| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 7,250 | 0 | 7,250 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AECOM 5.125% DUE 3/15/27 19,000.000 QTY | 19,077 | 18,810 |
| AIRCASTLE LTD 4.250% DUE 6/15/26 19,000.000 QTY | 18,157 | 18,319 |
| AMERICAN EXPRESS 3.550% DUE 9/15/26 20,000.000 QTY | 18,701 | 17,050 |
| AMERICAN HONDA FINANCE 1.200% DUE 7/8/25 20,000.000 QTY | 20,075 | 18,968 |
| AMERICAN TOWER CORP 1.450% DUE 9/15/26 5,000.000 QTY | 4,436 | 4,560 |
| AMERICAN TOWER CORP 2.750% DUE 1/15/27 18,000.000 QTY | 16,507 | 16,883 |
| ARCONIC INC 5.900% DUE 2/1/27 5,000.000 QTY | 4,882 | 5,125 |
| ASTRAZENECA FINL 4.875% DUE 3/3/28 15,000.000 QTY | 14,931 | 15,293 |
| AT&T INC 5.400% DUE 2/15/34 12,000.000 QTY | 11,997 | 12,373 |
| AVALONBAY CMNTYS 2.950% DUE 5/11/26 15,000.000 QTY | 14,436 | 14,383 |
| BALL CORP 2.875% DUE 8/15/30 27,000.000 QTY | 22,028 | 23,085 |
| BANK OF AMERICA VAR DUE 3/15/50 22,000.000 QTY | 22,193 | 19,363 |
| BANK OF AMERICA VAR DUE 7/23/31 25,000.000 QTY | 25,221 | 20,413 |
| BANK OF NOVA SCOTIA 3.450% DUE 4/11/25 20,000.000 QTY | 20,005 | 19,583 |
| BHP BILLITON 4.750% DUE 2/28/28 10,000.000 QTY | 9,667 | 10,094 |
| BNY MELLON INVEST 3.750% DUE 12/20/26 20,000.000 QTY | 16,453 | 17,300 |
| BNY MELLON INVEST 4.700% DUE 9/20/25 1,000.000 QTY | 984 | 975 |
| CAMPBELL SOUP CO 2.375% DUE 4/24/30 21,000.000 QTY | 17,456 | 18,239 |
| CELANESE US HLDGS 6.550% DUE 11/15/30 16,000.000 QTY | 15,905 | 16,950 |
| CHARTER CMNTYS 4.908% DUE 7/23/25 17,000.000 QTY | 17,085 | 16,836 |
| CHENIERE ENERGY 4.500% DUE 10/1/29 20,000.000 QTY | 18,435 | 19,125 |
| CITIGROUP INC VAR DUE 5/24/33 20,000.000 QTY | 19,089 | 19,530 |
| CLEVELAND-CLIFF 5.875% DUE 6/1/27 14,000.000 QTY | 13,528 | 13,913 |
| COMCAST CORP 3.300% DUE 2/1/27 15,000.000 QTY | 15,932 | 14,471 |
| COMCAST CORP 3.400% DUE 4/1/30 10,000.000 QTY | 10,306 | 9,360 |
| COMMONSPIRIT HE 3.347% DUE 10/1/29 19,000.000 QTY | 17,960 | 17,366 |
| CROWDSTRIKE HLDGS 3.000% DUE 2/15/29 20,000.000 QTY | 17,281 | 18,025 |
| CROWN CASTLE INC 4.300% DUE 2/15/29 17,000.000 QTY | 17,082 | 16,303 |
| DELL INTL 5.300% DUE 10/1/29 17,000.000 QTY | 18,322 | 17,439 |
| DIAMONDBACK ENERGY 6.250% DUE 3/15/33 17,000.000 QTY | 17,781 | 18,166 |
| DTE ELECTRIC CO 2.250% DUE 3/1/30 15,000.000 QTY | 12,853 | 13,114 |
| DUKE ENERGY CORP 3.950% DUE 11/15/28 15,000.000 QTY | 16,847 | 14,771 |
| ENERGY TRANSFER 6.550% DUE 12/1/33 17,000.000 QTY | 18,092 | 18,447 |
| EQUINOR ASA 3.125% DUE 4/6/30 15,000.000 QTY | 15,920 | 14,119 |
| FISERV INC 4.200% DUE 10/1/28 17,000.000 QTY | 17,389 | 16,629 |
