | 0 | 4,921 |
| TEGNA INC | FMV | 0 | 4,581 |
| HILTON DOMESTIC OPERATING | FMV | 0 | 3,878 |
| UNITED RENTALS NORTH | FMV | 0 | 4,932 |
| ENCOMPESS HEALTH CORP | FMV | 0 | 3,769 |
| OLIN CORP | FMV | 0 | 1,908 |
| ASBURY AUTO GROUP | FMV | 0 | 4,670 |
| CARPENTER TECHNOLOGY | FMV | 0 | 5,150 |
| CROWN AMERICAS NTS | FMV | 0 | 4,924 |
| FORD MTR CO | FMV | 0 | 3,539 |
| TENET HEALTHCARE CORP | FMV | 0 | 5,054 |
| PG&E CORP | FMV | 0 | 4,826 |
| UNITED RENTALS NORTH | FMV | 0 | 4,606 |
| COMMERCIAL METAL CO | FMV | 0 | 4,425 |
| HILLENBRAND INC | FMV | 0 | 4,316 |
| YUM BRANDS INC | FMV | 0 | 4,677 |
| YUM! BRANDS INC | FMV | 0 | 4,914 |
| CCO HILDGS LLC | FMV | 0 | 5,136 |
| PILGRIMS PRIDE CORP | FMV | 0 | 5,145 |
| CNF INC | FMV | 0 | 5,113 |
| QVC INC | FMV | 0 | 2,424 |
| SEAGATE HDD CAYMAN | FMV | 0 | 3,839 |
| MACY'S REATIL HILDGS | FMV | 0 | 1,620 |
| L BRANDS | FMV | 0 | 4,031 |
| DELL INC NTS | FMV | 0 | 2,143 |
| CHARTER COMM OPT LLC | FMV | 0 | 2,558 |
| CHARTER COMM OPT LLC | FMV | 0 | 4,453 |
| EQT MIDSTREAM PARTNERS, LP | FMV | 0 | 5,111 |
| PACIFIC GAS ELEC CO | FMV | 0 | 4,191 |
| ALLIANT ENERGY CORP | FMV | 0 | 256,500 |
| AMER ELECTRIC PWR CO | FMV | 0 | 207,111 |
| ANTERO MIDSTREAM CORP | FMV | 0 | 350,840 |
| BROOKFIELD RENEW COR | FMV | 0 | 148,499 |
| CENTERPOINT ENERGY INC | FMV | 0 | 342,840 |
| CHENIERE ENERGY INC | FMV | 0 | 1,707,100 |
| CLEARWAY ENERGY INC | FMV | 0 | 469,053 |
| DT MIDSTREAM INC | FMV | 0 | 82,200 |
| KINETIK HOLDINGS INC | FMV | 0 | 334,000 |
| NEW FORTRESS ENERGY A | FMV | 0 | 339,570 |
| NEXTERA ENERGY PARTN | FMV | 0 | 337,551 |
| ONEOK INC | FMV | 0 | 547,716 |
| PEMBINA PIPELINE CO | FMV | 0 | 320,106 |
| PLAINS GP HLDGS LP | FMV | 0 | 191,400 |
| SEMPRA | FMV | 0 | 478,272 |
| TARGA RESOURCES | FMV | 0 | 1,494,164 |
| WILLIAMS COS INC | FMV | 0 | 1,044,900 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST REC | 13,548 | 22,015 | 22,015 |
| Description | Amount |
|---|---|
| TRANSFER OF NET INCOME TO/FROM AGENCY PAYABLE | 1,452,498 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTERS/TECH SUPPORT | 2,312 | 231 | 2,081 | |
| INSURANCE | 22,881 | 22,881 | 0 | |
| NEWSPAPERS/MAGAZINES/JOURNALS | 423 | 0 | 423 | |
| OFFICE SUPPLIES | 10,642 | 1,064 | 9,577 | |
| POSTAGE | 345 | 35 | 311 | |
| PROFESSIONAL DUES | 17,914 | 0 | 17,914 | |
| TELEPHONE | 816 | 82 | 735 | |
| TRUSTEE FEES | 105,000 | 10,500 | 94,500 | |
| MEETINGS | 89,622 | 6,816 | 82,805 | |
| SOFTWARE LICENSES | 22,049 | 2,205 | 19,845 |
| Description | Amount |
|---|---|
| UNREALIZED G/L REPORTED PER AUDITED F/S | 5,511,768 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| AGENCY PAYABLE | 18,078,331 | 19,530,829 |
| FEDERAL TAX PAYABLE | 3,087 | 0 |
| CASH OVERDRAFT | 12,345 | 0 |
| CO. HSA | 304 | 0 |
| PAYROLL TAXES PAYABLE | 1,180 | 3,966 |
| SIMPLE IRA CONTRIBUTION | 638 | 4,853 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT | 209,674 | 209,674 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 10,379 | 10,379 | 0 | |
| PAYROLL TAXES | 24,164 | 2,416 | 21,748 | |
| EXCISE TAX | 20,654 | 0 | 0 |