| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 2,050 | 2,050 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 254687106 WALT DISNEY CO | 4,994 | 5,233 |
| 46625H100 J P MORGAN CHASE CO | 4,543 | 18,937 |
| 438516106 HONEYWELL INTL INC | 2,441 | 7,228 |
| 539830109 LOCKHEED MARTIN CORP | 5,842 | 10,691 |
| 594918104 MICROSOFT CORP | 2,483 | 39,621 |
| 17275R102 CISCO SYSTEMS INC | 3,993 | 7,696 |
| 907818108 UNION PACIFIC CORP | 3,539 | 9,122 |
| 65339F101 NEXTERA ENERGY INC | 2,280 | 9,176 |
| 571748102 MARSH MCLENNAN COS I | 3,080 | 11,470 |
| 91324P102 UNITEDHEALTH GROUP I | 2,464 | 17,199 |
| 00206R102 ATT INC | 5,726 | 5,169 |
| 713448108 PEPSICO INC CAP | 4,914 | 7,907 |
| G1151C101 ACCENTURE PLC IRELAN | 2,970 | 15,127 |
| 548661107 LOWES CO INC | 3,760 | 19,250 |
| 037833100 APPLE INC | 1,956 | 32,054 |
| 718546104 PHILLIPS 66 | 4,585 | 7,633 |
| H1467J104 CHUBB LIMITED COM | 3,474 | 10,223 |
| 09247X101 BLACKROCK INC | ||
| G5960L103 MEDTRONIC PLC | 5,245 | 5,352 |
| 31620M106 FIDELITY NATIONAL IN | 2,505 | 5,573 |
| 478160104 JOHNSON JOHNSON | 3,242 | 4,772 |
| 12572Q105 CME GROUP INC | 6,127 | 8,360 |
| 882508104 TEXAS INSTRUMENTS IN | 5,935 | 11,063 |
| 45687V106 INGERSOLL RAND INC | 809 | 4,071 |
| 09290D101 BLACKROCK INC COM | 2,807 | 11,276 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 265991109 DU NORD LAND CO LLC | AT COST | 1,847 | 1,891 |
| 97MSCPEJ7 WAYLAND LAND, LLC | AT COST | 520 | 6,309 |
| 87245P668 NUVEEN INFLATION LIN | AT COST | 43,977 | 46,708 |
| 997006AW1 LAND VACANT LAND PEC | AT COST | 1 | 430 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 194,618 | 209,141 |
| 024932154 AMERICAN CENTURY HIG | AT COST | 31,994 | 28,235 |
| 921937819 VANGUARD INTERMEDIAT | AT COST | 121,955 | 102,156 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 490,000 | 462,448 |
| 779556109 T ROWE PRICE MID CAP | |||
| 921910501 VANGUARD INTERNATION | AT COST | 90,000 | 93,067 |
| 31420B300 FEDERATED HERMES INS | AT COST | 37,434 | 33,970 |
| 464287200 ISHARES CORE S P 500 | AT COST | 103,619 | 210,159 |
| 025083320 AMERICAN CENTY SMALL | AT COST | 28,396 | 103,523 |
| 670678507 NUVEEN REAL ESTATE S | AT COST | 51,173 | 41,230 |
| 808524870 SCHWAB U S TIPS ETF | |||
| 922908553 VANGUARD REAL ESTATE | AT COST | 82,300 | 84,537 |
| 922038203 VANGUARD GLOBAL EQUI | AT COST | 191,633 | 225,443 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 741,817 | 726,750 |
| 99MINBLM9 VARIOUS MINERAL ASSE | AT COST | 229 | 1,684,558 |
| 464287499 ISHARES RUSSELL MID | AT COST | 142,121 | 222,503 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 668,878 | 1,647,862 |
| 46429B697 ISHARES MSCI USA MIN | AT COST | 100,787 | 143,485 |
| 09253F408 ISHARES MSCI EAFE IN | AT COST | 174,992 | 200,093 |
| 057071854 BAIRD AGGREGATE BOND | |||
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 160,000 | 161,844 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 101,657 | 108,934 |
| 861728400 STONE RIDGE HY REINS | AT COST | 175,000 | 174,416 |
| 779556406 ROWE T PRICE MID CAP | AT COST | 60,000 | 131,254 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 2,275 | 2,275 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 2,275 | 2,275 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER INTERESTS | 0 | 0 | |
| 22.14 % MINERAL INTEREST | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 3,221 | 4,591 | 4,591 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 13 |
| PY RETURN OF CAPITAL ADJUSTMENT | 15 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FROM PARTNERSHIP/S-CORP | 1,182 | 1,182 | 0 | |
| INSURANCE EXPENSE | 516 | 0 | 516 | |
| STATE FILING FEE/TAX | 25 | 0 | 25 | |
| Rent and Royalty Expense | 75,999 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 402 | 402 | |
| FROM PARTNERSHIP/S-CORP | 3,064 | 3,064 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 32 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| AMERN PACER MNG CORP | 0 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 10,800 | 10,800 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 858 | 858 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 5,702 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 461 | 461 | 0 |