| FREEPORT-MCMORAN 4.250% DUE 3/1/30 31,000.000 QTY | 31,471 | 29,373 |
| FREEPORT-MCMORAN 4.625% DUE 8/1/30 7,000.000 QTY | 6,215 | 6,764 |
| GENERAL MOTORS FI 5.800% DUE 6/23/28 18,000.000 QTY | 17,648 | 18,405 |
| GOLDMAN SACHS INT 3.500% DUE 3/1/25 17,000.000 QTY | 16,163 | 16,578 |
| GOLDMAN SACHS INT VAR DUE 4/23/29 20,000.000 QTY | 18,858 | 19,004 |
| HCA HEALTHCARE INC 3.500% DUE 9/1/30 20,000.000 QTY | 17,662 | 18,125 |
| HOME DEPOT INC 2.950% DUE 6/15/29 15,000.000 QTY | 15,613 | 14,097 |
| HOWMET AEROSPACE 6.875% DUE 5/1/25 12,000.000 QTY | 12,680 | 12,150 |
| INTEL CORP 2.450% DUE 11/15/29 15,000.000 QTY | 15,686 | 13,504 |
| JOHN DEER CAPITAL 4.950% DUE 7/14/28 20,000.000 QTY | 19,544 | 20,508 |
| JPMORGAN CHASE & CO VAR DUE 4/22/32 28,000.000 QTY | 28,098 | 23,680 |
| JPMORGAN CHASE & CO VAR DUE 4/22/42 22,000.000 QTY | 19,224 | 16,960 |
| JPMORGAN CHASE & CO VAR DUE 5/6/30 10,000.000 QTY | 10,262 | 9,357 |
| KRAFT HEINZ 3.750% DUE 4/1/30 20,000.000 QTY | 19,616 | 19,098 |
| MCDONALDS CORP 4.800% DUE 8/14/28 18,000.000 QTY | 17,570 | 18,299 |
| MEDTRONIC GLOBAL 4.250% DUE 3/30/28 25,000.000 QTY | 24,745 | 24,798 |
| MICROSOFT CORP 2.525% DUE 6/1/50 25,000.000 QTY | 23,835 | 17,069 |
| MORGAN STANLEY VAR DUE 1/23/30 19,000.000 QTY | 18,354 | 18,526 |
| MORGAN STANLEY VAR DUE 10/18/33 15,000.000 QTY | 15,848 | 16,111 |
| NAVIENT CORP 5.000% DUE 3/15/27 18,000.000 QTY | 16,386 | 17,370 |
| NETFLIX INC 5.875% DUE 11/15/28 16,000.000 QTY | 16,216 | 16,900 |
| NRG ENERGY INC 5.750% DUE 1/15/28 17,000.000 QTY | 16,269 | 16,809 |
| OCCIDENTAL PETR 7.875% DUE 9/15/31 15,000.000 QTY | 17,095 | 17,081 |
| OLIN CORP 5.625% DUE 8/1/29 19,000.000 QTY | 18,386 | 18,691 |
| ORACLE CORP 2.800% DUE 4/1/27 20,000.000 QTY | 18,368 | 18,852 |
| PEPSICO INC 5.125% DUE 11/10/26 10,000.000 QTY | 9,997 | 10,204 |
| PFIZER INVT 4.450% DUE 5/19/26 9,000.000 QTY | 8,989 | 8,967 |
| PNC FINL SVCS GROUP 3.500% DUE 1/23/24 20,000.000 QTY | 20,117 | 19,979 |
| PROLOGIS INC 1.250% DUE 10/15/30 15,000.000 QTY | 14,198 | 12,133 |
| SIMON PPTY GRP 3.500% DUE 9/1/25 15,000.000 QTY | 15,670 | 14,651 |
| SONOCO PRODUCTS 2.850% DUE 2/1/32 20,000.000 QTY | 18,369 | 17,055 |
| TEVA PHARMACEUTICALS 3.150% DUE 10/1/26 18,000.000 QTY | 15,994 | 16,650 |
| THE BOEING CO 5.150% DUE 5/1/30 19,000.000 QTY | 20,176 | 19,328 |
| TORONTO DOMINION 0.750% DUE 1/6/26 25,000.000 QTY | 24,732 | 23,080 |
| TOYOTA MOTOR CORP 4.625% DUE 1/12/28 10,000.000 QTY | 9,689 | 10,113 |
| TRUIST FINL CORP DUE 3/2/27 20,000.000 QTY | 19,481 | 18,305 |
| UNITED RENTALS 3.875% DUE 2/15/31 23,000.000 QTY | 20,393 | 20,844 |
