| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 00206RJY9 AT&T INC 2.75% 01 JU | ||
| 00287YBZ1 ABBVIE INC 2.6% 21 N | ||
| 06051GFM6 BANK OF AMERICA CORP | ||
| 20030NCT6 COMCAST CORP 4.15% 1 | ||
| 254687FQ4 WALT DISNEY COMPANY/ | ||
| 285512AD1 ELECTRONIC ARTS INC | ||
| 38143U8H7 GOLDMAN SACHS GROUP | ||
| 458140CG3 INTEL CORP 5.2% 10 F | ||
| 61746BEF9 MORGAN STANLEY 3.625 | ||
| 863667AH4 STRYKER CORP 3.375% | ||
| 025816CA5 AMERICAN EXPRESS CO | ||
| 46647PDY9 JPMORGAN CHASE & CO | ||
| 87264ACZ6 T-MOBILE USA INC 4.9 | ||
| 91324PEQ1 UNITEDHEALTH GROUP I |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CIBC ATLAS INCOME OPPORTUNITIE | 977,737 | 1,181,871 |
| VERSUS CAPITAL MULTI-MANAGER R | ||
| CIBC ATLAS DISCIPLINED EQUITY | 1,424,148 | 2,042,810 |
| ISHARES CORE S&P SMALL-CAP ETF | 358,007 | 532,998 |
| ISHARES CORE S&P 500 ETF | 597,256 | 1,575,362 |
| ISHARES RUSSELL MID-CAP ETF | 502,442 | 1,010,835 |
| MFS INSTITUTIONAL INTERNATIONA | 692,111 | 1,034,390 |
| HARDING LOEVNER INSTITUTEMERGI | ||
| MATTHEWS PACIFIC TIGER FUND- I | ||
| T ROWE PRICE INSTITUTIONAL FLO | ||
| HAMLIN HIGH DIVIDEND EQUITY FU | 2,078,826 | 2,810,858 |
| CHAMPLAIN MID CAP FUND - INS # | 893,623 | 906,267 |
| CIBC ATLAS ALL CAP GROWTH FUND | 1,371,691 | 1,718,931 |
| CREDIT SUISSE COMMODITY RETURN | ||
| TWEEDY BROWNE GLOBAL VALUE FUN | 780,360 | 749,134 |
| VERSUS CAPITAL REAL ASSETS FUN | ||
| COHEN & STEERS PREFERRED SECUR | ||
| VERSUS CAPITAL MULTI-MANAGER R | ||
| J P MORGAN EXCHANGE TRADED FD | ||
| CONESTOGA SMALL CAP FUND - INS | ||
| 00206RJY9 AT&T INC 2.75% 01 JU | 129,824 | 137,889 |
| 26969PAB4 EAGLE MATERIALS INC | 50,741 | 52,670 |
| 832696AX6 J M SMUCKER CO/THE 6 | 65,710 | 66,216 |
| 46647PDY9 JPMORGAN CHASE & CO | 47,128 | 48,309 |
| 55336VCA6 MPLX LP 4.8% 15 FEB | 50,050 | 50,583 |
| 91324PEQ1 UNITEDHEALTH GROUP I | 154,232 | 156,402 |
| 91282CJH5 US TREASURY INFLATIO | 108,100 | 109,458 |
| 91282CKQ3 US TREASURY NOTE/BON | 130,386 | 132,848 |
| 91282CMM0 US TREASURY NOTE/BON | 154,735 | 155,702 |
| 922031836 VANGUARD SHORT-TERM | 400,000 | 399,241 |
| 254687FQ4 WALT DISNEY CO/THE 3 | 72,345 | 74,411 |
| BANK OF AMERICA CORP VARIABLE | 50,338 | 50,229 |
| BOEING CO/THE 5.15% 01 MAY 203 | 65,698 | 65,825 |
| CENTENE CORP 4.25% 15 DEC 2027 | 100,626 | 101,399 |
| CVS HEALTH CORP 5.125% 21 FEB | 67,013 | 66,828 |
| EXPEDIA GROUP INC 3.8% 15 FEB | 33,757 | 33,812 |
| FREDDIE MAC POOL FR RR0001 4.5 | 158,423 | 158,552 |
| FREDDIE MAC POOL FR RR0036 4% | 168,370 | 168,187 |
| FREDDIE MAC POOL FR SB1698 5% | 166,444 | 166,429 |
| GLOBAL PAYMENTS INC 4.5% 15 NO | 68,032 | 68,129 |
