| Contractor | Explanation |
|---|---|
| Foundation Source | administrative services |
| Sellwood Consulting LLC | investment management services |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN FUNDS EUROPACIFIC GRO | 2,893,092 | 2,866,044 |
| AQR MANAGED FUTURES STRATEGY F | 2,289,893 | 2,251,566 |
| BLACKROCK GLOBAL ALLOC INSTL | 2,753,471 | 2,486,670 |
| DFA GLOBAL REAL ESTATE SECURIT | 1,109,614 | 1,012,423 |
| DODGE & COX FUNDS INTERNATIONA | 2,767,188 | 2,826,362 |
| DOUBLELINE CORE FIXED INCOME I | 3,007,336 | 2,952,671 |
| GATEWAY FUND CLASS N | 2,733,557 | 2,557,463 |
| PIMCO ALL ASSET FUND INSTITUTI | 2,627,989 | 2,606,518 |
| PRIMECAP ODYSSEY STOCK FUND | 2,333,006 | 2,793,192 |
| SCHWAB FUNDAMENTAL US LG COMPA | 2,926,529 | 2,724,573 |
| VANGUARD SHORT-TERM BOND INDEX | 977,553 | 969,446 |
| VANGUARD SHORT-TERM INFLATION- | 977,089 | 953,392 |
| VANGUARD TOTAL BOND MARKET IND | 4,189,927 | 4,025,720 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CHAMPLAIN SMALL CAP FUND LLC | 2,846,921 | 2,451,222 | |
| PACIFIC HEDGE STRATEGIES - SPV | 58,601 | 85,785 | |
| ROYALTY INTEREST IN OIL & GAS | 302,616 | 302,616 | |
| THE HIGHCLERE INTERNATIONAL IN | 1,865,565 | 1,706,582 | |
| TRUMBULL PROPERTY FUND LP | 3,212,202 | 3,218,547 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General Consultations | 245 | 245 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 78,329 | 78,329 | ||
| Administrative Set-Up Fee | 1,500 | 1,500 | ||
| Bank Charges | 62 | 62 | ||
| K-1 Exp CHAMPLAIN SMALL CAP FU | 30,639 | 30,639 | ||
| K-1 Exp THE HIGHCLERE INTERNAT | 5,105 | 4,680 | ||
| K-1 Exp TRUMBULL (US) CORE MUL | 19,104 | 19,104 | ||
| K-1 Exp TRUMBULL PROPERTY FUND | 15,308 | 15,308 | ||
| Registered Agent | 151 | 151 | ||
| State or Local Filing Fees | 10 | 10 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss CHAMPLAIN SMALL CAP FUND LLC | 25,660 | 25,660 | |
| K-1 Inc/Loss THE HIGHCLERE INTERNATIONAL INVESTORS | -13,619 | -13,619 | |
| K-1 Inc/Loss TRUMBULL (US) CORE MULTI-FUND, L.P | 40,752 | 40,752 | |
| K-1 Inc/Loss TRUMBULL PROPERTY FUND LP | 26,875 | 26,875 | |
| Class Action Lawsuit Proceeds | 4,496 | 4,496 | |
| ROYALTY INCOME | 100,490 | 100,490 |
| Description | Amount |
|---|---|
| TRANSFER FROM PREDECESSOR FDN | 427 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 111,894 | 111,894 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2018 | 28,200 |