| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Sackrider & Company | 6,480 | 6,480 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Cash and Money Market Funds | AT COST | 831,211 | 831,211 |
| JP Morgan Inflation Mgd Bd | AT COST | 294,620 | 284,753 |
| Dodge & Cox Income Fd | AT COST | 889,155 | 806,957 |
| Carillon Reams Core Plus | AT COST | 936,374 | 832,514 |
| Baxter Street Fund II | AT COST | 604,246 | 604,246 |
| Pzena Emerging Markets Value | AT COST | 334,177 | 398,637 |
| Vanguard Total Stock Market | AT COST | 1,925,368 | 3,452,523 |
| DFA Global Real Estate | AT COST | 248,798 | 233,689 |
| DFA US Large Cap Value | AT COST | 334,275 | 422,129 |
| GMO Resources Series Fund | AT COST | 187,652 | 176,886 |
| GMO Opportunistic Income | AT COST | 395,699 | 369,471 |
| Vanguard Inflation Protected | AT COST | 198,545 | 158,575 |
| American Beacon AHL | AT COST | 510,549 | 447,697 |
| American Europacific Growth F3 | AT COST | 613,710 | 498,097 |
| GMO Alternative Allocation | AT COST | 509,549 | 463,636 |
| Causeway International | AT COST | 442,108 | 449,160 |
| Kopernik Global All-CAP | AT COST | 438,898 | 357,687 |
| Lazard Global Listed | AT COST | 252,048 | 235,710 |
| Polar Capital Emerging Markets | AT COST | 375,319 | 433,653 |
| Avantis US Small Cap | AT COST | 409,269 | 436,509 |
| Distillate US Fund Stability | AT COST | 409,493 | 436,644 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 111 | 111 | 0 | |
| Investment Interest Expense per K-1 | 7 | 7 | 0 | |
| Other Deductions per K-1 | 10,052 | 10,052 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Oil royalties | 820 | 820 | 820 |
| Section 988 Loss per K-1 | -133 | -133 | -133 |
| Other Ordinary Income per K-1 | 1 | 1 | 1 |
| Description | Amount |
|---|---|
| Adjustment for Baxter Street K-1 | 6,690 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees - Oxford | 26,712 | 26,712 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property taxes | 48 | 48 | 0 | |
| Federal Excise Tax | 4,930 | 4,930 | 0 |