| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Johnson & Assoc CPA payroll tax | 475 | 143 | 332 |
| 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 | 4,343,749 | 5,563,989 | |
| VANGUARD TOTAL BOND MKT INDEX FD ADMIRAL | 2,011,846 | 2,097,431 | |
| VANGUARD TOTAL INT'L BOND INDEX FD ADMIRAL | 1,350,374 | 1,404,409 | |
| VANGUARD INTERMEDIATE TERM iNV GRADE ADMIRAL | 684,129 | 706,869 | |
| VANGUARD SHORT-TERM INV GRADE ADMIRAL | 1,014,132 | 1,035,925 | |
| VANGUARD TOTAL STOCK MKT INDEX FD ADMIRAL | 4,902,988 | 8,324,925 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Stinson Leonard Street LEGAL & TAX PREP | 2,250 | 675 | 1,575 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID EXCISE TAXES | 5,262 | 5,300 | 5,300 |
| Description | Amount |
|---|---|
| FEDERAL EXCISE TAX | 5,622 |
| ROUNDING | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REGISTERED AGENT | ||||
| INSURANCE | 4,263 | 1,279 | 2,984 | |
| BANK CHARGES | 30 | 30 | ||
| INVESTMENT EXPENSES | 29,694 | 29,694 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Refunds | 45 |
| Description | Amount |
|---|---|
| CAPITAL GAIN ON SECURITIES | 285,689 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 12,186 | 3,656 | 8,230 |