| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 464287655 ISHARES RUSSELL 2000 | AT COST | 509,659 | 1,330,707 |
| 464287200 ISHARES S&P 500 INDE | AT COST | 6,137,128 | 13,796,343 |
| 464287507 ISHARES TR S&P MIDCA | AT COST | 521,883 | 1,576,984 |
| 922908736 VANGUARD INDEX TR | |||
| 464287234 ISHARES MSCI EMERGIN | |||
| 05569M368 BNY MELLON CORP BOND | AT COST | 83,796 | 86,913 |
| 68323AFC3 PROVINCE OF ONTARIO | AT COST | 26,209 | 24,955 |
| 780082AD5 ROYAL BANK OF CANADA | AT COST | 48,498 | 44,619 |
| 84756NAF6 SPECTRA ENERGY PARTN | AT COST | 30,554 | 29,318 |
| 9128285M8 U S TREASURY NOTE | AT COST | 102,767 | 96,602 |
| 9128286B1 US TREASURY NOTE | AT COST | 21,408 | 18,830 |
| 172967JT9 CITIGROUP INC | AT COST | 74,783 | 69,094 |
| 21684AAF3 COOPERATIEVE RABOBAN | AT COST | 71,753 | 67,018 |
| 682680AS2 ONEOK INC | AT COST | 26,202 | 24,280 |
| 845437BR2 SOUTHWESTERN ELECTRI | AT COST | 27,419 | 24,183 |
| 912828V49 U S TREASURY INFLATI | AT COST | 139,003 | 133,135 |
| 9128286T2 UNITED STATES TREAS | AT COST | 154,268 | 139,032 |
| 05587K832 BNYM US EQUITY FUND- | |||
| 701094AM6 PARKER-HANNIFIN CORP | AT COST | 25,352 | 24,672 |
| 891906AE9 TOTAL SYSTEM SERVICE | |||
| 89236TGL3 TOYOTA MOTOR CREDIT | AT COST | 44,729 | 43,894 |
| 912828G38 U S TREASURY NOTE | |||
| 92343VDD3 VERIZON COMMUNICATIO | AT COST | 75,585 | 71,435 |
| 05588E850 BNY MELLON HIGH YIEL | |||
| 06367WHH9 BANK OF MONTREAL | AT COST | 76,908 | 74,789 |
| 337738AU2 FISERV INC | AT COST | 45,950 | 42,337 |
| 90265EAL4 U D R INC | |||
| 912828J27 U S TREASURY NOTE | |||
| 912828R36 U S TREASURY NOTE | AT COST | 59,200 | 56,611 |
| 00287YAX7 ABBVIE INC | |||
| 594918BJ2 MICROSOFT CORP | AT COST | 26,477 | 24,402 |
| 82481LAD1 SHIRE ACQ INV IRELAN | AT COST | 50,393 | 48,101 |
| 912828V98 UNITED STATES TREAS | AT COST | 77,680 | 71,198 |
| 912828YB0 UNITED STATES TREASU | AT COST | 93,000 | 88,973 |
| 912828YG9 UNITED STATES TREAS | |||
| 092113AR0 BLACK HILLS CORP | AT COST | 35,311 | 31,444 |
| 13063DGB8 CALIFORNIA ST | AT COST | 10,587 | 9,829 |
| 46625HJJ0 JPMORGAN CHASE & CO | |||
| 05588F709 BNYM GLBL RL EST SEC | AT COST | 354,134 | 373,539 |
| 06051GFP9 BANK OF AMERICA CORP | AT COST | 77,646 | 73,729 |
| 464287598 ISHARES RUSSELL 1000 | AT COST | 1,231,353 | 1,454,200 |
| 25470DAL3 DISCOVERY COMMUNICAT | AT COST | 43,664 | 39,885 |
| 035240AQ3 ANHEUSER-BUSCH INBEV | AT COST | 55,792 | 50,777 |
| 05587K857 BNYM INTL STCK-Y | AT COST | 1,500,015 | 2,092,188 |
| 91412HFG3 UNIVERSITY OF CALIFO | AT COST | 44,697 | 38,034 |
| 3136G4H63 FEDERAL NATL MTG ASS | AT COST | 70,000 | 65,764 |
| 912828ZE3 U S TREASURY NOTE | AT COST | 125,098 | 112,339 |
| 22160KAP0 COSTCO WHOLESALE COR | AT COST | 48,038 | 42,831 |
| 064159TE6 BANK OF NOVA SCOTIA | |||
| 3134GWND4 FREDDIE MAC | AT COST | 70,000 | 65,867 |
| 872540AV1 T J X COS I 1.15% 5/ | AT COST | 62,568 | 56,839 |
| 68389XBT1 ORACLE CORP | AT COST | 64,232 | 62,835 |
| 254687FX9 WALT DISNEY COMPANY/ | AT COST | 44,793 | 40,038 |
| 023135BQ8 AMAZON.COM INC 0.8% | AT COST | 48,871 | 47,369 |
| 87612EBL9 TARGET CORP | AT COST | 34,480 | 33,937 |
| 548661DX2 LOWE'S COS INC 1.3% | AT COST | 38,392 | 35,140 |
