| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX RETURN PREPARATION FEES | 12,600 | 0 | 12,600 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| A T & T INC 4.35% 3/1/2029 90,000 SHARES | 89,883 | 88,822 |
| ABBVIE INC 3.2% 11/21/2029 80,000 SHARES | 72,085 | 74,783 |
| AIR LEASE CORP 2.3% 2/1/2025 55,000 SHARES | 50,368 | 53,062 |
| AMAZON.COM INC 0.8% 6/3/2025 70,000 SHARES | 63,249 | 66,317 |
| AMERICAN EXPRESS CO 3.375% 5/3/2024 65,000 SHARES | 63,524 | 64,501 |
| AMERICAN HONDA FINANCE 1.3% 9/9/2026 80,000 SHARES | 70,430 | 73,502 |
| AMGEN INC 2.2% 2/21/2027 80,000 SHARES | 72,959 | 74,386 |
| ANHEUSER-BUSCH INBEV WOR 4.75% 1/23/2029 80,000 SHARES | 81,832 | 81,243 |
| ANTHEM INC 2.375% 1/15/2025 70,000 SHARES | 65,729 | 67,980 |
| APPLE INC 3.35% 2/9/2027 85,000 SHARES | 80,641 | 82,791 |
| ARISTOTLE FLOATING RATE INCOME FUND CLASS I 168,692.444 SHARES | 1,575,000 | 1,607,639 |
| ASTRAZENECA FINANCE LLC 1.2% 5/28/2026 50,000 SHARES | 44,180 | 46,267 |
| BANCO SANTANDER S.A. 2.749% 12/3/2030 165,000 SHARES | 135,569 | 136,967 |
| BANK OF AMERICA CORP 4.45% 3/3/2026 135,000 SHARES | 136,433 | 133,514 |
| BANK OF MONTREAL 3.3% 2/5/2024 80,000 SHARES | 78,353 | 79,775 |
| BLACKROCK STRATEGIC INCOME OPPORTUNITIES PORTFOLIO 172,621.016 SHARES | 1,636,951 | 1,629,542 |
| BOEING CO 5.15% 5/1/2030 45,000 SHARES | 44,377 | 45,810 |
| BRANDYWINE OPER PARTNERS 3.95% 11/15/2027 125,000 SHARES | 116,710 | 111,650 |
| BRISTOL-MYERS SQUIBB CO 0.75% 11/13/2025 45,000 SHARES | 39,869 | 41,993 |
| BROADCOM CRP / CAYMN FI 3.875% 1/15/2027 70,000 SHARES | 67,302 | 68,314 |
| C V S HEALTH CORP 4.3% 3/25/2028 50,000 SHARES | 79,305 | 78,644 |
| CATERPILLAR FINL SERVICE 0.9% 3/2/2026 50,000 SHARES | 44,157 | 46,332 |
| CITIGROUP INC VAR 4/28/2026 105,000 SHARES | 102,067 | 102,051 |
| COOPERATIEVE RABOBANK UA 3.75% 7/21/2026 100,000 SHARES | 90,722 | 95,740 |
| COSTCO WHOLESALE CORP 1.6% 4/20/2030 95,000 SHARES | 75,877 | 81,379 |
| CREDIT SUISSE NEW YORK 3.625% 9/9/2024 105,000 SHARES | 100,360 | 103,511 |
| DISCOVERY COMMUNICATIONS 4.9% 3/11/2026 75,000 SHARES | 71,731 | 74,784 |
| DOWDUPONT INC 4.725% 11/15/2028 65,000 SHARES | 66,260 | 65,957 |
| EBAY INC 1.9% 3/11/2025 70,000 SHARES | 64,981 | 67,272 |
| FISERV INC 3.5% 7/1/2029 80,000 SHARES | 72,989 | 75,266 |
| GENERAL DYNAMICS CORP 1.15% 6/1/2026 95,000 SHARES | 84,268 | 87,838 |
| GENERAL MOTORS FINL CO 2.75% 6/20/2025 115,000 SHARES | 110,634 | 110,570 |
| GOLDMAN SACHS GROUP INC FLTG RATE 10/21/2027 115,000 SHARES | 98,782 | 105,204 |
| HSBC HOLDINGS PLC 2.251% 11/22/2027 80,000 SHARES | 66,651 | 73,430 |
| JOHN DEERE CAPITAL CORP 1.05% 6/17/2026 95,000 SHARES | 85,726 | 87,487 |
| JPMORGAN CHASE & CO FLTG RATE 2/24/2028 115,000 SHARES | 106,431 | 108,197 |
| LLOYDS BANKING GROUP PLC 4.65% 3/24/2026 135,000 SHARES | 134,666 | 132,368 |
| LOWE'S COS INC 1.3% 4/15/2028 50,000 SHARES | 41,120 | 43,925 |
| MCCORMICK & CO 0.9% 2/15/2026 80,000 SHARES | 69,277 | 73,648 |
