| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 05569M830 BNY MELLON BOND FUND | AT COST | 1,011,000 | 927,391 |
| 05588L888 BNYM YLD ENHAN STRAT | |||
| 367829884 GATEWAY TR | AT COST | 90,647 | 124,724 |
| 31618H283 FIDELITY ADV INTL SM | AT COST | 73,985 | 81,624 |
| 38145N220 GOLDMAN SACHS ABS RE | AT COST | 95,473 | 108,983 |
| 64128R608 NEUBERGER BERMAN LON | AT COST | 115,601 | 136,181 |
| 05588F709 BNY MELLON DEVELOPED | AT COST | 61,129 | 53,250 |
| 464287804 ISHARES TR S & P SMA | |||
| 464287507 ISHARES TR S&P MIDCA | |||
| 01988X408 ALLSPRING GLO LNG/SH | |||
| 464287200 ISHARES CORE S&P 500 | AT COST | 1,418,166 | 2,359,618 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 98,247 | 132,490 |
| 46434G764 ISHARES MSCI EMERGIN | AT COST | 92,698 | 134,967 |
| 00766Y513 CHAMPLAIN MID CAP FU | |||
| 00771X419 G Q G PART EMERG MKT | AT COST | 111,555 | 115,289 |
| 05587K857 BNYM INTL STCK-Y | AT COST | 167,070 | 148,604 |
| 464287457 ISHARES 1-3 YEAR TRE | AT COST | 172,688 | 173,922 |
| 64122Q705 NEUBERGER BERMAN INT | AT COST | 100,378 | 121,813 |
| 14064D774 FULLTHALER BEH S/C G | AT COST | 110,363 | 120,389 |
| 14949P208 CAUSEWAY INTL VALUE | AT COST | 163,031 | 174,685 |
| 46641Q332 JPMORGAN EQUITY PREM | AT COST | 127,474 | 133,369 |
| 47803W703 J H III DISC MID CAP | AT COST | 241,396 | 228,084 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 233,515 | 212,306 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 3,640 | 3,640 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 1,514 |
| ROUNDING | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE INCOME TAXES - PRINCIPAL | 70 | 0 | 70 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 99 | 0 |
| Description | Amount |
|---|---|
| RECOVERY OF GRANTS PAID | 12,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,352 | 1,352 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 926 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,001 | 1,001 | 0 |