| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 8,021 | 0 | 8,021 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC. 3.2% DUE 11/21/29 14,000.000 QTY | 13,316 | 13,559 |
| ALLY FINL INC. VAR DUE 05/15/29 19,000.000 QTY | 19,155 | 19,317 |
| AMERICAN EXPRESS VAR DUE 07/20/29 2,000.000 QTY | 2,007 | 2,001 |
| AMERICAN EXPRESS VAR DUE 07/26/28 18,000.000 QTY | 18,092 | 18,046 |
| AMERICAN TOWER CO 5.9% DUE 11/15/33 18,000.000 QTY | 19,006 | 19,219 |
| AMGEN INC. 5.6% DUE 03/02/43 21,000.000 QTY | 21,476 | 21,097 |
| ASTRAZENECA FIN 4.875% DUE 3/3/28 15,000.000 QTY | 14,931 | 15,314 |
| AVALONBAY COMMUN 2.950% DUE 5/11/26 15,000.000 QTY | 14,436 | 14,944 |
| BANK NOVA SCOTI5.25% DUE 6/12/28 15,000.000 QTY | 15,433 | 15,445 |
| BANK OF AMERICA C VAR DUE 03/15/50 22,000.000 QTY | 22,089 | 18,459 |
| BANK OF AMERICA C VAR DUE 7/23/31 25,000.000 QTY | 25,169 | 22,406 |
| BANK OF MONTREA4.64% DUE 9/10/30 13,000.000 QTY | 12,899 | 13,167 |
| BHP BILLITON FI4.75% DUE 2/28/28 10,000.000 QTY | 9,665 | 10,160 |
| BLACKROCK FDG INC 5.0% DUE 3/14/34 15,000.000 QTY | 14,910 | 15,481 |
| BP CAPITAL MARKE 4.97% DUE 10/17/29 13,000.000 QTY | 13,038 | 13,373 |
| BROADCOM INC. 4.55% DUE 02/15/32 19,000.000 QTY | 19,003 | 19,024 |
| BROADCOM INC. 4.8% DUE 10/15/34 10,000.000 QTY | 10,171 | 10,009 |
| BXP, INC. 2.55% DUE 04/01/32 24,000.000 QTY | 20,388 | 20,967 |
| CANADIAN IMPER 4.508% DUE 9/11/27 13,000.000 QTY | 12,952 | 13,033 |
| CARMAX AUTO OWNE 4.63% DUE 03/15/28 45,000.000 QTY | 25,822 | 25,878 |
| CELANESE US HOLD STEP 7.05% DUE 11/15/30 18,000.000 QTY | 17,975 | 18,855 |
| CHARTER COMMUNICA 4.4% DUE 04/01/33 21,000.000 QTY | 19,811 | 19,797 |
| CITIGROUP INC. DUE 11/15/28 19,000.000 QTY | 20,120 | 19,879 |
| CITIGROUP INC. VAR DUE 5/24/33 20,000.000 QTY | 19,089 | 20,249 |
| COMCAST CORP 3.4% DUE 4/1/30 10,000.000 QTY | 10,218 | 9,690 |
| COMMONSPIRIT HE 3.347% DUE 10/01/29 19,000.000 QTY | 17,960 | 18,341 |
| COMMONSPIRIT HE 4.352% DUE 09/01/30 2,000.000 QTY | 2,010 | 1,994 |
| CROWN CASTLE INC. 4.3% DUE 02/15/29 19,000.000 QTY | 18,806 | 18,924 |
| CVS HEALTH CORP 5.25% DUE 02/21/33 19,000.000 QTY | 19,573 | 19,513 |
| DELTA AIR LINES, 5.25% DUE 07/10/30 19,000.000 QTY | 19,161 | 19,523 |
| DIAMONDBACK ENER 6.25% DUE 03/15/33 19,000.000 QTY | 19,787 | 20,456 |
| DISCOVER FINL SER VAR DUE 11/02/34 17,000.000 QTY | 19,529 | 20,043 |
| DOMINION ENERGY, IN 7.0% DUE 06/01/54 18,000.000 QTY | 19,331 | 19,503 |
| DTE ELECTRIC CO 2.25% DUE 3/1/30 15,000.000 QTY | 12,853 | 13,949 |
| DUKE ENERGY CARO 3.95% DUE 11/15/28 15,000.000 QTY | 16,124 | 15,023 |
| ENERGY TRANSFER 6.55% DUE 12/01/33 19,000.000 QTY | 20,098 | 20,844 |
| EQUINIX, INC. 3.2% DUE 11/18/29 20,000.000 QTY | 18,407 | 19,200 |