| MICROSOFT CORP 3.125% 11/3/2025 55,000 SHARES | 52,922 | 53,684 |
| MORGAN STANLEY 3.772% 1/24/2029 80,000 SHARES | 73,619 | 76,294 |
| ONEOK INC 4% 7/13/2027 40,000 SHARES | 36,422 | 38,848 |
| ORACLE CORP 2.5% 4/1/2025 115,000 SHARES | 111,188 | 111,169 |
| PARKER-HANNIFIN CORP 2.7% 6/14/2024 50,000 SHARES | 47,998 | 49,344 |
| PFIZER INVESTMENT ENTER 4.75% 5/19/2033 60,000 SHARES | 59,776 | 60,135 |
| PROVINCE OF ONTARIO 3.05% 1/29/2024 75,000 SHARES | 73,360 | 74,864 |
| ROYAL BANK OF CANADA 4.65% 1/27/2026 80,000 SHARES | 80,395 | 79,322 |
| RYDER SYSTEM INC 4.625% 6/1/2025 45,000 SHARES | 43,619 | 44,643 |
| SHIRE ACQ INV IRELAND DA 3.2% 9/23/2026 80,000 SHARES | 73,473 | 76,961 |
| SPECTRA ENERGY PARTNERS 3.5% 3/15/2025 40,000 SHARES | 38,166 | 39,091 |
| SUMITOMO MITSUI FINL GROUP I 1.474% 7/8/2025 145,000 SHARES | 135,183 | 137,211 |
| T J X COS INC 1.15% 5/15/2028 95,000 SHARES | 78,337 | 83,073 |
| T ROWE PRICE INSTITUTIONAL HIGH YIELD FUND 209,576.448 SHARES | 1,575,000 | 1,643,079 |
| TARGET CORP 2.25% 4/15/2025 50,000 SHARES | 46,937 | 48,481 |
| T-MOBILE USA INC 3.75% 4/15/2027 80,000 SHARES | 77,419 | 77,594 |
| TOYOTA MOTOR CREDIT CORP 2% 10/7/2024 60,000 SHARES | 56,765 | 58,526 |
| UBS GROUP AG 3.75% 3/26/2026 50,000 SHARES | 48,240 | 48,983 |
| UNITEDHEALTH GROUP INC 1.15% 5/15/2026 80,000 SHARES | 71,304 | 74,058 |
| VERIZON COMMUNICATIONS 2.625% 8/15/2026 110,000 SHARES | 104,712 | 104,772 |
| WALT DISNEY COMPANY/THE 2.65% 1/13/2031 80,000 SHARES | 70,254 | 71,179 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DFA EMERGING MARKETS CORE EQUITY (DFCEX) FUNDS 76,473.696 SHARES | AT COST | 1,682,696 | 1,713,776 |
| GATEWAY FUND 47,930.407 SHARES | AT COST | 1,770,000 | 1,935,430 |
| GOLDMAN SACHS ABSOLUTE RETURN TRACKER FUND - I 134,991.956 SHARES | AT COST | 1,260,718 | 1,271,624 |
| ISHARES CORE MSCI EAFE ETF (IEFA) 46,000 SHARES | AT COST | 3,005,559 | 3,236,100 |
| ISHARES DJ SELECT DIVIDEND INDEX (DVY) FUND 15,000 SHARES | AT COST | 1,870,074 | 1,758,300 |
| ISHARES S&P 500 INDEX FUND (IVV) 48,000 SHARES | AT COST | 19,036,941 | 22,926,240 |
| ISHARES TR (IJH) S & P MIDCAP 400 INDEX FD 25,500 SHARES | AT COST | 6,236,661 | 7,067,325 |
| ISHARES TR S & P SMALLCAP 600 (IJR) 30,000 SHARES | AT COST | 2,871,202 | 3,247,500 |
| NEUBERGER BERMAN LONG SHORT FUND 110,364.847 SHARES | AT COST | 1,832,868 | 1,925,867 |
| SPDR S&P GLOBAL NATURAL RESOURCES ETF 12,000 SHARES | AT COST | 694,683 | 679,800 |
| VANGUARD REAL ESTATE ETF 9,000 SHARES | AT COST | 800,595 | 795,240 |
| Description | Amount |
|---|---|
| TO ADJUST THE BASIS OF DONATED SECURITIES TO ESTATE TAX BASIS | 743,984 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 2,707 | 0 | 2,707 | |
| MEMBERSHIP AND DUES | 795 | 0 | 795 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| IRS REFUND | 116 | 116 | |
| OTHER NON-TAXABLE INCOME | 19,618 | 19,618 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 208,988 | 208,988 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 311,689 | 0 | 0 |