| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 620,224 | 620,224 | 620,224 |
| LAND DEVELOPMENT | 3,838,804 | 3,838,804 | 3,838,804 |
| DEPOSITS | 273,532 | 273,532 | 273,532 |
| HORSES | 17,200 | 18,498 | 18,498 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEALS ENTERTAINING CHILDREN | 42,418 | 0 | 42,218 | 200 |
| DAY CAMPS | 2,910 | 0 | 0 | 2,910 |
| CERAMICS STUDIO | 7,035 | 0 | 0 | 7,035 |
| SPORTS AND EQUIPMENT | 4,539 | 0 | 81 | 4,458 |
| ANIMAL EXPENSES | 16,787 | 0 | 0 | 16,787 |
| SUPPLIES | 5,549 | 0 | 4,383 | 1,166 |
| INSURANCE COSTS | 75,201 | 0 | 44,211 | 30,990 |
| STUDENT FIELD TRIP EXPENSES | 1,772 | 0 | 0 | 1,772 |
| TRAINING/DEVELOPMENT PROGRAM | 1,819 | 0 | 864 | 955 |
| BANKING FEES | 192 | 88 | 104 | 0 |
| MAINTENANCE EXPENSE | 137,177 | 0 | 1,124 | 136,053 |
| VEHICLE EXPENSE | 16,236 | 0 | 2,131 | 14,105 |
| DUES/SUBSCRIPTIONS/LICENSES | 65 | 0 | 65 | 0 |
| MISCELLANEOUS PROGRAM EXPENSES | 3,253 | 0 | 2,174 | 1,079 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MINERAL RIGHTS INCOME | 1,773,420 | 1,773,420 | 1,773,420 |
| GILMARY RETREAT CENTER | 260,874 | 260,874 | |
| MISCELLANEOUS | 2,019 | 2,019 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PUBLIC RELATIONS | 12,462 | 0 | 12,462 | 0 |
| PROFESSIONAL FEES | 23,407 | 0 | 485 | 22,922 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 101,769 | 0 | 19,289 | 82,480 |