| EQUINOR ASA 3.125% DUE 4/6/30 15,000.000 QTY | 15,650 | 14,458 |
| EXELON CORP 6.5% DUE 03/15/55 19,000.000 QTY | 19,025 | 19,736 |
| FORD MOTOR CO 7.45% DUE 07/16/31 17,000.000 QTY | 18,543 | 18,719 |
| GENERAL MOTORS FI 5.8% DUE 06/23/28 18,000.000 QTY | 17,648 | 18,612 |
| GM FINL CONSUMER 4.86% DUE 06/18/29 20,000.000 QTY | 19,979 | 20,288 |
| HCA INC. 3.5% DUE 09/01/30 20,000.000 QTY | 17,662 | 19,244 |
| HONDA MOTOR CO4.436% DUE 7/8/28 20,000.000 QTY | 20,000 | 20,188 |
| HUNTINGTON BANCSH VAR DUE 02/02/35 18,000.000 QTY | 18,780 | 18,775 |
| HYATT HOTELS COR 5.75% DUE 03/30/32 19,000.000 QTY | 19,050 | 19,906 |
| JBS USA HOLDING 6.75% DUE 03/15/34 7,000.000 QTY | 7,739 | 7,726 |
| JOHN DEERE CAPIT 4.95% DUE 7/14/28 20,000.000 QTY | 19,544 | 20,516 |
| JPMORGAN CHASE & VAR DUE 04/22/42 25,000.000 QTY | 21,451 | 19,398 |
| JPMORGAN CHASE & VAR DUE 4/22/32 28,000.000 QTY | 28,077 | 25,622 |
| JPMORGAN CHASE & VAR DUE 5/6/30 10,000.000 QTY | 10,187 | 9,850 |
| MEDTRONIC GLOBA4.25% DUE 3/30/28 25,000.000 QTY | 24,745 | 25,147 |
| MERCK & CO., INC 2.15% DUE 12/10/31 26,000.000 QTY | 22,435 | 23,103 |
| MGM RESORTS INTE 4.75% DUE 10/15/28 19,000.000 QTY | 18,507 | 18,905 |
| MICROSOFT CORP 2.525% DUE 06/01/50 32,000.000 QTY | 28,342 | 19,499 |
| MID-AMERICA APART 4.2% DUE 6/15/28 10,000.000 QTY | 9,743 | 10,037 |
| MORGAN STANLEY VAR DUE 01/23/30 19,000.000 QTY | 18,354 | 19,052 |
| MORGAN STANLEY VAR DUE 10/18/33 15,000.000 QTY | 15,713 | 16,417 |
| MURPHY OIL CORP 6.0% DUE 10/01/32 21,000.000 QTY | 20,889 | 20,974 |
| NAVIENT CORP 5.0% DUE 03/15/27 20,000.000 QTY | 18,305 | 19,925 |
| NSTAR ELECTRIC CO 3.200% DUE 5/15/27 15,000.000 QTY | 14,517 | 14,846 |
| NUSTAR LOGISTIC 6.375% DUE 10/01/30 18,000.000 QTY | 17,970 | 18,810 |
| OCCIDENTAL PETR 7.875% DUE 09/15/31 17,000.000 QTY | 18,887 | 19,448 |
| PROLOGIS, L.P. 1.25% DUE 10/15/30 15,000.000 QTY | 14,198 | 13,115 |
| PUBLIC SERVICE EL 4.9% DUE 12/15/32 7,000.000 QTY | 7,010 | 7,166 |
| REGAL REXNORD COR 6.3% DUE 02/15/30 18,000.000 QTY | 18,776 | 19,052 |
| ROYAL CARIBBEA 5.375% DUE 01/15/36 20,000.000 QTY | 20,129 | 20,059 |
| SLM CORP 6.5% DUE 01/31/30 19,000.000 QTY | 19,179 | 19,594 |
| SM ENERGY CO 6.5% DUE 07/15/28 19,000.000 QTY | 18,864 | 19,119 |
| SONOCO PRODUCTS 2.85% DUE 02/01/32 20,000.000 QTY | 18,369 | 17,996 |
| SOUTHWESTERN EN 5.375% DUE 03/15/30 19,000.000 QTY | 18,294 | 19,294 |
| TEVA PHARMACEUTI 6.15% DUE 02/01/36 19,000.000 QTY | 19,324 | 19,903 |
| THE BOEING CO 5.15% DUE 05/01/30 19,000.000 QTY | 19,705 | 19,525 |
| THE CAMPBELL'S 2.375% DUE 04/24/30 21,000.000 QTY | 17,456 | 19,299 |
| THE GOLDMAN SACH 6.85% DUE 02/10/30 19,000.000 QTY | 19,048 | 19,736 |
| THE GOLDMAN SACHS VAR DUE 4/23/29 20,000.000 QTY | 18,858 | 19,876 |
