| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Sackrider & Company | 6,750 | 6,750 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Cash and Money Market Funds | AT COST | 310,082 | 310,082 |
| JP Morgan Inflation Mgd Bd | AT COST | 529,951 | 511,996 |
| Dodge & Cox Income Fd | AT COST | 925,868 | 853,694 |
| Carillon Reams Core Plus | AT COST | 898,225 | 821,502 |
| Baxter Street Fund II | AT COST | 960,726 | 960,726 |
| Pzena Emerging Markets Value | AT COST | 361,237 | 442,161 |
| Vanguard Total Stock Market | AT COST | 2,501,300 | 3,688,272 |
| DFA Global Real Estate | AT COST | 248,798 | 237,623 |
| DFA US Large Cap Value | AT COST | 372,056 | 424,561 |
| GMO Resources Series Fund | AT COST | 187,652 | 222,074 |
| iShares Edge MSCI USA | AT COST | 311,917 | 429,879 |
| GMO Opportunistic Income | AT COST | 395,699 | 367,324 |
| AQR Large Cap Defensive | AT COST | 348,049 | 313,445 |
| Vanguard Inflation Protected | AT COST | 198,545 | 162,166 |
| American Beacon AHL | AT COST | 396,025 | 337,131 |
| American Europacific Growth F3 | AT COST | 379,537 | 292,239 |
| GMO Alternative Allocation | AT COST | 396,025 | 377,418 |
| Nuance Concentrated Value | AT COST | 396,025 | 339,054 |
| Causeway International | AT COST | 235,366 | 290,252 |
| Kopernik Global All-CAP | AT COST | 438,898 | 379,858 |
| Lazard Global Listed | AT COST | 252,048 | 230,431 |
| Polar Capital Emerging Markets | AT COST | 410,524 | 445,050 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 111 | 111 | 0 | |
| Other deductions per K-1 | 10,291 | 10,291 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Oil royalties | 904 | 904 | 904 |
| Section 988 Loss per K-1 | -907 | -907 | -907 |
| Other Ordinary Income per K-1 | 119 | 119 | 119 |
| Federal Excise Tax Refunded | 5,058 | 5,058 | 5,058 |
| Description | Amount |
|---|---|
| Adjustment for Baxter Street K-1 | 83,289 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees - Oxford | 23,578 | 23,578 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property taxes | 32 | 32 | 0 |