| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX PREPARATION FEES | 49,855 | 9,677 | 40,178 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD SMALL CAP INDEX (VSCIX) | AT COST | 6,355,565 | 6,355,565 |
| FIDELITY INTERMEDIATE TREASURY BOND INDEX (FUAMX) | AT COST | 8,332,435 | 8,332,435 |
| BRECKINRIDGE INTERMEDIATE SUS GOV CREDIT | AT COST | 5,162,787 | 5,162,787 |
| DFA US SUSTAINABILITY CORE ONE PORT (DFSIX) | AT COST | 4,067,233 | 4,067,233 |
| FIDELITY CONCORD STR TR 500 IDX I (FXAIX) | AT COST | 17,833,609 | 17,833,609 |
| PARAMETRIC LARGE CAP | AT COST | 6,676,709 | 6,676,709 |
| CALVERT SMALL CAP FUND (CALRX) | AT COST | 1,594,432 | 1,594,432 |
| ARTISAN SUSTAINABLE EMERGING MKT INST (APHEX) | AT COST | 3,282,824 | 3,282,824 |
| DFA INTERNATIONAL SUSTAINABILITY CORE (DFSPX) | AT COST | 4,042,683 | 4,042,683 |
| FIDELITY GLOBAL EXUS INDEX FUND | AT COST | 11,782,879 | 11,782,879 |
| PARAMETRIC INTERNATIONAL | AT COST | 4,964,714 | 4,964,714 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 4,512 | 0 | 4,512 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ARTWORK | 4,948 | 4,948 | 4,948 |
| DEFERRED COMPENSATION ASSETS | 266,380 | 146,923 | 146,923 |
| PREPAID EXCISE TAX | 57,144 | 108,709 | 108,709 |
| OTHER ASSETS | 6,268 | 5,360 | 5,360 |
| RIGHT OF USE ASSET | 394,116 | 266,612 | 266,612 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN/LOSS ON INVESTMENTS | 11,413,576 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES AND SUBSCRIPTIONS | 22,669 | 0 | 22,669 | |
| OTHER ADMINISTRATIVE EXPENSES | 23,103 | 0 | 22,033 | |
| REPAIRS, MAINTENANCE, AND SUPPLIES | 34,823 | 0 | 30,840 | |
| UTILITIES, TELEPHONE, AND INTERNET | 10,236 | 0 | 10,236 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT INCOME | 1,343 | 1,343 | 1,343 |
| REALIZED LOSS ON SALE OF EQUIPMENT | -624 | -624 | |
| EMPLOYEE RETENTION CREDIT INCOME | 91,787 | 91,787 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX PAYABLE | 162,440 | 148 |
| DEFERRED COMPENSATION LIABILITY | 766,061 | 604,964 |
| LEASE LIABILITY | 412,594 | 276,678 |
| LEASE SECURITY DEPOSIT | 2,500 | 2,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEES | 360,422 | 360,422 | 0 | |
| CONSULTING FEES | 122,637 | 0 | 122,637 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 80,072 | 0 | 0 | |
| OTHER TAXES AND LICENSES | 710 | 0 | 710 |