| US BANCORP CVAR DUE 6/12/29 18,000.000 QTY | 17,942 | 18,496 |
| US BANCORP VAR DUE 7/22/28 25,000.000 QTY | 25,169 | 24,598 |
| VERIZON COMMS 3.550% DUE 3/22/51 42,000.000 QTY | 41,342 | 32,478 |
| WALGREENS BOOTS 3.200% DUE 4/15/30 21,000.000 QTY | 17,666 | 18,481 |
| WALT DISNEY CO 2.000% DUE 9/1/29 15,000.000 QTY | 14,944 | 13,320 |
| WELLS FARGO & CO VAR DUE 10/30/30 21,000.000 QTY | 18,340 | 18,656 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CALAMOS MARKET NEUTRAL INCOME I (CMNIX) 20,602.490 QTY | AT COST | 271,544 | 292,143 |
| CLIFFWATER CORPORATE LENDING I (CCLFX) 32,670.795 QTY | AT COST | 347,947 | 344,350 |
| DIAMOND HILL SHORT DUR SECURITIZED BD I (DHEIX) 69,918.603 QTY | AT COST | 665,379 | 677,511 |
| FHLMC G05965 4.500% DUE 8/1/40 149,000.000 QTY | AT COST | 12,575 | 11,788 |
| FHLMC QA8185 3.000% DUE 3/1/50 34,000.000 QTY | AT COST | 21,867 | 18,187 |
| FHLMC RA3175 3.000% DUE 7/1/50 34,000.000 QTY | AT COST | 19,624 | 16,673 |
| FHLMC RA9270 5.500% DUE 6/1/53 43,000.000 QTY | AT COST | 41,369 | 41,578 |
| FHLMC SD1015 4.500% DUE 5/1/48 24,000.000 QTY | AT COST | 19,627 | 18,729 |
| FHLMC SD7514 3.500% DUE 4/1/50 149,000.000 QTY | AT COST | 47,969 | 46,842 |
| FHLMC ZS 3665 4.500% DUE 10/1/41 83,000.000 QTY | AT COST | 6,262 | 5,607 |
| FHLMC ZS9580 3.500% DUE 12/1/45 105,000.000 QTY | AT COST | 25,220 | 22,073 |
| FHLMC ZT0542 4.000% DUE 7/1/48 61,000.000 QTY | AT COST | 18,096 | 15,931 |
| FHLMCZL9628 4.000%DUE 12/1/44 106,000.000 QTY | AT COST | 22,322 | 19,842 |
| FNHLMC SB0360 3.500% DUE 4/1/35 61,000.000 QTY | AT COST | 24,411 | 24,862 |
| FNMA PL AL7046 3.500% DUE 6/1/45 58,000.000 QTY | AT COST | 11,501 | 10,568 |
| FNMA PL AV7104 4.000% DUE 3/1/44 17,000.000 QTY | AT COST | 2,453 | 2,252 |
| FNMA PL BM3562 4.500% DUE 2/1/48 80,000.000 QTY | AT COST | 19,378 | 17,688 |
| FNMA PL BM5508 5.000% DUE 2/1/49 68,000.000 QTY | AT COST | 18,714 | 17,534 |
| FNMA PL CA 1560 4.500% DUE 4/1/48 80,000.000 QTY | AT COST | 17,034 | 15,489 |
| FNMA PL CA0995 3.500% DUE 1/1/48 37,000.000 QTY | AT COST | 14,056 | 12,553 |
| FNMA PL CA3664 4.000% DUE 6/1/49 54,000.000 QTY | AT COST | 18,854 | 19,076 |
| FNMA PL CA4119 4.000% DUE 9/1/49 36,000.000 QTY | AT COST | 12,466 | 11,468 |
| FNMA PL CA4182 4.500% DUE 9/1/49 50,000.000 QTY | AT COST | 15,635 | 14,320 |
| FNMA PL CB2899 3.000% DUE 2/1/52 21,000.000 QTY | AT COST | 14,810 | 15,089 |
| FNMA PL CB3596 3.500% DUE 5/1/52 14,000.000 QTY | AT COST | 11,177 | 11,443 |
| FNMA PL FM1104 3.500% DUE 5/1/49 32,000.000 QTY | AT COST | 12,163 | 10,424 |
| FNMA PL FM3375 3.500% DUE 2/1/35 59,000.000 QTY | AT COST | 22,706 | 20,392 |
