| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JPM CORE BD FD - USD - I | 88,467 | 86,714 |
| GS HIGH YIELD FUND CLASS P | 231,107 | 231,069 |
| BP CAP MARKETS AMERICA 3.119% 05/04/2026 USD SER * SR | 3,945 | 3,929 |
| WESTPAC BANKING CORPORATION 2.85% 05/13/2026 USD SR | 2,924 | 2,933 |
| WALT DISNEY COMPANY (THE) MTN 1.85% 07/30/2026 USD | 3,867 | 3,840 |
| AMERICAN HONDA FINANCE MTN 2.3% 09/09/2026 USD SR | 14,392 | 14,440 |
| TORONTO-DOMINION BANK (THE) MTN 1.25% 09/10/2026 | 11,288 | 11,334 |
| JOHN DEERE CAPITAL CORP MTN 1.7% 01/11/2027 USD SR | 9,428 | 9,458 |
| JOHN DEERE CAPITAL CORPORATION MTN 2.8% 09/08/2027 | 4,773 | 4,791 |
| INTERCONTINENTAL EXCHANGE, INC 4.0% 09/15/2027 USD | 14,708 | 14,726 |
| STATE STREET CORPORATION HYBRID 11/18/2027 USD SR | 14,886 | 15,153 |
| AIR LEASE CORP 3.625% 12/01/2027 USD SR | 14,411 | 14,500 |
| BROADCOM CORPORATION 3.5% 01/15/2028 USD SER WI SR | 4,806 | 4,814 |
| REALTY INCOME CORPORATION 3.65% 01/15/2028 USD SR | 6,760 | 6,760 |
| SIMON PROPERTY GROUP INC 1.75% 02/01/2028 USD SR | 3,660 | 3,661 |
| CROWN CASTLE INTERNATIONAL COR 3.8% 02/15/2028 USD | 6,746 | 6,736 |
| CENTERPOINT ENERGY RESOURCES C 5.25% 03/01/2028 USD | 5,050 | 5,047 |
| PHILIP MORRIS INTERNATIONAL IN 3.125% 03/02/2028 USD | 8,559 | 8,561 |
| STRYKER CORPORATION 3.65% 03/07/2028 USD SR | 8,694 | 8,691 |
| SABINE PASS LIQUEFACTION, LLC 4.2% 03/15/2028 USD SER | 2,933 | 2,929 |
| BAT INTL FINANCE PLC 4.448% 03/16/2028 USD SR | 5,895 | 5,904 |
| TRANSCANADA PIPELINES LIMITED 4.25% 05/15/2028 USD | 8,801 | 8,786 |
| BHP BILLITON FINANCE (USA) LIM 5.1% 09/08/2028 USD SR | 17,210 | 17,141 |
| BP CAPITAL MARKETS AMERICA INC 3.937% 09/21/2028 USD | 6,811 | 6,789 |
| NXP BV/NXP FUNDING LLC 5.55% 12/01/2028 USD | 9,180 | 9,156 |
| AMERIPRISE FINANCIAL, INC. 5.7% 12/15/2028 USD SR | 14,428 | 14,424 |
| FOX CORPORATION 4.709% 01/25/2029 USD SER WI SR | 6,948 | 6,919 |
| TRUIST FINANCIAL CORPORATION HYBRID MTN 01/26/2029 | 6,944 | 6,965 |
| BANK OF NY MELLON CORP HYBRID 02/01/2029 USD SR LIEN | 13,865 | 13,892 |
| MITSUBISHI UFJ FIN GRP 3.741% 03/07/2029 USD SR LIEN | 3,851 | 3,826 |
| CANADIAN IMPERIAL BANK OF COMM 5.26% 04/08/2029 USD | 14,153 | 14,111 |
| AEP TEXAS INC. 5.45% 05/15/2029 USD SR LIEN NEXT CALL DT. | 8,123 | 8,109 |
| JPMORGAN CHASE & CO. HYBRID 07/23/2029 USD SR LIEN | 8,755 | 8,757 |
| GLOBAL PAYMENTS INC. 3.2% 08/15/2029 USD SR | 5,506 | 5,499 |
| ROYALTY PHARMA PLC 5.15% 09/02/2029 SR | 5,004 | 4,987 |
| REALTY INCOME CORP 3.1% 12/15/2029 USD SR | 3,684 | 3,669 |
| MORGAN STANLEY HYBRID MTN 01/23/2030 USD SR | 14,669 | 14,603 |
| BANK OF AMERICA CORPORATION HYBRID MTN 02/07/2030 | 14,376 | 14,381 |
| CITIGROUP INC. HYBRID 03/20/2030 USD SR | 14,328 | 14,325 |
| COMCAST CORP 3.4% 04/01/2030 USD SR | 3,743 | 3,719 |
| AMERICAN EXPRESS COMPANY HYBRID 04/25/2030 USD SR | 14,343 | 14,260 |
