| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 6,540 | 6,540 |
| 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 LT COVERED | PURCHASE | 252,193 | 250,813 | 2,627 | -1,247 | |||||
| CHARLES SCHWAB 6110-4983 LT COVERED | PURCHASE | 259,720 | 219,186 | 40,534 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AEP TEXAS INC | 24,373 | 23,057 |
| ALLY FINL INC | 24,339 | 25,881 |
| AMERICAN HONDA | 24,483 | 23,920 |
| AON CORP | 18,481 | 17,989 |
| APPLE INC | ||
| A T & T | 18,190 | 17,806 |
| AUTOZONE | 24,434 | 23,754 |
| BP CAPITAL MARK | 18,547 | 17,893 |
| CAMPBELL SOUP CO | 17,969 | 17,574 |
| CHUBB INA HOLDINGS | ||
| CITIGROUP INC | 18,147 | 17,955 |
| COMCAST CORP | 17,735 | 17,727 |
| CSX CORP | 18,018 | 17,731 |
| CVS HEALTH CORP | ||
| DUPONT DE NEMOU | 18,568 | 17,920 |
| KEURIG DR PEPPER SNAPPLE | 18,655 | 18,194 |
| EXPEDIA GROUP | 26,515 | 29,041 |
| FEDEX CORP | 18,972 | 18,438 |
| FIDELITY NTNL | 17,155 | 18,206 |
| GENERAL MOTORS FIN | 24,351 | 24,340 |
| GEORGIA POWER CO | 23,686 | 22,421 |
| INTEL CORP | 25,999 | 24,974 |
| KINDER MORGAN INC | 24,527 | 25,198 |
| LOWE'S COMPANIES | 18,276 | 18,508 |
| METLIFE INC | ||
| NEXTERA ENERGY | 18,474 | 17,989 |
| RTX CORP | 18,157 | 17,902 |
| REALTY INCOME CORP | 18,252 | 18,221 |
| REPUBLIC SERVICE | 27,662 | 27,335 |
| SIMON PROPERTY GROUP | ||
| THE HOME DEPOT | 17,691 | 17,888 |
| THE WALT DISNEY CO | 17,633 | 17,742 |
| VERIZON COMMUNICATION | 18,392 | 18,333 |
| WASTE MANAGEMENT | 19,136 | 17,917 |
| D R HORTON INC | 17,061 | 17,669 |
| WELLS FARGO | 17,952 | 17,803 |
| TRUIST FINL CORP | 22,096 | 23,565 |
| UNITED PARCEL SERVICE | 24,591 | 23,689 |
| NORTHROP GRUMMAN | 23,984 | 24,272 |
| TOYOTA MOTOR CREDIT | 24,198 | 24,334 |
| HCA HEALTHCARE | 19,177 | 20,673 |
| MARRIOTT INTERNATIONAL | 20,490 | 20,274 |
| THERMO FISCHER SCIEN | 27,922 | 28,095 |
| KLA CORP | 28,090 | 28,190 |
| MARSH & MCCLENNAN | 20,032 | 19,839 |
| CAMDEN PROPERTY | 19,272 | 18,425 |
| METLIFE | 21,211 | 19,930 |
| US BANCORP | 24,912 | 24,429 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 100SH BERKSHIRE HATHAWAY | 6,946 | 45,328 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 283SH INVESCO QQQ TRUST | AT COST | 26,950 | 73,562 |
| 1095 SH SCHW US LCAP ETF | AT COST | 76,367 | 115,900 |
| ISHARES GLOBAL CLEAN | AT COST | 31,027 | 18,658 |
| VANGUARD EMERGING MKT | AT COST | 50,220 | 49,200 |
| VANGUARD HIGH YIELD CORP | AT COST | 50,607 | 50,140 |
| PARAMETRIC COMMODITY STR | AT COST | 28,345 | 27,121 |
| I SHARES CORE S&P SMALL CAP | AT COST | 79,295 | 97,937 |
| VANGUARD FTSE DEVEL MARKET | AT COST | 100,804 | 124,332 |
| VANGUARD FTSE ALL WORLD SMALL CAP | AT COST | 22,600 | 25,758 |
| VANGUARD CORE BOND ADMIRAL | AT COST | 150,167 | 152,405 |
| GOLDMAN SACHS INTL SM CAP | AT COST | 22,923 | 26,830 |
| VANGUARD EQUITY INCOME | AT COST | 96,276 | 97,195 |
| VANGUARD FTSE EMERGING MARKETS | AT COST | 14,195 | 17,616 |
| VANGUARD INFLATION PROTECT | AT COST | 63,825 | 64,404 |
| BLACKROCK ADVANTAGE INTERNTL | AT COST | 73,876 | 84,892 |
| Item No. | 1 |
|---|---|
| Lender's Name | JOAN MUETH |
| Lender's Title | TRUSTEE |
| Relationship to Insider | |
| Original Amount of Loan | 685,000 |
| Balance Due | |
| 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 | 13,801 | 13,801 | ||
| FILING FEES | 15 | 15 | ||
| FOREIGN TAXES | 863 | 863 |
| Name | Address |
|---|---|
| JOAN MUETH |
4162 LOWER SAXTOWN ROAD WATERLOO,IL62298 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 2,113 | 2,113 |