| FNMA PL FM5768 4.000% DUE 11/1/44 33,000.000 QTY | AT COST | 18,819 | 16,649 |
| FNMA PL FM7323 5.000% DUE 7/1/47 28,000.000 QTY | AT COST | 18,364 | 16,512 |
| FNMA PL FM7680 3.500% DUE 2/1/51 29,000.000 QTY | AT COST | 19,050 | 16,570 |
| FNMA PL FM9679 4.500% DUE 9/1/46 24,000.000 QTY | AT COST | 18,408 | 16,591 |
| FNMA PL FS1125 3.500% DUE 7/1/50 29,000.000 QTY | AT COST | 21,632 | 20,660 |
| FNMA PL FS1891 4.000% DUE 1/1/50 26,000.000 QTY | AT COST | 20,950 | 20,310 |
| FNMA PL FS2050 4.5000% DUE 2/1/51 30,000.000 QTY | AT COST | 22,812 | 23,318 |
| FNMA PL FS2931 2.000% DUE 3/1/37 88,000.000 QTY | AT COST | 66,962 | 68,272 |
| FNMA PL FS2996 5.000% DUE 7/1/47 11,000.000 QTY | AT COST | 9,755 | 9,647 |
| FNMA PL MA5072 5.500% DUE 7/1/53 19,000.000 QTY | AT COST | 17,453 | 18,325 |
| GATEWAY Y (GTEYX) 4,828.303 QTY | AT COST | 117,765 | 194,967 |
| ISHARES COR S&P MID-CAP (IJH) 3,055.819 QTY | AT COST | 567,456 | 846,920 |
| ISHARES GLOBAL (IGF) 7,162.000 QTY | AT COST | 257,899 | 336,972 |
| ISHARES RUSSELL 2000 (IWM) 3,052.000 QTY | AT COST | 215,849 | 612,567 |
| LEHMAN BROTHERS HOLDINGS | AT COST | 0 | 12 |
| MASTERS IV OFFSHORE | AT COST | 0 | 36,107 |
| METROPOLITAN WEST TOTAL RETURN BD I (MWTIX) 46,395.692 QTY | AT COST | 494,583 | 426,376 |
| OSTERWEIS STRATEGIC INCOME (OSTIX) 47,635.352 QTY | AT COST | 494,137 | 521,131 |
| POLEN GROWTH INSTL (POLIX) 9,851.834 QTY | AT COST | 354,179 | 417,619 |
| SCHWAB US DIVIDEND (SCHD) 4,875.000 QTY | AT COST | 320,629 | 371,134 |
| VANGUARD FTSE DEVELOPED (VEA) 14,385.599 QTY | AT COST | 607,862 | 689,070 |
| VANGUARD FTSE EMERGING (VWO) 9,269.000 QTY | AT COST | 481,516 | 380,956 |
| VANGUARD S&P 500 ETF (VOO) 5,471.000 QTY | AT COST | 839,364 | 2,389,733 |
| VANGUARD SHRT INF PROT (VTIP) 6,329.000 QTY | AT COST | 300,120 | 300,564 |
| WASATCH INTL GROWTH INSTL (WIIGX) 14,489.948 QTY | AT COST | 413,367 | 360,655 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,045 | 0 | 1,045 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES & MEMBERSHIPS | 3,855 | 0 | 3,855 | |
| INSURANCE | 750 | 0 | 750 | |
| OFFICE EXPENSE | 220 | 0 | 220 | |
| OTHER FEES | 87 | 0 | 87 | |
| POSTAGE | 559 | 0 | 559 | |
| SOFTWARE LICENSES | 3,752 | 0 | 3,752 | |
| SPECIAL EVENTS | 5,919 | 0 | 5,919 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME | 3,581 | 3,581 | 3,581 |
| MISCELLANEOUS INCOME | 23,290 | 23,290 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 72,792 | 72,792 | 0 | |
| FOUNDATION MANAGEMENT CONSULTING | 173,280 | 0 | 173,280 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 35,000 | 0 | 0 |