| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 18,800 | 9,400 | 9,400 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 400 CAPITAL CREDIT OPP | FMV | 849,151 | 849,151 |
| ACADIAN NON-US ALL CAP EQUITY FUND | FMV | 1,889,112 | 1,889,112 |
| IR&M CORE BOND FUND II | FMV | 2,591,044 | 2,591,044 |
| OTHER INVESTMENTS | AT COST | 9,003,943 | 9,003,943 |
| STATE STREET S&P 500 INDEX NON-LENDING | FMV | 1,312,175 | 1,312,175 |
| STATE STREET U.S. TREASURY INFLATION | FMV | 131,883 | 131,883 |
| STATE STREET US TREASURY NON LENDING | FMV | 1,141,553 | 1,141,553 |
| GLOBAL ALPHA INTERNATIONAL SMALL CAP | FMV | 942,852 | 942,852 |
| NEPC GLOBAL EQUITY SERIES | FMV | 5,700,850 | 5,700,850 |
| NEPC EMERGING MARKETS EQUITY SERIES | FMV | 2,743,427 | 2,743,427 |
| STATE STREET FTSE RAFI U.U. 1000 INDEX NON-LENDING COMMON TRUST | FMV | 470,944 | 470,944 |
| STATE STREET MSCI EAFE INDEX | FMV | 12,660 | 12,660 |
| METIS EQUITY TRUST FUND- METIS EQUITY ASSET INDEX PORTFOLIO | FMV | 1,266,309 | 1,266,309 |
| NEPC DIVERSIFIED CREDIT SERIES | FMV | 1,730,370 | 1,730,370 |
| NEPC US SMALL CAP EQUITY SERIES TRUST | FMV | 1,855,556 | 1,855,556 |
| METIS EQUITY TRUST - METIS REAL ASSETS | FMV | 1,266,309 | 1,266,309 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,534 | 1,647 | 887 |
| Description | Amount |
|---|---|
| K-1 INCOME/LOSS | 1,167,072 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICE EXPENSE | 954 | 620 | 334 | |
| OFFICE EXPENSE | 498 | 498 | 0 | |
| INSURANCE | 1,543 | 0 | 1,543 | |
| FROM K-1 - OTHER EXPENSES | 2,346 | 2,346 | 0 | |
| FILING FEES | 20 | 0 | 0 | |
| BANK FEES | 30 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME FROM K-1S | 8,990 | 8,990 | 8,990 |
| OTHER INCOME FROM WELLS FARGO | 9 | 9 | 9 |
| ORDINARY INCOME FROM K-1S | 77,705 | 77,705 | 77,705 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN AND LOSSES | 3,761,064 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 20,230 | 20,230 | 0 | |
| NEPC CONSULTING FEES | 104,247 | 104,247 | 0 | |
| WELLS FARGO CUSTODIAL FEES | 15,002 | 15,002 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAXES | 25,500 | 0 | 0 | |
| FROM K1 - FOREIGN TAXES PAID | 28,184 | 28,184 | 0 |