| THE HOME DEPOT, 2.95% DUE 6/15/29 15,000.000 QTY | 15,398 | 14,505 |
| THE PNC FINL SERV VAR DUE 01/24/34 19,000.000 QTY | 18,248 | 19,439 |
| THE WALT DISNEY CO 2.0% DUE 9/1/29 15,000.000 QTY | 14,919 | 14,018 |
| THERMO FISHER SCI 4.800% DUE 11/21/27 13,000.000 QTY | 13,092 | 13,225 |
| TOTALENERGIES C5.15% DUE 4/5/34 13,000.000 QTY | 13,397 | 13,516 |
| TOYOTA MOTOR CR 4.625% DUE 1/12/28 10,000.000 QTY | 9,689 | 10,145 |
| TRUIST FINL CORP VAR DUE 01/24/30 20,000.000 QTY | 20,181 | 20,656 |
| TRUIST FINL CORP VAR DUE 3/2/27 20,000.000 QTY | 19,481 | 19,900 |
| U.S. BANCORP VAR DUE 06/12/29 18,000.000 QTY | 17,942 | 18,692 |
| U.S. BANCORP VAR DUE 7/22/28 25,000.000 QTY | 25,106 | 25,191 |
| UNITED AIRLINES 5.45% DUE 08/15/38 20,000.000 QTY | 19,522 | 19,782 |
| UNITEDHEALTH GROU 4.9% DUE 4/15/31 10,000.000 QTY | 10,244 | 10,251 |
| UNITEDHEALTH GROUP 4.600% DUE 4/15/27 5,000.000 QTY | 4,965 | 5,043 |
| VERIZON COMMUNIC 3.55% DUE 03/22/51 42,000.000 QTY | 41,243 | 29,831 |
| VERIZON MASTER T 5.16% DUE 06/20/29 18,000.000 QTY | 17,954 | 18,116 |
| WASTE MANAGEMEN 4.875% DUE 2/15/34 13,000.000 QTY | 12,767 | 13,322 |
| WELLS FARGO & C 7.625% DUE 09/15/28 17,000.000 QTY | 18,018 | 18,148 |
| WELLS FARGO & CO 3.9% DUE 03/15/26 1,000.000 QTY | 980 | 996 |
| WELLS FARGO & CO VAR DUE 7/25/29 13,000.000 QTY | 13,166 | 13,459 |
| WELLTOWER INC. 2.8% DUE 6/1/31 8,000.000 QTY | 7,373 | 7,409 |
| WESTPAC BKG COR2.15% DUE 6/3/31 17,000.000 QTY | 15,329 | 15,344 |
| WHIRLPOOL CORP 2.4% DUE 05/15/31 23,000.000 QTY | 19,067 | 18,965 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CALAMOS MARKET NEUTRAL INCOME (CMNIX) 20,602.490 QTY | AT COST | 271,544 | 323,459 |
| CLIFFWATER CORPORATE LENDING I (CCLFX) 32,670.795 QTY | AT COST | 347,947 | 341,083 |
| DIAMOND HILL SHORT DUR SEC BD I (DHEIX) 69,918.603 QTY | AT COST | 665,379 | 698,487 |
| DODGE & COX INCOME (DODIX) 41,279.728 QTY | AT COST | 518,000 | 530,445 |
| DODGE & COX INTERNATIONAL STOCK (DODFX) 23,413.308 QTY | AT COST | 344,010 | 385,383 |
| FHLMC RA9270 5.5% DUE 06/01/53 72,000.000 QTY | AT COST | 57,573 | 58,379 |
| FHLMC SD7514 3.5% DUE 04/01/50 178,000.000 QTY | AT COST | 47,214 | 47,053 |
| FHLMC ZL9628 4.0% DUE 12/01/44 106,000.000 QTY | AT COST | 17,481 | 15,642 |
| FHLMC ZS3665 4.5% DUE 10/01/41 183,000.000 QTY | AT COST | 10,552 | 10,265 |
| FHLMC ZT0542 4.0% DUE 07/01/48 72,000.000 QTY | AT COST | 16,992 | 15,273 |
| FNMA PL BM5508 5.0% DUE 02/01/49 68,000.000 QTY | AT COST | 15,585 | 14,728 |
| FNMA PL CA0995 3.5% DUE 01/01/48 37,000.000 QTY | AT COST | 11,906 | 10,794 |
| FNMA PL CA1560 4.5% DUE 04/01/48 80,000.000 QTY | AT COST | 13,199 | 12,077 |
| FNMA PL CA3664 4.0% DUE 06/01/49 54,000.000 QTY | AT COST | 15,176 | 15,613 |
