| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 4,200 | 840 | 3,360 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BANK OF AMERICA CORP SER N | 22,082 | 22,707 |
| AT&T INC NOTE CALL MAKE WHOLE | 76,567 | 79,412 |
| BANK AMERICA CORP MTN 3.95000% 04/21/2025 | 32,094 | 32,693 |
| BRISTOL-MYERS SQUIBB CO NOTE 4.90000% | 77,418 | 78,133 |
| CITIGROUP INC NOTE 3.70000% 01/12/2026 | 77,467 | 78,991 |
| COMCAST CORP NEW NOTE | 17,391 | 17,723 |
| COMCAST CORP NEW NOTE | 61,309 | 61,024 |
| GOLDMAN SACHS GROUP INC NOTE 2.64000% | 74,030 | 79,736 |
| BANK NEW YORK MELLON CORP SER J MTN | 77,585 | 79,561 |
| HOME DEPOT INC NOTE CALL MAKE WHOLE 4.75000% | 77,015 | 78,943 |
| PNC FINL SVCS GROUP INC NOTE 5.58200% 06/12/2029 | 77,077 | 78,821 |
| MORGAN STANLEY SER F MTN 3.87500% 01/27/2026 | 43,950 | 44,994 |
| MORGAN STANLEY SER I MTN | 22,740 | 22,940 |
| MORGAN STANLEY SER I MTN | 26,063 | 26,315 |
| ROYAL BK CDA NOTE 4.65000% 01/27/2026 | 77,753 | 78,027 |
| US BANCORP SER AA MTN 4.65300% | 77,856 | 79,988 |
| SCHWAB CHARLES CORP NOTE | 41,614 | 40,738 |
| UNITEDHEALTH GROUP INC NOTE | 29,283 | 27,956 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES CORE S&P MID-CAP ETF | AT COST | 130,089 | 155,199 |
| ISHARES TR RUS 1000 GRW ETF | AT COST | 102,504 | 127,881 |
| ISHARES TRUST CORE MSCI EAFE ETF | AT COST | 663,491 | 817,283 |
| ISHARES CORE MSCI EMERGING MKTS ETF | AT COST | 180,606 | 231,423 |
| SPDR S&P500 ETF TRUST TRUST | AT COST | 936,618 | 1,106,919 |
| SPDR SERIES TRUST STATE STREET | AT COST | 46,351 | 51,413 |
| SCHWAB US DIVIDEND EQUITY ETF | AT COST | 110,544 | 120,313 |
| VANGUARD INDEX FUNDS S&P 500 ETF USD | AT COST | 808,241 | 1,107,131 |
| BLACKROCK HIGH YIELD PORTFOLIO INSTL | AT COST | 191,709 | 200,424 |
| BLACKROCK STRATEGIC INC OPPRTSI INSTL | AT COST | 902,508 | 885,122 |
| EATON VANCE FLOATING RATE ADV CL I | AT COST | 208,259 | 193,327 |
| EATON VANCE GLOBAL MACRO ABSLTE RT CL I | AT COST | 466,053 | 497,673 |
| GATEWAY FUND CLASS Y | AT COST | 409,697 | 509,217 |
| JPMORGAN EMERGING MKT EQUITY CLASS L | AT COST | 57,104 | 79,217 |
| JPMORGAN SHORT DURATION BOND CL I | AT COST | 758,009 | 752,150 |
| PIMCO TOTAL RETURN INSTL | AT COST | 979,966 | 880,719 |
| PIMCO INTL BD U.S. DOLLAR-HEDGED INST | AT COST | 321,439 | 324,923 |
| INVESCO ACTVELY MNGD ETC FD TR | AT COST | 118,187 | 117,460 |
| WORLD GOLD TR GLD MINIS | AT COST | 81,524 | 120,799 |
| Description | Amount |
|---|---|
| Timing Differences | 12,283 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Utilities | 7,632 | 0 | 0 | |
| Car Insurance | 1,695 | 0 | 0 |
| Description | Amount |
|---|---|
| Return of Prior Year Grants | 8,513 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Fees | 78,809 | 78,809 | 0 | |
| Contract Services | 150 | 0 | 150 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Taxes | 3,602 | 0 | 0 | |
| Foreign Taxes | 3,138 | 3,138 | 0 |