| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 464287655 ISHARES RUSSELL 2000 | AT COST | 509,659 | 1,299,878 |
| 464287200 ISHARES S&P 500 INDE | AT COST | 3,913,018 | 8,872,343 |
| 464287507 ISHARES TR S&P MIDCA | AT COST | 659,843 | 1,652,478 |
| 922908736 VANGUARD INDEX TR | AT COST | 1,554,196 | 5,560,813 |
| 464287234 ISHARES MSCI EMERGIN | AT COST | 179,023 | 413,360 |
| 05569M368 BNY MELLON CORP BOND | AT COST | 8,287 | 9,409 |
| 6174824M3 MORGAN STANLEY | AT COST | 74,951 | 75,425 |
| 65473QBE2 NISOURCE FINANCE COR | AT COST | 26,113 | 28,348 |
| 68323AFC3 PROVINCE OF ONTARIO | AT COST | 52,418 | 54,094 |
| 780082AD5 ROYAL BANK OF CANADA | AT COST | 66,536 | 70,832 |
| 84756NAF6 SPECTRA ENERGY PARTN | AT COST | 20,898 | 22,054 |
| 89236TCF0 TOYOTA MOTOR CREDIT | |||
| 912828X39 U S TREASURY INFLAT | |||
| 9128285M8 U S TREASURY NOTE | AT COST | 55,409 | 59,199 |
| 9128286B1 US TREASURY NOTE | AT COST | 21,408 | 22,959 |
| 053015AD5 AUTOMATIC DATA PROCE | |||
| 126650CW8 CVS HEALTH CORP | |||
| 134429BE8 CAMPBELL SOUP CO | AT COST | 7,296 | 7,474 |
| 172967JT9 CITIGROUP INC | AT COST | 86,771 | 91,465 |
| 21684AAF3 COOPERATIEVE RABOBAN | AT COST | 68,313 | 73,460 |
| 377372AL1 GLAXOSMITHKLINE CAPI | AT COST | 47,060 | 48,211 |
| 682680AS2 ONEOK INC | AT COST | 26,202 | 27,876 |
| 69371RN93 PACCAR FINANCIAL COR | AT COST | 25,299 | 25,086 |
| 845437BR2 SOUTHWESTERN ELECTRI | AT COST | 27,419 | 29,373 |
| 86562MAQ3 SUMITOMO MITSUI FINL | AT COST | 30,485 | 31,102 |
| 912828L57 UNITED STATES TREAS | AT COST | 125,375 | 128,530 |
| 912828V49 U S TREASURY INFLATI | AT COST | 92,606 | 102,239 |
| 9128282D1 UNITED STATES TREAS | AT COST | 99,093 | 103,266 |
| 9128286T2 UNITED STATES TREAS | AT COST | 160,529 | 169,524 |
| 05587K832 BNYM US EQUITY FUND- | AT COST | 1,570,926 | 2,574,857 |
| 00724FAB7 ADOBE SYSTEMS INC | |||
| 037833DM9 APPLE INC | AT COST | 54,839 | 57,720 |
| 05565QCB2 BP CAPITAL MARKETS P | AT COST | 45,679 | 46,762 |
| 174610AK1 CITIZENS FINANCIAL G | |||
| 24422ETV1 JOHN DEERE | AT COST | 45,415 | 46,527 |
| 26078JAB6 DOWDUPONT INC | AT COST | 37,366 | 38,613 |
| 45866FAC8 INTERCONTINENTALEXCH | |||
| 701094AM6 PARKER-HANNIFIN CORP | AT COST | 25,352 | 26,812 |
| 891906AE9 TOTAL SYSTEM SERVICE | AT COST | 31,657 | 32,444 |
| 89236TGL3 TOYOTA MOTOR CREDIT | AT COST | 35,105 | 36,877 |
| 912828G38 U S TREASURY NOTE | AT COST | 112,936 | 118,500 |
| 912828S27 UNITED STATES TREAS | |||
| 912828W55 UNITED STATES TREAS | |||
| 9128285V8 UNITED STATES TREAS | |||
| 9128286H8 UNITED STATES TREAS | AT COST | 71,140 | 71,884 |
| 92343VDD3 VERIZON COMMUNICATIO | AT COST | 82,005 | 87,662 |
| 05588E850 BNY MELLON HIGH YIEL | AT COST | 1,522,301 | 1,535,112 |
| 06367WHH9 BANK OF MONTREAL | AT COST | 72,931 | 75,923 |
| 337738AU2 FISERV INC | AT COST | 36,929 | 39,965 |
| 78355HKM0 RYDER SYSTEM INC | |||
