| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DWC CPA'S, LLC | 15,200 | 3,040 | 3,040 | 12,160 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD INTERMEDIATE-TERM INVESTMEN | FMV | 393,994 | 393,994 |
| VANGUARD SHORT-TERM INVESTMENT GRADE | FMV | 525,695 | 525,695 |
| VANGUARD TOTAL BOND MARKET INDEX FUN | FMV | 1,265,263 | 1,265,263 |
| VANGARD TOTAL INTERNATIONAL BOND IND | FMV | 1,074,616 | 1,074,616 |
| VANGUARD TOTAL STOCK MARKET INDEX FU | FMV | 10,141,417 | 10,141,417 |
| VANGUARD TOTAL INTERNATIONAL STOCK I | FMV | 6,709,365 | 6,709,365 |
| VANGUARD LONG-TERM INVEST-GRADE FUND | FMV | 342,613 | 342,613 |
| VANGUARD FEDERAL MONEY MARKET | FMV | 284,936 | 284,936 |
| Item No. | 1 |
|---|---|
| Lender's Name | NOTE PAYABLE LINE OF CREDIT |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Amount |
|---|---|
| DEFERRED EXCISE TAX EXPENSE | 36,312 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| RESEARCH PROGRAM EXPENSES | 68,080 | 68,080 | ||
| IT AND COMMUNICATIONS | 4,184 | 4,184 | ||
| INSURANCE | 17,069 | 17,069 | ||
| STAFF DEVELOPMENT | 1,530 | 1,530 | ||
| INTEREST | 6,013 | 6,013 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEES FOR SERVICES | 21,468 | 21,468 |
| Description | Amount |
|---|---|
| CHANGE IN MARKET VALUE OF INVESTMENTS | 2,613,371 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX | 32,453 | 68,765 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VANGUARD | 48,115 | 48,115 | 48,115 | |
| CONSULTANTS | 130,602 | 170,857 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NET INVESTMENT TAX | 12,143 | 10,486 | ||
| PAYROLL TAXES | 35,146 | 35,146 |