| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,400 | 4,200 | 4,200 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 400 CAPITAL CREDIT OPP | FMV | 769,565 | 769,565 |
| ACADIAN NON-US ALL CAP EQUITY FUND | FMV | 1,196,346 | 1,196,346 |
| IR&M CORE BOND FUND II | FMV | 2,468,502 | 2,468,502 |
| KABOUTER INTERNATIONAL OPPORTUNITIES OFFSHORE | FMV | 132,598 | 132,598 |
| OTHER INVESTMENTS | AT COST | 19,038,768 | 19,038,768 |
| STATE STREET REAL ASSET NON-LENDING COMMON TRUST FUND | FMV | 944,580 | 944,580 |
| STATE STREET RUSSELL 3000 INDEX NON-LENDING | FMV | 6,382,849 | 6,382,849 |
| STATE STREET S&P 500 INDEX NON-LENDING | FMV | 466,013 | 466,013 |
| STATE STREET U.S. TREASURY INDEX | FMV | 6,918 | 6,918 |
| STATE STREET U.S. TREASURY INFLATION | FMV | 60,049 | 60,049 |
| STATE STREET US TREASURY NON LENDING | FMV | 1,112,646 | 1,112,646 |
| WELLINGTON TRUST COMPANY, NA | FMV | 1,059,912 | 1,059,912 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 98 | 98 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN AND LOSSES | 2,895,096 |
| K-1 INCOME/LOSS | 4,970,495 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE, TELECOMMUNICATIONS | 435 | 283 | 152 | |
| PAYROLL SERVICE EXPENSE | 999 | 649 | 350 | |
| FROM K-1 - OTHER EXPENSES | 27,768 | 27,768 | 0 | |
| POSTAGE AND MAILING | 32 | 32 | 0 | |
| OFFICE EXPENSE | 663 | 663 | 0 | |
| FILING FEES | 20 | 0 | 0 | |
| LICENSE | 1,483 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME FROM K-1S | 124,474 | 124,474 | 124,474 |
| OTHER INCOME FROM WELLS FARGO | -2 | -2 | -2 |
| ORDINARY INCOME FROM K-1S | 178,644 | 178,644 | 178,644 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 28,221 | 28,221 | 0 | |
| NEPC CONSULTING FEES | 79,971 | 79,971 | 0 | |
| WELLS FARGO CUSTODIAL FEES | 15,503 | 15,503 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FROM K-1 - FOREIGN TAXES PAID | 16,956 | 16,956 | 0 | |
| FEDERAL INCOME TAXES | 16,500 | 0 | 0 |