| 90265EAL4 U D R INC | AT COST | 25,659 | 27,440 |
| 912828J27 U S TREASURY NOTE | AT COST | 76,308 | 80,300 |
| 912828R36 U S TREASURY NOTE | AT COST | 156,812 | 165,039 |
| 912828XQ8 U S TREASURY NOTE | AT COST | 151,509 | 154,418 |
| 9128285P1 US TREASURY NOTE | AT COST | 159,620 | 161,801 |
| 9128286A3 U S TREASURY BOND | AT COST | 52,580 | 55,688 |
| 00287YAX7 ABBVIE INC | AT COST | 46,047 | 47,314 |
| 064159KT2 B N S 2.5 1/8/21 | |||
| 225433AM3 CREDIT SUISSE GP FUN | |||
| 278642AR4 EBAY INC | |||
| 370334CC6 GENERAL MILLS 3 | AT COST | 25,393 | 25,407 |
| 594918BJ2 MICROSOFT CORP | AT COST | 74,643 | 78,256 |
| 82481LAD1 SHIRE ACQ INV IRELAN | AT COST | 36,388 | 39,154 |
| 912828T26 UNITED STATES TREAS | AT COST | 74,402 | 77,522 |
| 912828V98 UNITED STATES TREAS | AT COST | 77,680 | 82,901 |
| 912828YB0 UNITED STATES TREASU | AT COST | 117,611 | 128,372 |
| 912828YG9 UNITED STATES TREAS | AT COST | 149,095 | 159,914 |
| 00206RCN0 AT&T INC | |||
| 092113AR0 BLACK HILLS CORP | AT COST | 35,311 | 38,164 |
| 13063DGB8 CALIFORNIA ST | AT COST | 15,880 | 16,759 |
| 34074GDH4 FLORIDA ST HURRICANE | |||
| 458140AQ3 INTEL CORP | |||
| 46625HJJ0 JPMORGAN CHASE & CO | AT COST | 72,636 | 74,816 |
| 539439AP4 LLOYDS BANKING GROUP | AT COST | 40,687 | 41,790 |
| 68389XBB0 ORACLE CORP | |||
| 744573AL0 PUBLIC SERVICE ENTER | AT COST | 25,383 | 26,057 |
| 80282KAD8 SANTANDER HOLDINGS U | |||
| 87938WAR4 TELEFONICA EMISIONES | AT COST | 32,275 | 32,798 |
| 912828SA9 US TREAS-CPI | |||
| 912828YQ7 UNITED STATES TREAS | AT COST | 99,211 | 106,648 |
| 9128283U2 UNITED STATES TREAS | AT COST | 40,953 | 41,862 |
| 9128284H0 UNITED STATES INFLA | AT COST | 90,064 | 93,820 |
| 9128284U1 U S TREASURY NOTE | AT COST | 129,229 | 132,695 |
| 05588F709 BNYM GLBL RL EST SEC | AT COST | 313,586 | 363,319 |
| 06051GFP9 BANK OF AMERICA CORP | AT COST | 69,048 | 73,274 |
| 464287598 ISHARES RUSSELL 1000 | AT COST | 728,301 | 752,015 |
| 717081ER0 PFIZER INC | AT COST | 30,618 | 30,901 |
| 912828X88 UNITED STATES TREASU | AT COST | 36,349 | 39,040 |
| 9128285Z9 U S TREASURY BOND | AT COST | 77,616 | 80,356 |
| 91324PCC4 UNITEDHEALTH GROUP I | AT COST | 35,878 | 37,016 |
| 031162BG4 AMGEN INC | |||
| 25470DAL3 DISCOVERY COMMUNICAT | AT COST | 33,865 | 35,379 |
| 369550BE7 GENERAL DYNAMICS COR | AT COST | 45,801 | 45,433 |
| 63946BAE0 NBC UNIVERSAL MEDIA | |||
| 655044AP0 NOBLE ENERGY INC | |||
| 912828T91 U S TREASURY NOTE | AT COST | 125,109 | 130,220 |
| 9128284A5 UNITED STATES TREAS | AT COST | 103,107 | 105,363 |
| 94106LBA6 WASTE MANAGEMENT INC | AT COST | 47,250 | 49,267 |
| 02665WBG5 HNDA 1.7 09/09/21 CO | AT COST | 44,964 | 45,423 |
| 035240AQ3 ANHEUSER-BUSCH INBEV | AT COST | 45,939 | 49,396 |
| 05587K857 BNYM INTL STCK-Y | AT COST | 2,683,633 | 3,407,942 |
| 14913Q3A5 CATERPILLAR FINANCIA | AT COST | 30,038 | 30,836 |
