| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 95,072 | 3,223 | 96,398 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD MONEY MARKET | AT COST | 90,091 | 90,091 |
| VANGUARD TOTAL INTERNATIONAL BOND INDEX | AT COST | 3,747,634 | 3,428,600 |
| VANGUARD TOTAL INTERNATIONAL STOCK INDEX | AT COST | 7,348,314 | 10,355,561 |
| VANGUARD TOTAL STOCK MARKET INDEX | AT COST | 7,647,331 | 17,577,222 |
| VANGUARD TOTAL BOND MARKET INDEX FUND | AT COST | 8,770,729 | 8,012,753 |
| 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 | 301,695 |
| RIGHT OF USE ASSET - OPERATING | 27,964 | 5,715 | 5,715 |
| FEDERAL EXCISE TAX REFUND RECEIVABLE | 0 | 12,128 | 12,128 |
| Description | Amount |
|---|---|
| CHANGE IN ACCRUAL FOR DEFERRED INCOME TAXES | 40,882 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 25,471 | 0 | 24,637 | |
| MEMBERSHIP DUES | 521 | 0 | 521 | |
| INSURANCE | 32,215 | 0 | 30,088 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX LIABILITY | 123,973 | 164,855 |
| OPERATING LEASE LIABILITIES | 29,345 | 6,020 |
| FEDERAL EXCISE TAX PAYABLE | 18,969 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 30,936 | 0 | 25,892 | |
| INVESTMENT FEES | 74,983 | 74,983 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX EXPENSE | 22,617 | 0 | 0 |