| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 2,875 | 575 | 2,300 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JPMORGAN CHASE &CO NOTE CALL MAKE WHOLE 5.54600% 12/15/2025 (Call Date 12/15 | 55,152 | 55,035 |
| MITSUBISHI UFJ FINANCIAL GROUP NOTE 3.40700% 03/07/2024 ISIN #US606822BD53 S | 10,859 | 10,954 |
| ENERGY TRANSFER L P NOTE CALL MAKE WHOLE 4.05000% 03/15/2025 (Call Date 12/1 | 24,467 | 24,594 |
| GOLDMAN SACHS GROUP INC NOTE 2.64000% 02/24/2028 CALL MAKE WHOLE (Call Date | 54,736 | 56,548 |
| ROYAL BK CDA NOTE 4.65000% 01/27/2026 | 57,821 | 55,526 |
| MORGAN STANLEY MTN CALL MAKE WHOLE 4.00000% 07/23/2025 | 10,794 | 10,841 |
| SCHWAB CHARLES CORP NOTE CALL MAKE WHOLE 2.30000% 05/13/2031 (Call Date 02/1 | 17,374 | 14,198 |
| ENERGY TRANSFER L P NOTE 5.87500% 01/15/2024 | 35,063 | 34,992 |
| STATE STR CORP NOTE 1.68400% 11/18/2027 (Call Date 11/18/26) | 54,514 | 55,954 |
| US BANCORP SER AA MTN 4.65300% 02/01/2029 CALL MAKE WHOLE (Call Date 02/01/2 | 53,856 | 54,134 |
| UNITEDHEALTH GROUP INC NOTE 2.30000% 05/15/2031 CALL MAKE WHOLE (Call Date 0 | 17,383 | 14,731 |
| MORGAN STANLEY SER F MTN 3.87500% 01/27/2026 CALL MAKE WHOLE | 43,950 | 44,073 |
| COMCAST CORP NEW NOTE CALL MAKE WHOLE 3.95000% 10/15/2025 (Call Date 08/15/2 | 62,199 | 60,164 |
| KINDER MORGAN ENERGY PARTNERS NOTE 4.30000% 05/01/2024 CALL MAKE WHOLE (Call | 54,883 | 54,705 |
| CITIGROUP INC NOTE 4.00000% 08/05/2024 | 10,869 | 10,879 |
| BANK AMERICA CORP MTN 3.95000% 04/21/2025 | 36,195 | 34,407 |
| BANK MONTREAL MEDIUM SER E MTN 3.30000% 02/05/2024 ISIN #US06367WHH97 SEDOL | 60,761 | 60,787 |
| AMERICAN EXPRESS CO NOTE 4.05000% 05/03/2029 (Call Date 03/03/29) | 53,207 | 54,438 |
| APPLE INC NOTE CALL MAKE WHOLE 1.65000% 05/11/2030 (Call Date 02/11/30) | 17,804 | 15,393 |
| BANK AMERICA CORP MTN 4.20000% 08/26/2024 | 26,651 | 26,747 |
| CITIGROUP INC NOTE 3.70000% 01/12/2026 | 42,767 | 42,937 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Classic Car Collection | AT COST | 1,031,650 | 1,043,500 |
| ISHARES CORE S&P MID-CAP ETF | AT COST | 107,258 | 109,567 |
| GATEWAY FUND CLASS Y | AT COST | 334,091 | 338,574 |
| ISHARES TIPS BOND ETF | AT COST | 120,350 | 102,660 |
| BLACKROCK HIGH YIELD BOND INSTITUTIONAL | AT COST | 215,330 | 220,507 |
| EATON VANCE FLOATING RATE ADVANTAGE CL I | AT COST | 350,428 | 335,899 |
| BLACKROCK STRATEGIC INCOME OPPRTSI INSTL | AT COST | 577,341 | 531,267 |
| ISHARES TRUST CORE MSCI EAFE ETF | AT COST | 436,919 | 439,642 |
| EATON VANCE GLOBAL MACRO ABSLTE RT CL I | AT COST | 320,815 | 320,641 |
| ISHARES INC CORE MSCI EMERGING MKTS ETF | AT COST | 213,810 | 206,583 |
| JPMORGAN SHORT DURATION BOND CL I | AT COST | 546,283 | 527,038 |
| JPMORGAN EQUITY INCOME CLASS I | AT COST | 316,409 | 312,799 |
| PIMCO TOTAL RETURN INSTL | AT COST | 856,279 | 728,609 |
| PIMCO DYNAMIC BOND FUND INST | AT COST | 346,768 | 317,815 |
| SPDR S&P500 ETF TRUST TRUST UNIT DEPOSITARY RECEIPT | AT COST | 1,032,076 | 1,102,199 |
| PIMCO INTL BD U.S. DOLLAR-HEDGED INST | AT COST | 329,311 | 324,923 |
| TIAA-CREF REAL ESTATE SEC INSTL | AT COST | 378,535 | 313,060 |
| SCHWAB US DIVIDEND EQUITY ETF | AT COST | 315,091 | 314,133 |
| SPDR GOLD TR GOLD SHS | AT COST | 279,721 | 324,415 |
| VANGUARD INDEX FUNDS S&P 500 ETF USD | AT COST | 442,883 | 485,869 |
| JPMORGAN EMERGING MKT EQUITY CLASS L | AT COST | 97,916 | 96,826 |
| EDGEWOOD GROWTH FUND INSTL CL | AT COST | 285,057 | 227,543 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Liability Insurance | 3,646 | 0 | 3,646 | |
| Utilities - Investment Protection | 8,799 | 8,799 | 0 | |
| Bank Fees | 74 | 0 | 74 | |
| Repairs and Mainenance - Investment Protection | 685 | 685 | 0 | |
| Car Insurance - Investment Protection | 5,498 | 5,498 | 0 |
| Description | Amount |
|---|---|
| Timing Differences | 1,843 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Fees | 87,957 | 87,957 | 0 | |
| Contract Services | 450 | 0 | 450 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Taxes | 3,566 | 0 | 0 | |
| Foreign Taxes | 2,594 | 2,594 | 0 | |
| Property Taxes - Investment Protection | 2,638 | 2,638 | 0 |