| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 51,374 | 0 | 51,374 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 50722.252 Units Fidelity Adv Intl Real Estate Income Z (FILKX) | 446,863 | 446,863 |
| 96531.844 Units Guggenheim Total Return Bond Fd Instl (GIBIX) | 2,263,672 | 2,263,672 |
| 115095.4 Units Performance Trust Strategic Bond Inst (PTIAX) | 2,244,360 | 2,244,360 |
| 60484.723 Units Pimco All Asset Inst Class (PAAIX) | 654,445 | 654,445 |
| 215318.793 Units Pimco Income Fund Institutional Fund (PIMIX) | 2,265,154 | 2,265,154 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 42088.814 Units Aqr Emerging Multi Style Ii Cl R6 (QTERX) | 430,148 | 430,148 |
| 35062.765 Units Baron Small Cap Fd (BSCFX) | 1,059,246 | 1,059,246 |
| 22769.138 Units Blackrock Systematic Multi-Strategy Instl (Bimbx) | 229,968 | 229,968 |
| 21708.823 Units Clearwater Select Equity Fund | 430,052 | 430,052 |
| 4057 Units Potlatchdeltic Corporation Com | 159,237 | 159,237 |
| 275.824 Units Primecap Odyssey Stock Fund (POSKX) | 9,273 | 9,273 |
| 116509.553 Units Royce Pennsylvania Mutual Invst Class (PENNX) | 1,052,081 | 1,052,081 |
| 6301.82 Units Vanguard 500 Index Admiral (VFIAX) | 3,420,376 | 3,420,376 |
| 13990.443 Units Vanguard Emerging Mkts Stk Index Instl (VEMIX) | 391,173 | 391,173 |
| 47545.557 Units Vanguard Primecap Core Fd Investor Cl (VPCCX) | 1,589,923 | 1,589,923 |
| 59101.734 Units Vanguard Selected Value Investor (VASVX) | 1,599,293 | 1,599,293 |
| 20195.234 Units Wcm Focused Emerging Markets Fund Instl (WCMEX) | 297,880 | 297,880 |
| 2394 Units Weyerhaeuser Co Mtn Be Com New | 67,391 | 67,391 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Clearwater Diversifying Strategies Offshore Fund Ltd | FMV | 2,442,927 | 2,442,927 |
| 229139.647 Units Clearwater International Fund (QCVAX) | FMV | 4,484,263 | 4,484,263 |
| 53542.834 Units Principal Real Estate Securities R6 (PFRSX) | FMV | 1,505,089 | 1,505,089 |
| Spell Capital Mezzanine SBIC I | FMV | 268,366 | 268,366 |
| Spell Capital Mezzanine SBIC II | FMV | 1,410,685 | 1,410,685 |
| NorthCoast Mezzanine SBIC III, LP | FMV | 1,523,082 | 1,523,082 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 9,560,195 | 0 | 9,560,195 | 9,560,195 |
| Furniture, fixtures, and equipment | 483,527 | 0 | 483,527 | 483,527 |
| Land | 10,846 | 0 | 10,846 | 10,846 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 17,057 | 0 | 17,057 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 83,752 | 0 | 83,752 | 0 |
| Office expenses | 69,621 | 0 | 69,621 | 0 |
| Advertising and media | 46,280 | 0 | 46,280 | 0 |
| Education and museum programs | 106,201 | 0 | 106,201 | 0 |
| Security | 11,606 | 0 | 11,606 | 0 |
| Annual fees | 2,616 | 0 | 2,616 | 0 |
| Accrual-to-cash adjustment | 0 | 0 | 0 | -29,955 |
| Charitable expenditures in excess of income | 0 | 0 | -1,424,676 | 1,424,676 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Pass-through investment income | 213,014 | 343,836 | 213,014 |
| (Adjustment for amount per book) | -213,014 | -213,014 | |
| Education and Museum Programs | 35,159 | 35,159 | |
| Insurance Claims | 27,964 | 27,964 |
| Description | Amount |
|---|---|
| Unrealized gains on investments | 924,724 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting fees | 110,215 | 0 | 110,215 | 0 |
| Inventment advisory fees | 124,236 | 124,236 | 124,236 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign investment taxes | 16,973 | 16,973 | 16,973 | 0 |
| Excise taxes | 5,000 | 0 | 0 | 0 |