| JPMORGAN CHASE & CO. HYBRID 05/06/2030 USD SR | 5,681 | 5,681 |
| PNC FINANCIAL SERVICES GROUP, HYBRID 05/14/2030 USD SR | 7,123 | 7,098 |
| AUTONATION INC 4.75% 06/01/2030 USD SR | 4,872 | 4,827 |
| VERIZON COMMUNICATIONS, INC. 1.68% 10/30/2030 USD | 3,352 | 3,328 |
| VERIZON COMMUNICATIONS, INC. 1.75% 01/20/2031 USD SR | 4,159 | 4,121 |
| AON NORTH AMERICA, INC. 5.3% 03/01/2031 USD SR | 9,111 | 9,038 |
| EVERSOURCE ENERGY 5.85% 04/15/2031 USD SR | 7,198 | 7,187 |
| UNITEDHEALTH GROUP INCORPORATE 4.9% 04/15/2031 USD | 14,057 | 13,920 |
| EBAY INC. 2.6% 05/10/2031 USD SR LIEN NEXT CALL DT. 02 10 | 3,480 | 3,448 |
| GENERAL MOTORS FINL CO 5.6% 06/18/2031 USD SR | 7,038 | 7,034 |
| ENERGY TRANSFER LP 5.75% 02/15/2033 USD SR | 5,106 | 5,069 |
| CENTERPOINT ENERGY RES 5.4% 03/01/2033 USD SR | 9,096 | 9,040 |
| HUMANA INC. 5.875% 03/01/2033 USD SR | 7,219 | 7,027 |
| ENBRIDGE INC 5.7% 03/08/2033 USD SR | 4,093 | 4,044 |
| REALTY INCOME CORPORATION 4.9% 07/15/2033 USD SR | 2,930 | 2,908 |
| U.S. BANCORP HYBRID 10/21/2033 USD SR | 7,201 | 7,157 |
| BRISTOL-MYERS SQUIBB COMPANY 5.9% 11/15/2033 USD SR | 14,864 | 14,699 |
| DOW CHEMICAL CO/THE 5.15% 02/15/2034 USD SR | 8,905 | 8,803 |
| THE CIGNA GROUP 5.25% 02/15/2034 USD SR | 6,001 | 5,886 |
| INTEL CORPORATION 5.15% 02/21/2034 USD SR | 12,019 | 11,516 |
| ENBRIDGE INC 5.625% 04/05/2034 USD SR | 4,053 | 4,025 |
| CVS HEALTH CORPORATION 5.7% 06/01/2034 USD SR | 7,075 | 6,882 |
| ALEXANDRIA REAL ESTATE EQUITIE 4.75% 04/15/2035 USD SR | 8,505 | 8,445 |
| COMCAST CORPORATION 5.65% 06/15/2035 SR | 10,377 | 10,210 |
| ORACLE CORPORATION 3.85% 07/15/2036 USD SR | 6,885 | 6,856 |
| ACCRUED INCOME | 0 | 7,692 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JPM EQ INC FD - CL I | 232,207 | 367,505 |
| SPDR S&P 500 ETF TRUST (SPY) | 1,429,003 | 1,537,874 |
| ISHARES RUSSELL 2000 ETF (IWM) | 121,178 | 120,423 |
| DFA REAL ESTATE SECURITIES PORTFOLIO INSTITUTIONAL | 45,969 | 45,938 |
| ISHARES TRUST-ISHARES CURRENCY HEDGED MSCI EAFE ETF | 192,420 | 191,994 |
| GQG PARTNERS EMERGING MARKETS EQUITY FUND NSTITUTIONAL (GQGIX) | 50,785 | 46,883 |
| GS GQG PARTNERS INTERNATIONAL OPPORTUNITIES FU CLASS P (GGIPX) | 203,796 | 175,648 |
| ACCRUED INCOME | 0 | 5,158 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MOUNT KELLETT CAPITAL PARTNERS ACCESS LP | AT COST | 3,062 | 3,062 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,302 | 0 | 1,302 |
| Description | Amount |
|---|---|
| CONTRIBUTED SECURITIES BASIS ADJUSTMENT | 1,436,766 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OHIO AG ANNUAL FILING | 100 | 0 | 100 | |
| BANK SERVICE CHARGES | 2,081 | 2,081 | 0 | |
| DOWNTOWN CYCLES | 10,000 | 0 | 10,000 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ACCRUAL ADJUSTMENT | 2,325 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IRS EXCISE TAX PAYMENTS | 3,014 | 0 | 0 | |
| FOREIGN TAXES | 617 | 617 | 0 |