| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 05569M830 BNY MELLON BOND FD C | AT COST | 430,072 | 408,684 |
| 05588L888 BNYM YLD ENHAN STRAT | |||
| 38145N220 GOLDMAN SACHS ABS RE | AT COST | 25,825 | 29,633 |
| 464287200 ISHARES S&P 500 INDE | AT COST | 236,975 | 388,194 |
| 05588F709 BNYM GLBL RL EST SEC | AT COST | 15,549 | 13,924 |
| 464287804 ISHARES TR S & P SMA | |||
| 464287168 ISHARES DJ SELECT DI | AT COST | 30,182 | 36,236 |
| 31618H283 FIDELITY ADV INTL SM | AT COST | 13,316 | 15,282 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 19,702 | 25,931 |
| 64128R608 NEUBERGER BERMAN LON | AT COST | 27,112 | 32,167 |
| 464287457 ISHARES 1-3 YEAR TRE | AT COST | 81,609 | 82,296 |
| 464287507 ISHARES TR S&P MIDCA | AT COST | 76,548 | 88,101 |
| 367829884 GATEWAY TR | AT COST | 21,144 | 28,137 |
| 46434G764 ISHARES MSCI EMERGIN | AT COST | 16,872 | 22,818 |
| 00766Y513 CHAMPLAIN MID CAP FU | |||
| 00771X419 G Q G PART EMERG MKT | AT COST | 21,142 | 21,530 |
| 05587K857 BNYM INTL STCK-Y | AT COST | 30,327 | 29,354 |
| 64122Q705 NEUBERGER BERMAN INT | AT COST | 26,905 | 31,310 |
| 74925K581 ROBECO BP LNG/SHRT R | |||
| 14064D774 FULLTHALER BEH S/C G | AT COST | 3,269 | 4,483 |
| 14949P208 CAUSEWAY CAP MGMT TR | AT COST | 28,666 | 31,375 |
| 46138G508 INVESCO SENIOR LOAN | AT COST | 40,011 | 39,976 |
| 46435U853 ISHARES BROAD USD HI | AT COST | 39,600 | 40,047 |
| 46641Q332 JPMORGAN EQUITY PREM | AT COST | 30,255 | 31,576 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 6,178 | 6,178 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 6,904 | 6,904 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 71 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 600 | 0 | 600 | |
| OTHER NON-ALLOCABLE EXPENSE - | 400 | 0 | 400 | |
| STATE INCOME TAXES - PRINCIPAL | 35 | 0 | 35 |
| Description | Amount |
|---|---|
| RECOVERY OF GRANTS PAID | 5,500 |
| ROUNDING | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 203 | 203 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 428 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 728 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 70 | 70 | 0 |