| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 82,722 | 3,750 | 85,620 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD MONEY MARKET | AT COST | 482,314 | 482,314 |
| VANGUARD TOTAL INTERNATIONAL BOND INDEX | AT COST | 3,135,208 | 2,818,700 |
| VANGUARD TOTAL INTERNATIONAL STOCK INDEX | AT COST | 10,802,355 | 11,335,534 |
| VANGUARD TOTAL STOCK MARKET INDEX | AT COST | 7,056,727 | 12,358,493 |
| VANGUARD TOTAL BOND MARKET INDEX FUND | AT COST | 7,126,306 | 6,475,746 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ASSETS HELD IN CHARITABLE REMAINDER TRUST | 76,579 | 76,579 | 191,247 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 21,985 | 0 | 18,272 | |
| MEMBERSHIP DUES | 17,515 | 0 | 17,515 | |
| INSURANCE | 13,506 | 0 | 11,985 | |
| PAYROLL EXPENSES | 8,575 | 0 | 8,575 | |
| PENSION ADMINISTRATION EXPENSE | 2,605 | 0 | 2,605 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS | 45 | 45 |
| Description | Amount |
|---|---|
| CHANGE IN ACCRUAL FOR DEFERRED INCOME TAXES | 101,645 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX LIABILITY | 169,308 | 67,663 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 1,000 | 0 | 1,000 | |
| INVESTMENT FEES | 47,234 | 47,234 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX EXPENSE | 20,207 | 0 | 0 |