| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 05588F709 BNYM GLBL RL EST SEC | AT COST | 11,136 | 12,438 |
| 05588E850 BNY MELLON HIGH YIEL | AT COST | 4,045 | 4,223 |
| 05589K400 BNYM FLTNG RT INC-Y | AT COST | 7,561 | 7,775 |
| 87234N765 TCW EMERGING MARKETS | AT COST | 12,695 | 11,960 |
| 464287200 ISHARES S&P 500 INDE | AT COST | 368,775 | 544,778 |
| 05587K857 BNYM INTL STCK-Y | AT COST | 40,563 | 39,487 |
| 00766Y513 CHAMPLAIN MID CAP FU | AT COST | 46,953 | 43,811 |
| 13161P862 CALVERT SMALL CAP FU | |||
| 00771X419 G Q G PART EMERG MKT | AT COST | 26,264 | 25,262 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 54,379 | 60,434 |
| 14064D873 F&T BHVRL SM CAP EQ- | AT COST | 22,131 | 27,383 |
| 233203421 DFA EMERG MKTS CORE | AT COST | 24,672 | 24,202 |
| 14949P208 CAUSEWAY CAP MGMT TR | AT COST | 12,805 | 14,722 |
| 31618H283 FIDELITY ADV INTL SM | AT COST | 18,524 | 21,281 |
| 464287226 ISHARES BARCLAYS AGG | AT COST | 214,612 | 217,978 |
| 464287507 ISHARES TR S&P MIDCA | AT COST | 58,160 | 58,779 |
| 47803W406 JOHN HANCOCK III-DIS | |||
| 05569M830 BNY MELLON BOND FD C | AT COST | 69,875 | 69,653 |
| 13161P672 CALVERT SMALL CAP FU | AT COST | 10,806 | 12,050 |
| 14064D774 FULLTHALER BEH S/C G | AT COST | 1,494 | 1,703 |
| 464287457 ISHARES 1-3 YEAR TRE | AT COST | 8,510 | 8,513 |
| 464287804 ISHARES TR S & P SMA | AT COST | 3,012 | 2,740 |
| 46434G764 ISHARES MSCI EMERGIN | AT COST | 8,007 | 8,353 |
| 47803W703 J H III DISC MID CAP | AT COST | 15,068 | 16,171 |
| 64122Q705 NEUBERGER BERMAN INT | AT COST | 5,819 | 5,527 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 3,000 | 0 | 3,000 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 2 |
| ROUNDING | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 260 | 260 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 5 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 276 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 111 | 111 | 0 |