| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 14,670 | 7,335 | 7,335 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACADIAN NON-US ALL CAP EQUITY FUND | FMV | 973,908 | 973,908 |
| ALLIANZGI INTERNATIONAL SMALL CAP | FMV | 1,037,922 | 1,037,922 |
| AQR DELTA XN OFFSHORE | FMV | 1,067,239 | 1,067,239 |
| ARTISAN GLOBAL OPPORTUNITIES FUND | FMV | 2,031,482 | 2,031,482 |
| BLACKSTONE PARTNERS OFFSHORE | FMV | 1,138,664 | 1,138,664 |
| BNY MELLON | FMV | 607 | 607 |
| CF DV DYNAMIC GROWTH FD | FMV | 753,087 | 753,087 |
| FIERA GLOBAL EQUITY | FMV | 2,255,404 | 2,255,404 |
| COLCHESTER LOCAL MARKETS | FMV | 1,039,154 | 1,039,154 |
| HF VORA SPECIAL | FMV | 694,389 | 694,389 |
| HOLDBACK-AQR | FMV | 119,017 | 119,017 |
| IONIC VOLATILITY ARBITRAGE FUND II LTD | FMV | 234,504 | 234,504 |
| ISHARES CORE MSCI | FMV | 521,136 | 521,136 |
| IR&M CORE BOND FUND II | FMV | 2,602,359 | 2,602,359 |
| JOHN HANCOCK INCOME FUND CLASS R6 | FMV | 1,235,239 | 1,235,239 |
| KANYE SIMPLIFIED MIDSTREAM | FMV | 566,126 | 566,126 |
| NEW HAMPSHIRE | FMV | 956,291 | 956,291 |
| PINEHURST INST | FMV | 1,101,279 | 1,101,279 |
| STATE STREET GLOBAL ADVISORS MSCI | FMV | 2,209,087 | 2,209,087 |
| STATE STREET REAL ASSET NON-LENDING COMMON TRUST FUND | FMV | 774,745 | 774,745 |
| STATE STREET RUSSELL 3000 INDEX NON-LENDING | FMV | 5,981,370 | 5,981,370 |
| STATE STREET GLOBAL ADVISORS TREASURY | FMV | 1,144,706 | 1,144,706 |
| STATE STREET US TREASURY NON LENDING | FMV | 1,045,272 | 1,045,272 |
| WILLIAM BLAIR EMERGING MARKETS | FMV | 1,545,860 | 1,545,860 |
| 400 CAPITAL CREDIT OPP | AT COST | 669,150 | 669,150 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 86 | 86 | 0 | |
| TELEPHONE, TELECOMMUNICATIONS | 1,724 | 1,121 | 603 | |
| PAYROLL SERVICE EXPENSE | 993 | 645 | 348 | |
| FROM K-1 - OTHER EXPENSES | 31,273 | 31,273 | 0 | |
| POSTAGE AND MAILING | 1 | 1 | 0 | |
| OFFICE EXPENSE | 418 | 418 | 0 | |
| FILING FEES | 20 | 0 | 0 | |
| LISCENCE | 1,393 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME FROM K-1S | -104,863 | -104,863 | -104,863 |
| OTHER INCOME FROM WELLS FARGO | 1,667 | 1,667 | 1,667 |
| ORDINARY INCOME FROM K-1S | 257,406 | 257,406 | 257,406 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN AND LOSSES | 3,110,521 |
| K-1 INCOME/LOSS | 24,955 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 43,281 | 43,281 | 0 | |
| NEPC CONSULTING FEES | 110,690 | 110,690 | 0 | |
| WELLS FARGO CUSTODIAL FEES | 15,973 | 15,973 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FROM K-1 - FOREIGN TAXES PAID | 20,446 | 20,446 | 0 |