| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 8,075 | 1,615 | 6,460 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS GROUP INC NOTE 2.64000% 02/24/2028 CALL MAKE WHOLE (Call Date | 54,736 | 58,179 |
| ROYAL BK CDA NOTE 4.65000% 01/27/2026 | 56,791 | 55,928 |
| MORGAN STANLEY MTN CALL MAKE WHOLE 4.00000% 07/23/2025 | 10,794 | 10,955 |
| SCHWAB CHARLES CORP NOTE CALL MAKE WHOLE 2.30000% 05/13/2031 (Call Date 02/1 | 17,326 | 14,451 |
| US BANCORP SER AA MTN 4.65300% 02/01/2029 CALL MAKE WHOLE (Call Date 02/01/2 | 53,856 | 54,443 |
| UNITEDHEALTH GROUP INC NOTE 2.30000% 05/15/2031 CALL MAKE WHOLE (Call Date 0 | 29,333 | 26,360 |
| MORGAN STANLEY SER F MTN 3.87500% 01/27/2026 CALL MAKE WHOLE | 43,950 | 44,652 |
| BANK AMERICA CORP MTN 3.95000% 04/21/2025 | 35,281 | 34,904 |
| CITIGROUP INC NOTE 3.70000% 01/12/2026 | 57,562 | 58,411 |
| BANK OF AMERICA CORP SER N MTN 2.01500% 02/13/2026 (Call Date 02/13/25) | 11,846 | 11,960 |
| AT&T INC NOTE CALL MAKE WHOLE 4.35000% 03/01/2029 (Call Date 12/01/28) | 55,790 | 56,744 |
| BRISTOL-MYERS SQUIBB CO NOTE 4.90000% 02/22/2029 CALL MAKE WHOLE (Call Date | 57,489 | 56,272 |
| COMCAST CORP NEW NOTE CALL MAKE WHOLE 3.95000% 10/15/2025 (Call Date 08/15/2 | 61,228 | 60,683 |
| HOME DEPOT INC NOTE CALL MAKE WHOLE 4.75000% 06/25/2029 (Call Date 05/25/29) | 56,830 | 57,123 |
| PNC FINL SVCS GROUP INC NOTE 5.58200% 06/12/2029 (Call Date 06/12/28) | 55,728 | 55,960 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES CORE S&P MID-CAP ETF | AT COST | 108,901 | 124,848 |
| GATEWAY FUND CLASS Y | AT COST | 319,920 | 371,228 |
| ISHARES TIPS BOND ETF | AT COST | 122,942 | 104,343 |
| EATON VANCE FLOATING RATE ADVANTAGE CL I | AT COST | 383,068 | 367,166 |
| BLACKROCK STRATEGIC INCOME OPPRTSI INSTL | AT COST | 600,723 | 559,164 |
| ISHARES TRUST CORE MSCI EAFE ETF | AT COST | 452,302 | 454,385 |
| EATON VANCE GLOBAL MACRO ABSLTE RT CL I | AT COST | 338,620 | 348,493 |
| ISHARES INC CORE MSCI EMERGING MKTS ETF | AT COST | 224,427 | 224,071 |
| JPMORGAN SHORT DURATION BOND CL I | AT COST | 567,894 | 554,196 |
| JPMORGAN EQUITY INCOME CLASS I | AT COST | 343,411 | 351,935 |
| PIMCO TOTAL RETURN INSTL | AT COST | 921,824 | 778,674 |
| PIMCO DYNAMIC BOND FUND INST | AT COST | 362,082 | 340,164 |
| SPDR S&P500 ETF TRUST TRUST UNIT DEPOSITARY RECEIPT | AT COST | 1,048,406 | 1,377,207 |
| PIMCO INTL BD U.S. DOLLAR-HEDGED INST | AT COST | 345,379 | 343,023 |
| SCHWAB US DIVIDEND EQUITY ETF | AT COST | 327,573 | 350,745 |
| SPDR GOLD TR GOLD SHS | AT COST | 279,721 | 410,895 |
| VANGUARD INDEX FUNDS S&P 500 ETF USD | AT COST | 392,103 | 529,144 |
| JPMORGAN EMERGING MKT EQUITY CLASS L | AT COST | 99,406 | 100,196 |
| EDGEWOOD GROWTH FUND INSTL CL | AT COST | 294,850 | 245,280 |
| BLACKROCK HIGH YIELD PORTFOLIO INSTL | AT COST | 232,303 | 239,490 |
| NUVEEN REAL ESATE SECURITIES SEL R6 | AT COST | 416,202 | 358,688 |
| Description | Amount |
|---|---|
| Timing Differences | 2,513 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Utilities - Investment Protection | 7,223 | 7,223 | 0 | |
| Car Insurance - Investment Protection | 4,916 | 4,916 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Fees | 90,901 | 90,901 | 0 | |
| Contract Services | 500 | 0 | 500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Taxes | 2,922 | 0 | 0 | |
| Foreign Taxes | 2,013 | 2,013 | 0 | |
| Property Taxes - Investment Protection | 2,943 | 2,943 | 0 |