| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,500 | 0 | 5,500 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 1,342,457 | 620,224 | 620,224 |
| LAND DEVELOPMENT | 3,838,803 | 3,838,804 | 3,838,804 |
| DEPOSITS | 273,532 | 273,532 | 273,532 |
| HORSES | 25,000 | 17,200 | 17,200 |
| FURNITURE AND FIXTURES | 185,702 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEALS ENTERTAINING CHILDREN | 46,036 | 0 | 40,201 | 5,835 |
| DAY CAMPS | 1,271 | 0 | 0 | 1,271 |
| CERAMICS STUDIO | 9,055 | 0 | 0 | 9,055 |
| SPORTS AND EQUIPMENT | 6,313 | 0 | 198 | 6,115 |
| ANIMAL EXPENSES | 14,402 | 0 | 0 | 14,402 |
| SUPPLIES | 8,906 | 0 | 7,749 | 1,157 |
| INSURANCE COSTS | 105,514 | 0 | 69,913 | 35,601 |
| STUDENT FIELD TRIP EXPENSES | 7,535 | 0 | 0 | 7,535 |
| TRAINING/DEVELOPMENT PROGRAM | 809 | 0 | 195 | 614 |
| BANKING FEES | 4,192 | 48 | 4,144 | 0 |
| MAINTENANCE EXPENSE | 140,892 | 0 | 77,564 | 63,328 |
| VEHICLE EXPENSE | 31,756 | 0 | 18,412 | 13,344 |
| OPERATING GOLF EXPENSES | 16,964 | 0 | 16,964 | 0 |
| POSTAGE AND DELIVERY | 131 | 0 | 131 | 0 |
| DUES/SUBSCRIPTIONS/LICENSES | 1,434 | 0 | 1,434 | 0 |
| SECURITY & PROTECTION | 1,484 | 0 | 1,484 | 0 |
| MISCELLANEOUS PROGRAM EXPENSES | 3,530 | 0 | 3,164 | 366 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MINERAL RIGHTS INCOME | 42,062 | 42,062 | 42,062 |
| MARADA GOLF COURSE FEES | 143,212 | 143,212 | |
| CLUB CART RENTALS | 60,579 | 60,579 | |
| GILMARY RETREAT CENTER | 228,633 | 228,633 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PUBLIC RELATIONS | 12,975 | 0 | 12,975 | 0 |
| PROFESSIONAL FEES | 5,699 | 0 | 0 | 5,699 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 77,032 | 0 | 35,189 | 41,843 |