| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 32,506 | 0 | 32,356 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD TOTAL STOCK MARKET INDEX FUND ADMIRAL 31,134.554 SHARES | 1,614,949 | 1,614,949 |
| VANGUARD TOTAL INTERNATIONAL STOCK INDEX ADMIRAL 22,937.271 SHARES | 624,123 | 624,123 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING, FURNITURE & EQUIPMENT | 1,992 | 1,792 | 200 | 200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 244,210 | 0 | 138,215 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LEASE RECEIVABLE | 2,038,507 | 1,823,390 | |
| FINANCING COSTS, NET OF AMORTIZATION | 33,036 | 26,429 | 99,107 |
| LAND LEASE, NET OF AMORTIZATION | 345,813 | 341,688 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENT | 3,471,563 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AMORTIZATION | 10,732 | 10,732 | 0 | |
| GRANT APPLICATION ADMINISTRATION | 12,238 | 0 | 12,925 | |
| INSURANCE | 9,595 | 0 | 9,595 | |
| INFORMATION TECHNOLOGY | 2,495 | 0 | 2,132 | |
| OFFICE EXPENSE | 1,895 | 0 | 1,719 | |
| OTHER EXPENSE | 1,357 | 0 | 1,418 | |
| DUES AND SUBSCRIPTIONS | 1,587 | 0 | 1,587 | |
| REPAIRS AND MAINTENANCE | 1,935 | 0 | 1,935 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP FEES | 85,075 | 85,075 | |
| BAD DEBT RECOVERIES | 836 | 836 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON SWAP AGREEMENT | 42,165 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 45,110 | 45,110 |
| INTEREST LIABILITY SWAP AGREEMENT | 127,080 | 84,915 |
| DEFERRED EXCISE TAX | 33,100 | 1,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 9,100 | 9,100 | 0 | |
| ADMINISTRATIVE FEES | 1,111 | 0 | 1,100 | |
| APPRAISAL FEES | 22,625 | 0 | 16,750 | |
| BROKER FEES | 20,000 | 0 | 20,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 23,920 | 0 | 0 |