| 912828ZT0 UNITED STATES TREAS | AT COST | 174,563 | 164,808 |
| 80283LAY9 SANTANDER UK PLC | |||
| 00766Y513 CHAMPLAIN MID CAP FU | AT COST | 1,200,000 | 1,207,003 |
| 110122DN5 BRISTOL-MYERS SQUIBB | AT COST | 29,502 | 27,995 |
| 278642AV5 EBAY INC | AT COST | 49,776 | 48,052 |
| 73358W4V3 PORT AUTHORITY OF NE | |||
| 912828ZN3 UNITED STATES TREAS | AT COST | 50,006 | 44,631 |
| 00206RKG6 AT&T INC | AT COST | 73,538 | 66,788 |
| 912828ZB9 TREASURY NOTE | AT COST | 51,428 | 45,799 |
| 91282CAM3 UNITED STATES TREAS | AT COST | 24,980 | 23,281 |
| 341271AE4 STATE BOARD OF ADMIN | AT COST | 40,000 | 36,216 |
| 031162CT5 AMGEN INC | AT COST | 44,411 | 41,842 |
| 00914AAF9 AIR LEASE CORP | AT COST | 39,135 | 38,591 |
| 78355HKQ1 RYDER SYSTEM INC | AT COST | 28,722 | 24,802 |
| 912828ZC7 TREASURY NOTE | |||
| 225433AC5 CREDIT SUISSE GROUP | |||
| 24422EVR7 JOHN DEERE CAPITAL C | AT COST | 53,875 | 50,651 |
| 02665WDZ1 AMERICAN HONDA FINAN | AT COST | 48,897 | 45,939 |
| 579780AR8 MCCORMICK & CO 0.9% | AT COST | 47,339 | 46,030 |
| 91282CCB5 UNITED STATES TREAS | AT COST | 41,309 | 34,311 |
| 04636NAA1 ASTRAZENECA FINANCE | AT COST | 39,031 | 37,013 |
| 38141GYM0 GOLDMAN SACHS GROUP | AT COST | 67,707 | 64,037 |
| 91282CBJ9 UNITED STATES TREAS | AT COST | 99,602 | 88,164 |
| 3130ALZS6 FEDERAL HOME LOAN BA | AT COST | 60,000 | 57,895 |
| 64990FD76 NEW YORK ST DORM | AT COST | 40,000 | 36,076 |
| 91282CCV1 U S TREASURY NOTE | AT COST | 49,363 | 44,145 |
| 02666TAC1 AMERICAN HOMES 4 REN | |||
| 404280CX5 HSBC HOLDINGS PLC 2. | AT COST | 38,887 | 36,715 |
| 369550BN7 GENERAL DYNAMICS COR | AT COST | 52,950 | 50,854 |
| 14913R2K2 CATERPILLAR FINL SER | AT COST | 33,950 | 32,432 |
| 91282CAQ4 UNITED STATES TREASU | |||
| 69371RR24 PACCAR FINANCIAL COR | AT COST | 29,965 | 29,867 |
| 87264ABD6 T-MOBILE USA INC | AT COST | 47,755 | 43,647 |
| 444859BP6 HUMANA INC | |||
| 91324PEC2 UNITEDHEALTH GROUP I | AT COST | 43,955 | 41,657 |
| 91282CDK4 U S TREASURY NOTE | |||
| 91282CDQ1 WI TREASURY N/B | AT COST | 134,742 | 124,612 |
| 036752AJ2 ANTHEM INC | AT COST | 51,565 | 48,557 |
| 91282CCS8 U S TREASURY NOTE | AT COST | 48,758 | 41,373 |
| 91282CFB2 U S TREASURY NOTE | AT COST | 121,099 | 119,990 |
| 91282CFY2 US TREASURY N/B | AT COST | 74,112 | 74,857 |
| 91282CFV8 U S TREASURY NOTE | AT COST | 83,468 | 81,318 |
| 91282CEP2 WI TREASURY SEC. | AT COST | 59,318 | 55,598 |
| 91282CAT8 WI TREASURY N/B .250 | AT COST | 26,644 | 27,866 |
| 3130ARAB7 FEDERAL HOME LOAN BA | |||
| 3133ENUH1 FEDERAL FARM CREDIT | AT COST | 65,000 | 63,309 |
| 037833CJ7 APPLE INC | AT COST | 69,522 | 68,181 |
| 91282CFC0 U S TREASURY NOTE | AT COST | 78,216 | 74,913 |
| 91282CEF4 US TREASURY N/B | AT COST | 29,431 | 28,672 |
| 38378BT82 GOVERNMENT NATIONAL | AT COST | 25,802 | 22,615 |
| 126650CX6 C V S HEALTH CORP | AT COST | 44,935 | 44,237 |
| 91282CFE6 U S TREASURY NOTE | AT COST | 145,405 | 147,012 |
| 91282CEG2 WI TREASURY SEC. | |||
| 464287614 ISHARES RUSSELL 1000 | AT COST | 1,675,350 | 2,273,775 |
| 912828X70 UNITED STATES TREAS | |||
| 91282CFJ5 WI TREASURY SEC. | AT COST | 145,179 | 144,065 |
| 3134GXS54 FREDDIE MAC | AT COST | 60,014 | 59,204 |
| 91282CFQ9 US TREASURY NOTE | |||