| FNMA PL CA4119 4.0% DUE 09/01/49 56,000.000 QTY | AT COST | 15,268 | 14,703 |
| FNMA PL CA4182 4.5% DUE 09/01/49 119,000.000 QTY | AT COST | 26,829 | 26,212 |
| FNMA PL CB3596 3.5% DUE 05/01/52 39,000.000 QTY | AT COST | 25,164 | 26,208 |
| FNMA PL FM1104 3.5% DUE 05/01/49 43,000.000 QTY | AT COST | 11,166 | 10,085 |
| FNMA PL FM5768 4.0% DUE 11/01/44 40,000.000 QTY | AT COST | 17,958 | 16,386 |
| FNMA PL FM7323 5.0% DUE 07/01/47 28,000.000 QTY | AT COST | 13,606 | 12,197 |
| FNMA PL FM7680 3.5% DUE 02/01/51 33,000.000 QTY | AT COST | 17,541 | 15,763 |
| FNMA PL FM9679 4.5% DUE 09/01/46 50,000.000 QTY | AT COST | 28,476 | 27,285 |
| FNMA PL FS1125 3.5% DUE 07/01/50 35,000.000 QTY | AT COST | 21,565 | 20,884 |
| FNMA PL FS1891 4.0% DUE 01/01/50 35,000.000 QTY | AT COST | 22,675 | 22,444 |
| FNMA PL FS2050 4.0% DUE 02/01/51 48,000.000 QTY | AT COST | 30,173 | 30,350 |
| FNMA PL FS2996 5.0% DUE 07/01/47 11,000.000 QTY | AT COST | 7,623 | 7,522 |
| FNMA PL FS6456 6.0% DUE 11/01/53 22,000.000 QTY | AT COST | 18,246 | 18,194 |
| FNMA PL FS7160 6.5% DUE 02/01/54 60,000.000 QTY | AT COST | 46,301 | 46,816 |
| FNMA PL FS9605 6.0% DUE 07/01/54 33,000.000 QTY | AT COST | 31,005 | 30,173 |
| FNMA PL MA5072 5.5% DUE 07/01/53 33,000.000 QTY | AT COST | 26,006 | 25,983 |
| GATEWAY Y (GTEYX) 4,828.303 QTY | AT COST | 117,765 | 246,292 |
| GNMA PL MA8874M 3.0% DUE 05/20/53 85,000.000 QTY | AT COST | 57,624 | 58,270 |
| ISHARES CORE S&P MID CAP (IJH) 10,570.819 QTY | AT COST | 392,422 | 697,674 |
| ISHARES GLOBAL (IGF) 7,162.000 QTY | AT COST | 257,899 | 439,460 |
| ISHARES RUSSELL 2000 (IWM) 2,516.000 QTY | AT COST | 122,224 | 619,339 |
| LEHMAN BROTHERS 4.375% 525ESC4G1 12,000.000 QTY | AT COST | 18 | 18 |
| OSTERWEIS STRATEGIC INCOME (OSTIX) 47,635.352 QTY | AT COST | 494,137 | 533,992 |
| SCHWAB US DIVIDEND (SCHD) 14,625.000 QTY | AT COST | 320,629 | 401,164 |
| VANGUARD FTSE DEVELOPED (VEA) 14,385.599 QTY | AT COST | 607,862 | 898,668 |
| VANGUARD FTSE EMERGING (VWO) 9,269.000 QTY | AT COST | 481,516 | 498,301 |
| VANGUARD GROWTH ETF (VUG) 803.000 QTY | AT COST | 399,108 | 391,752 |
| VANGUARD S&P 500 ETF (VOO) 3,909.000 QTY | AT COST | 599,721 | 2,451,451 |
| VANGUARD SHORT INF PROT (VTIP) 8,129.000 QTY | AT COST | 390,100 | 402,060 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,380 | 0 | 1,380 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES & MEMBERSHIPS | 95 | 0 | 95 | |
| INSURANCE | 750 | 0 | 750 | |
| POSTAGE | 342 | 0 | 342 | |
| SOFTWARE LICENSES | 4,187 | 0 | 4,187 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 49,730 | 49,730 | 0 | |
| FOUNDATION MANAGEMENT CONSULTING | 205,999 | 0 | 205,999 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 12,500 | 0 | 0 |