| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 29,670 | 0 | 29,720 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD TOTAL STOCK MARKET INDEX FUND ADMIRAL 27,385.598 | 1,427,885 | 1,427,885 |
| VANGUARD TOTAL INTERNATIONAL STOCK INDEX ADMIRAL 20,388.986 SHARES | 508,501 | 508,501 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING, FURNITURE & EQUIPMENT | 1,992 | 1,992 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 226,789 | 0 | 332,685 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LEASE RECEIVABLE | 1,823,390 | 1,569,243 | |
| FINANCING COSTS, NET OF AMORTIZATION | 26,429 | 19,822 | 99,107 |
| LAND LEASE, NET OF AMORTIZATION | 341,688 | 337,563 |
| Description | Amount |
|---|---|
| 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 | 13,990 | 0 | 14,002 | |
| INSURANCE | 9,578 | 0 | 9,578 | |
| INFORMATION TECHNOLOGY | 1,433 | 0 | 1,720 | |
| OFFICE EXPENSE | 1,706 | 0 | 1,896 | |
| OTHER EXPENSE | 518 | 0 | 518 | |
| REIMBURSEMENT OF TENANT EXPENSES PER ARBITRATION | 194,012 | 0 | 0 | |
| DUES AND SUBSCRIPTIONS | 1,990 | 0 | 1,990 | |
| ADVERTISING | 250 | 0 | 250 | |
| IRS REBATE CALCULATION FOR IRB | 10,000 | 0 | 0 | |
| YOUTH EQUINE INITIATIVE | 17,140 | 0 | 11,973 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP FEES | 77,525 | 77,525 | |
| BAD DEBT RECOVERIES | 1,740 | 1,740 |
| Description | Amount |
|---|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 45,110 | 45,110 |
| INTEREST LIABILITY SWAP AGREEMENT | 84,915 | 52,536 |
| DEFERRED EXCISE TAX | 1,200 | 400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 18,488 | 18,488 | 0 | |
| ADMINISTRATIVE FEES | 3,788 | 0 | 3,675 | |
| APPRAISAL FEES | 23,470 | 0 | 29,345 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 2,100 | 0 | 0 |