| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 16,000 | 8,000 | 8,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 400 CAPITAL CREDIT OPP | FMV | 931,422 | 931,422 |
| OTHER INVESTMENTS | AT COST | 12,078,997 | 12,078,997 |
| STATE STREET S&P 500 INDEX NON-LENDING | FMV | 1,720,093 | 1,720,093 |
| STATE STREET U.S. TREASURY INFLATION | FMV | 173,884 | 173,884 |
| STATE STREET US TREASURY NON LENDING | FMV | 1,192,215 | 1,192,215 |
| STATE STREET FTSE RAFI U.U. 1000 INDEX NON-LENDING COMMON TRUST | FMV | 847,987 | 847,987 |
| STATE STREET MSCI EAFE INDEX | FMV | 40,242 | 40,242 |
| GLOBAL ALPHA INTERNATIONAL SMALL CAP | FMV | 983,964 | 983,964 |
| METIS EQUITY TRUST FUND- METIS EQUITY ASSET INDEX PORTFOLIO | FMV | 1,322,561 | 1,322,561 |
| NEPC US SMALL CAP EQUITY SERIES TRUST | FMV | 1,887,470 | 1,887,470 |
| ACADIAN NON-US ALL CAP EQUITY FUND | FMV | 1,932,484 | 1,932,484 |
| NEPC EMERGING MARKETS EQUITY SERIES | FMV | 2,013,024 | 2,013,024 |
| IR&M CORE BOND FUND II | FMV | 2,382,716 | 2,382,716 |
| NEPC DIVERSIFIED CREDIT SERIES | FMV | 2,488,460 | 2,488,460 |
| NEPC GLOBAL EQUITY SERIES | FMV | 4,865,315 | 4,865,315 |
| Description | Amount |
|---|---|
| K-1 INCOME/LOSS | 3,184,700 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICE EXPENSE | 937 | 609 | 328 | |
| OFFICE EXPENSE | 436 | 436 | 0 | |
| INSURANCE | 1,572 | 0 | 1,572 | |
| FROM K-1 - OTHER EXPENSES | 4,034 | 4,034 | 0 | |
| FILING FEES | 20 | 0 | 0 | |
| POSTAGE | 21 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME FROM K-1S | 262,581 | 262,581 | 262,581 |
| OTHER INCOME FROM WELLS FARGO | 2,474 | 2,474 | 2,474 |
| ORDINARY INCOME FROM K-1S | 126,073 | 126,073 | 126,073 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN AND LOSSES | 3,374,131 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 16,054 | 16,054 | 0 | |
| NEPC CONSULTING FEES | 107,791 | 107,791 | 0 | |
| WELLS FARGO CUSTODIAL FEES | 18,722 | 18,722 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAXES | 5,000 | 0 | 0 | |
| FROM K1 - FOREIGN TAXES PAID | 40,074 | 40,074 | 0 |