| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 27,502 | 0 | 27,552 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD TOTAL STOCK MARKET INDEX FUND ADMIRAL 27,025.756 | 1,496,146 | 1,496,146 |
| VANGUARD TOTAL INTERNATIONAL STOCK INDEX ADMIRAL 20,990.974 SHARES | 511,130 | 511,130 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 16,730 | 0 | 16,556 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LEASE RECEIVABLE | 1,569,243 | 1,268,983 | 0 |
| FINANCING COSTS, NET OF AMORTIZATION | 19,822 | 13,215 | 99,107 |
| LAND LEASE, NET OF AMORTIZATION | 337,563 | 333,438 | 0 |
| 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 | 15,036 | 0 | 14,711 | |
| INSURANCE | 9,600 | 0 | 9,600 | |
| INFORMATION TECHNOLOGY | 3,443 | 0 | 3,307 | |
| OFFICE EXPENSE | 3,236 | 0 | 3,236 | |
| OTHER EXPENSE | 2,743 | 0 | 2,743 | |
| DUES AND SUBSCRIPTIONS | 1,990 | 0 | 1,990 | |
| ADVERTISING | 250 | 0 | 250 | |
| YOUTH EQUINE INITIATIVE | 359 | 0 | 5,526 | |
| POST OFFICE BOX | 82 | 0 | 82 | |
| TELEPHONE | 81 | 0 | 86 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP FEES | 70,281 | 70,281 | |
| BAD DEBT RECOVERIES | 1,700 | 1,700 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON SWAP AGREEMENT | 29,351 |
| UNREALIZED GAIN ON INVESTMENT | 66,332 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 45,110 | 45,110 |
| INTEREST LIABILITY SWAP AGREEMENT | 52,536 | 23,185 |
| DEFERRED EXCISE TAX | 400 | 400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 18,219 | 18,219 | 0 | |
| ADMINISTRATIVE FEES | 6,975 | 0 | 6,920 | |
| SURVEY FEES | 5,000 | 0 | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 5,628 | 0 | 0 |