| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,750 | 3,375 | 3,375 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD TOTAL BOND MKT INDEX FUND | 2,507,748 | 2,440,357 |
| BAIRD FUNDS INCOME ULTRA SHORT INSTL FUND | 4,646,402 | 4,632,601 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD TOTAL STOCK MKT INDEX FUND | 3,216,881 | 6,416,508 |
| FIDELITY INTRNTL SUSTAINABILITY INDEX FUND | 2,407,184 | 3,041,377 |
| ARTISAN INTERNATIONAL VALUE FUND | 1,942,700 | 2,022,393 |
| PARNASSUS CORE EQUITY INSTITUTIONAL FUND | 2,000,000 | 2,045,711 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ADAGE CAPITAL PARTNERS LP | AT COST | 3,726,989 | 5,998,333 |
| SEAPORT GLOBAL PROPERTY SECURITIES FUND | AT COST | 1,220,129 | 1,702,145 |
| NYES LEDGE CAPITAL FUND | AT COST | 1,219,663 | 3,164,558 |
| VANGUARD INFLATION-PROTECTED SECURITIES | AT COST | 844,735 | 907,124 |
| BLACKROCK STRATEGIC INCOME OPPORTUNITIES FUND | AT COST | 554,290 | 567,989 |
| WELLINGTON EMERGING MARKETS | AT COST | 1,290,150 | 1,603,764 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 225 | 23 | 202 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 5,208 | 521 | 4,687 | |
| BANK CHARGES | 15,575 | 1,558 | 14,017 | |
| MEMBERSHIPS | 1,150 | 115 | 1,035 | |
| OFFICE EXPENSE | 22,508 | 2,251 | 20,257 | |
| TELEPHONE | 2,092 | 209 | 1,883 | |
| POSTAGE | 204 | 20 | 184 | |
| PAYROLL PROCESSING FEES | 1,949 | 195 | 1,754 | |
| GIFTS DATABASE | 13,808 | 0 | 13,808 | |
| MISCELLANEOUS | 4,630 | 463 | 4,167 | |
| SUBSCRIPTIONS AND PUBLICATIONS | 7,950 | 795 | 7,155 | |
| K1 OTHER DEDUCTIONS ADAGE CAPITAL PARTNERS | 22,786 | 22,786 | 0 | |
| K1 OTHER DEDUCTIONS WELLINGTON EMERGING MKTS | 5,367 | 5,367 | 0 | |
| K1 OTHER DEDUCTIONS SEAPORT GLOBAL | 1,641 | 1,641 | 0 | |
| K1: NONDEDUCTIBLE EXPENSES | 302 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K1 OTHER INCOME SEAPORT GLOBAL | 105,695 | 105,695 | 105,695 |
| K1 OTHER INCOME ADAGE | 36,010 | 36,010 | 36,010 |
| K1 OTHER INCOME SANDERSON | 6,276 | 6,276 | 6,276 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES - PRIME BUCHHOLZ | 75,000 | 75,000 | 0 | |
| INVESTMENT ADVISORY FEES - SANDERSON | 21,706 | 21,706 | 0 | |
| INVESTMENT ADVISORY FEES - ADAGE CAPITAL PARTNERS L.P. | 28,545 | 28,545 | 0 | |
| INVESTMENT ADVISORY FEES - SEAPORT GLOBAL | 7,663 | 7,663 | 0 | |
| INVESTMENT ADVISORY FESS - WELLINGTON EMERGING MKTS | 18,621 | 18,621 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 16,145 | 16,145 | 0 | |
| PAYROLL TAXES | 20,509 | 2,051 | 18,458 | |
| FEDERAL NET INVESTMENT INCOME TAX | 26,000 | 0 | 0 |