| 91282CDJ7 U S TREASURY NOTE | AT COST | 63,487 | 53,965 |
| 025816CV9 AMERICAN EXPRESS CO | AT COST | 54,691 | 54,578 |
| 3130ARDV0 FEDERAL HOME BANK LO | AT COST | 65,000 | 62,616 |
| 91282CEQ0 WI TREASURY SEC. | AT COST | 202,227 | 200,148 |
| 00287YBX6 ABBVIE INC 3.2% 11/2 | AT COST | 50,767 | 51,413 |
| 00771X419 G Q G PART EMERG MKT | AT COST | 700,000 | 759,613 |
| 037833100 APPLE COMPUTER INC C | AT COST | 3,287,805 | 5,040,820 |
| 040337842 ARIEL FUND-INS | AT COST | 1,000,000 | 1,067,940 |
| 04045F592 ARISTOTLE FLTNG RT I | AT COST | 1,518,880 | 1,531,766 |
| 097023CY9 BOEING CO | AT COST | 24,569 | 25,450 |
| 11134LAH2 BROADCOM CRP / CAYMN | AT COST | 38,276 | 39,036 |
| 13161P862 CALVERT SMALL CAP FU | AT COST | 1,000,000 | 1,098,037 |
| 14949P208 CAUSEWAY CAP MGMT TR | AT COST | 500,000 | 520,490 |
| 233203421 DFA EMERG MKTS CORE | AT COST | 609,182 | 646,542 |
| 3132CW5R1 FHLMC SB0856 | AT COST | 47,345 | 48,289 |
| 44134R735 HOTCHKIS & WILEY HIG | AT COST | 500,000 | 519,269 |
| 46434G764 ISHARES MSCI EMERGIN | AT COST | 702,999 | 775,740 |
| 46647PCW4 JPMORGAN CHASE & CO | AT COST | 64,734 | 65,859 |
| 47803W406 JOHN HANCOCK III-DIS | AT COST | 1,043,206 | 1,118,791 |
| 532457108 ELI LILLY & CO COM | AT COST | 337,560 | 904,109 |
| 594918104 MICROSOFT CORP COM | AT COST | 3,320,329 | 4,955,455 |
| 61744YAP3 MORGAN STANLEY | AT COST | 46,054 | 47,684 |
| 67066G104 NVIDIA CORP | AT COST | 826,503 | 2,338,429 |
| 716973AE2 PFIZER INVESTMENT EN | AT COST | 34,710 | 35,079 |
| 902613AX6 UBS GROUP AG | AT COST | 63,110 | 58,779 |
| 91282CFZ9 U S TREASURY NOTE | AT COST | 74,964 | 74,842 |
| 91282CGB1 US TREASURY N/B | AT COST | 75,987 | 74,868 |
| 91282CGC9 US TREASURY N/B | AT COST | 70,798 | 69,885 |
| 91282CGL9 US TREASURY NOTE | AT COST | 117,869 | 119,452 |
| 91282CGM7 UNITED STATES TREAS | AT COST | 100,972 | 101,822 |
| 91282CHB0 U S TREASURY N/B | AT COST | 97,568 | 98,840 |
| 91282CHC8 US TREASURY N/B | AT COST | 183,722 | 182,341 |
| 91282CHF1 UNITED STATES TREAS | AT COST | 97,321 | 99,113 |
| 91282CHT1 U S ETREASURY NOTE | AT COST | 397,873 | 409,488 |
| 91282CHW4 U S TREASURY NOTE | AT COST | 149,328 | 151,881 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 14,091 | 14,091 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 2,541 | 2,541 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 12,275 |
| CY PURCHASE OF ACCRUED INTEREST | 1,826 |
| CY PENDING SALES | 27 |
| PY RETURN OF CAPITAL ADJUSTMENT | 161 |
| GRANT REVERSED AFTER YEAR END | 555,000 |
| FMV/COST ADJ OF CONTRIBUTED ASSETS | 4,280,642 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 8,000 | 0 | 8,000 | |
| INVESTMENT EXPENSES-DIVIDEND I | 76 | 76 | 0 |
| Description | Amount |
|---|---|
| PY PURCHASE OF ACCRUED INTEREST | 513 |
| RETURN OF GRANTS | 1,000 |
| Name | Address |
|---|---|
| CAHOUET FRANK FBO ANN GST |
C/O BNY MELLON NA PO BOX 185 PITTSBURGH,PA152300185 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 7,947 | 7,947 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 20,500 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 20,736 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,804 | 1,804 | 0 |