| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 05569M830 BNY MELLON BOND FUND | AT COST | 242,049 | 221,968 |
| 05588L888 BNYM YLD ENHAN STRAT | |||
| 38145N220 GOLDMAN SACHS ABS RE | AT COST | 15,223 | 17,361 |
| 64128R608 NEUBERGER BERMAN LON | AT COST | 15,487 | 18,466 |
| 367829884 GATEWAY TR | AT COST | 12,532 | 16,904 |
| 464287168 ISHARES DJ SELECT DI | AT COST | 17,867 | 21,312 |
| 31618H283 FIDELITY ADV INTL SM | AT COST | 8,518 | 9,440 |
| 05588F709 BNY MELLON DEVELOPED | AT COST | 9,388 | 7,989 |
| 464287507 ISHARES TR S&P MIDCA | |||
| 464287804 ISHARES TR S & P SMA | |||
| 464287200 ISHARES CORE S&P 500 | AT COST | 147,581 | 248,633 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 11,145 | 15,029 |
| 46434G764 ISHARES MSCI EMERGIN | AT COST | 10,732 | 15,626 |
| 00766Y513 CHAMPLAIN MID CAP FU | |||
| 00771X419 G Q G PART EMERG MKT | AT COST | 12,660 | 13,083 |
| 05587K857 BNYM INTL STCK-Y | AT COST | 18,593 | 16,549 |
| 464287457 ISHARES 1-3 YEAR TRE | AT COST | 41,192 | 41,493 |
| 64122Q705 NEUBERGER BERMAN INT | AT COST | 11,607 | 14,066 |
| 74925K581 BOSTON P LNG/SHRT RE | |||
| 14064D774 FULLTHALER BEH S/C G | AT COST | 12,785 | 13,907 |
| 14949P208 CAUSEWAY INTL VALUE | AT COST | 18,142 | 19,455 |
| 46641Q332 JPMORGAN EQUITY PREM | AT COST | 17,288 | 18,088 |
| 47803W703 J H III DISC MID CAP | AT COST | 26,697 | 25,215 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 26,034 | 23,669 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 2,946 | 2,946 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 3,081 | 3,081 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 244 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 200 | 0 | 200 | |
| STATE INCOME TAXES - PRINCIPAL | 35 | 0 | 35 |
| Description | Amount |
|---|---|
| ROUNDING | 3 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 154 | 154 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 57 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 452 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 115 | 115 | 0 |