| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Johnson & Assoc CPA payroll tax | 475 |
| Category | Amount |
|---|---|
| NONE | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Vanuard Intermediate Term Inv Grade Admiral | 795,862 | 688,606 | |
| Vanguard Int'l Growth Admiral | 1,087,973 | 815,043 | |
| Vanguard Int'l Bond Index Fund | 972,404 | 948,981 | |
| Vanguard LT Invest-Gr Adm | 438,927 | 334,087 | |
| Vanguard ST invest-Gr Admiral | 640,059 | 606,807 | |
| vanguard Strategic Equity fund | 881,898 | 803,849 | |
| Vanguard Tot Int'l Bond Index Admiral | 1,540,745 | 1,355,883 | |
| Vanguard Tot Int'l Stock Index Admiral | 2,281,352 | 2,096,365 | |
| Vanguard Total bond Mkt Index Admiral | 2,258,064 | 1,974,364 | |
| Vanguard Total Stock Mkt Index Fund Inst | 2,776,181 | 5,541,067 | |
| Vanguard US Growth Fund Admiral | 1,651,325 | 1,440,966 | |
| Windsor II Fund Admiral | 1,607,044 | 1,519,681 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Stinson Leonard Street LEGAL & TAX PREP | 2,850 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID EXCISE TAXES | 6,000 | 8,871 | 8,871 |
| Description | Amount |
|---|---|
| FEDERAL EXCISE TAX | 5,719 |
| Adjustment to prepaid Excise Tax | 4,115 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 4,101 | 1,230 | 2,871 | |
| INVESTMENT EXPENSES | 42,363 | 42,363 |
| Description | Amount |
|---|---|
| Capital Gain on Securities | 134,839 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 12,186 | 3,656 | 8,530 |