| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Sackrider & Company | 6,709 | 6,709 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Cash and Money Market Funds | AT COST | 1,230,851 | 1,230,851 |
| JP Morgan Inflation Mgd Bd | AT COST | 85,492 | 82,474 |
| Dodge & Cox Income Fd | AT COST | 615,766 | 581,750 |
| Carillon Reams Core Plus | AT COST | 661,265 | 613,466 |
| Baxter Street Fund II | AT COST | 517,022 | 517,022 |
| Pzena Emerging Markets Value | AT COST | 214,354 | 330,172 |
| Vanguard Total Stock Market | AT COST | 1,785,741 | 3,705,528 |
| DFA US Large Cap Value | AT COST | 334,275 | 482,249 |
| GMO Resources Series Fund | AT COST | 262,676 | 311,232 |
| GMO Opportunistic Income | AT COST | 257,363 | 243,397 |
| Vanguard Inflation Protected | AT COST | 198,545 | 161,743 |
| American Beacon AHL | AT COST | 804,573 | 738,142 |
| American Europacific Growth F3 | AT COST | 625,488 | 565,742 |
| GMO Alternative Allocation | AT COST | 726,073 | 713,316 |
| Causeway International | AT COST | 406,088 | 522,375 |
| Kopernik Global All-CAP | AT COST | 397,709 | 458,553 |
| Lazard Global Listed | AT COST | 252,048 | 274,014 |
| Polar Capital Emerging Markets | AT COST | 239,244 | 347,754 |
| Avantis US Small Cap | AT COST | 409,270 | 461,154 |
| Distillate US Fund Stability | AT COST | 409,493 | 468,255 |
| Horizon Kinetics Infl Bene ETF | AT COST | 239,002 | 255,467 |
| Polar Capital Int Small Co | AT COST | 190,848 | 175,943 |
| Pzena Int Small Cap Value | AT COST | 190,848 | 212,080 |
| Description | Amount |
|---|---|
| Adjustment for Baxter Street K-1 | 52,954 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 91 | 91 | 0 | |
| Other Deductions per K-1 | 4,120 | 4,120 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Oil royalties | 532 | 532 | 532 |
| Section 988 Loss per K-1 | -435 | -435 | -435 |
| Other Ordinary Income per K-1 | 67 | 67 | 67 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees - Oxford | 28,000 | 28,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property taxes | 37 | 37 | 0 | |
| Federal Excise Tax | 19,063 | 19,063 | 0 |