| GOLDMAN SACHS GROUP INC/THE VA | 34,206 | 34,387 |
| HCA INC 5.625% 01 SEP 2028 | 101,167 | 101,123 |
| MORGAN STANLEY VARIABLE 4.889% | 33,506 | 33,475 |
| PLAINS ALL AMERICAN PIPELINE L | 66,780 | 67,032 |
| SOUTHERN CO/THE 5.7% 15 MAR 20 | 50,658 | 50,611 |
| UNITED STATES TREASURY NOTE/BO | 38,584 | 38,524 |
| JPMORGAN EQUITY PREMIUM INCOME | 499,831 | 506,288 |
| ISHARES MSCI EAFE ETF | 450,425 | 451,341 |
| EATON VANCE GLOBAL MACRO ABSOL | 499,716 | 522,762 |
| HARRISON STREET REAL ASSETS FU | 285,394 | 343,885 |
| HARRISON STREET REAL ESTATE FU | 480,811 | 435,325 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 3130AFFX0 FEDERAL HOME LOAN BA | |||
| 3135G0K36 FANNIE MAE 2.125% 24 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 00766Y513 CHAMPLAIN MID CAP FU | 760,413 | 0 | 0 |
| 00769G170 CIBC ALTAS ALL CAP G | 1,282,335 | 0 | 0 |
| 00769G451 CIBC ATLAS INC OPPOR | 671,394 | 0 | 0 |
| 00769G493 CIBC ATLAS DISC EQTY | 1,172,485 | 0 | 0 |
| 00769G741 HAMLIN HIGH DIVIDEND | 2,013,453 | 0 | 0 |
| XXX-XX-XXXX CONESTOGA SMALL CAP- | 343,218 | 0 | 0 |
| XXX-XX-XXXX EATON VANCE GLBL MAC | 299,716 | 0 | 0 |
| XXX-XX-XXXX ISHARES CORE S&P 500 | 597,256 | 0 | 0 |
| XXX-XX-XXXX ISHARES RUSSELL MID- | 502,442 | 0 | 0 |
| XXX-XX-XXXX ISHARES CORE S&P SMA | 358,007 | 0 | 0 |
| 46641Q332 JPMORGAN EQUITY PREM | 499,831 | 0 | 0 |
| XXX-XX-XXXX MFS INSTL INTL EQUIT | 682,880 | 0 | 0 |
| XXX-XX-XXXX TWEEDY BROWNE INTL V | 712,859 | 0 | 0 |
| 91282CFA4 US TREASURY N/B 3% 3 | 0 | 0 | |
| 91282CFT3 US TREASURY N/B 4% 3 | 150,027 | 150,022 | 151,964 |
| 91282CFU0 US TREASURY N/B 4.12 | 85,154 | 85,103 | 85,943 |
| 91282CFV8 US TREASURY N/B 4.12 | 262,838 | 283,166 | 287,252 |
| 91282CGU9 US TREASURY N/B 3.87 | 84,070 | 0 | 0 |
| 91282CHR5 US TREASURY N/B 4% 3 | 175,050 | 175,033 | 177,223 |
| 92532P207 VERSUS CAP RL EST FD | 498,831 | 0 | 0 |
| 92535N100 VERSUS CAP RL EST | 284,266 | 0 | 0 |
| 91282CFP1 US TREASURY N/B 4.25 | 173,694 | 0 | 0 |
| 91282CHW4 US TREASURY N/B 4.12 | 149,051 | 0 | 0 |
| 91282CHX2 US TREASURY N/B 4.37 | 152,393 | 151,829 | 153,170 |
| 91282CHY0 US TREASURY N/B 4.62 | 151,586 | 150,809 | 151,095 |
| 91282CJX0 US TREASURY N/B 4% 3 | 147,973 | 147,973 | 151,728 |
| Description | Amount |
|---|---|
| ADJ TO INCOME DUE TO TIMING | 44,890 |
| Description | Amount |
|---|---|
| MISCELLANEOUS | 68 |
| 2025 TAX EXT PMT | 17,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 6,234 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 7,500 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 3,818 | 3,818 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 920 | 920 | 0 |