| 38141GWM2 GOLDMAN SACHS GR INC | AT COST | 55,934 | 57,125 |
| 91412HFG3 UNIVERSITY OF CALIFO | AT COST | 44,697 | 46,126 |
| 912828ZR4 UNITED STATES TREAS | AT COST | 99,896 | 100,020 |
| 3136G4H63 FEDERAL NATL MTG ASS | AT COST | 70,000 | 69,822 |
| 822582CF7 SHELL INTERNATIONAL | AT COST | 24,945 | 26,813 |
| 912828ZE3 U S TREASURY NOTE | AT COST | 145,113 | 145,867 |
| 22160KAP0 COSTCO WHOLESALE COR | AT COST | 39,855 | 40,988 |
| 912828ZX1 UNITED STATES TREAS | AT COST | 19,985 | 20,003 |
| 064159TE6 BANK OF NOVA SCOTIA | AT COST | 39,950 | 41,310 |
| 3134GWND4 FREDDIE MAC | AT COST | 70,000 | 69,675 |
| 872540AV1 T J X COS I 1.15% 5/ | AT COST | 49,904 | 50,253 |
| 68389XBT1 ORACLE CORP | AT COST | 65,494 | 69,859 |
| 254687FX9 WALT DISNEY COMPANY/ | AT COST | 32,081 | 32,889 |
| 023135BQ8 AMAZON.COM INC 0.8% | AT COST | 34,986 | 35,513 |
| 87612EBL9 TARGET CORP | AT COST | 24,959 | 26,762 |
| 548661DX2 LOWE'S COS INC 1.3% | AT COST | 29,979 | 30,265 |
| 912828ZT0 UNITED STATES TREAS | AT COST | 259,350 | 259,503 |
| 80283LAY9 SANTANDER UK PLC | AT COST | 34,983 | 36,165 |
| 00766Y513 CHAMPLAIN MID CAP FU | AT COST | 1,200,000 | 1,272,030 |
| 110122DN5 BRISTOL-MYERS SQUIBB | AT COST | 24,960 | 25,172 |
| 278642AV5 EBAY INC | AT COST | 29,974 | 31,538 |
| 73358W4V3 PORT AUTHORITY OF NE | AT COST | 25,000 | 25,373 |
| 912828ZN3 UNITED STATES TREAS | AT COST | 75,009 | 74,813 |
| 00206RKG6 AT&T INC | AT COST | 75,993 | 76,522 |
| 912828ZB9 TREASURY NOTE | AT COST | 87,427 | 88,144 |
| 91282CAM3 UNITED STATES TREAS | AT COST | 89,930 | 89,659 |
| 57582PWK2 MASSACHUSETTS ST | AT COST | 20,633 | 20,713 |
| 341271AE4 STATE BOARD OF ADMIN | AT COST | 40,000 | 41,520 |
| 031162CT5 AMGEN INC | AT COST | 35,372 | 37,520 |
| 912828Z94 UNITED STATES TREAS | AT COST | 42,820 | 42,317 |
| 00914AAF9 AIR LEASE CORP | AT COST | 29,689 | 31,057 |
| 78355HKQ1 RYDER SYSTEM INC | AT COST | 28,722 | 28,968 |
| 912828ZJ2 US TREAS-CPI INFLAT | AT COST | 62,833 | 65,065 |
| 912828ZC7 TREASURY NOTE | AT COST | 5,199 | 5,176 |
| 91282CAW1 UNITED STATES TREAS | AT COST | 50,045 | 50,141 |
| 11135FBC4 BROADCOM INC | AT COST | 28,604 | 28,649 |
| 126650DM9 CVS HEALTH CORP 1.3% | AT COST | 39,575 | 40,186 |
| 225433AC5 CREDIT SUISSE GROUP | AT COST | 53,468 | 55,511 |
| 3134GV6X1 FEDERAL HOME LN MTG | AT COST | 55,000 | 54,993 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NON-ALLOCABLE LEGAL FEES | 24,487 | 24,487 |
| Description | Amount |
|---|---|
| ROC ADJ OF CY SALES | 270 |
| PURCHASE OF ACCRUED INTEREST CARRYOVER | 344 |
| COST BASIS ADJUSTMENT | 278 |
| Description | Amount |
|---|---|
| PY POAI CARRYOVER | 23,963 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 6,262 | 6,262 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 23,276 | 0 | 0 | |
| FEDERAL ESTIMATES - INCOME | 11,484 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 282 | 282 | 0 |