| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 05587N703 BNY MELLON DYNAMIC V | AT COST | 94,379 | 121,161 |
| 05588Q507 BNYM RESEARCH GROWTH | AT COST | 100,469 | 118,025 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 97,411 | 137,768 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 221,516 | 369,868 |
| 05588F709 BNY MELLON DEVELOPED | AT COST | 13,735 | 12,441 |
| 464287804 ISHARES TR S & P SMA | |||
| 00771X419 G Q G PART EMERG MKT | AT COST | 25,498 | 32,875 |
| 31618H283 FIDELITY ADV INTL SM | AT COST | 14,522 | 18,501 |
| 464287507 ISHARES CORE S&P MID | AT COST | 43,920 | 63,690 |
| 64128R608 NEUBERGER BERMAN LON | AT COST | 24,500 | 30,215 |
| 00766Y513 CHAMPLAIN MID CAP FU | AT COST | 49,214 | 50,859 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 28,084 | 33,232 |
| 46434G764 ISHARES MSCI EMERGIN | AT COST | 28,892 | 37,067 |
| 14064D774 FULLTHALER BEH S/C G | AT COST | 24,000 | 23,060 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 866 | 0 | 866 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 25 |
| ROUNDING | 3 |
| RECOVERY OF GRANTS PAID | 5,850 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 9,201 | 5,520 | 3,680 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 349 | 349 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 52 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 592 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 305 | 305 | 0 |