| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Johnson & Assoc CPA payroll tax | 400 | 120 | 280 |
| Category | Amount |
|---|---|
| NONE | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD TOTAL INT'L STOCK INDEX FD INSTITUTIONAL | 4,279,029 | 4,235,973 | |
| VANGUARD TOTAL BOND MKT INDEX FD ADMIRAL | 1,956,657 | 1,848,561 | |
| VANGUARD TOTAL INT'L BOND INDEX FD ADMIRAL | 1,308,669 | 1,268,540 | |
| VANGUARD INTERMEDIATE-TERM INV GRADE ADMIRAL | 664,340 | 619,411 | |
| VANGUARD SHORT-TERM INV GRADE ADMIRAL | 910,864 | 882,288 | |
| VANGUARD TOTAL STOCK MKT INDEX FD ADMIRAL | 5,641,830 | 6,406,004 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Stinson Leonard Street LEGAL & TAX PREP | 3,052 | 916 | 2,136 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID EXCISE TAXES | 7,600 | 4,760 | 4,760 |
| Description | Amount |
|---|---|
| FEDERAL EXCISE TAX | 4,741 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REGISTERED AGENT | ||||
| INSURANCE | 4,251 | 1,275 | 2,976 | |
| BANK CHARGES | 30 | 30 | ||
| INVESTMENT EXPENSES | 30,913 | 30,913 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PREMA REBATES | 138 |
| Description | Amount |
|---|---|
| CAPITAL GAIN ON SECURITIES | 201,314 |
| ROUNDING | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Black Barn Financials Investment research | 225 | 225 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 12,186 | 3,388 | 8,798 |