| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,725 | 3,363 | 0 | 3,362 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD SHORT-TERM INVESTMENT GRADE | 15,650 | 15,650 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BORDERLANDS RESTORATION, L3C, LLC | FMV | 58,250 | 58,250 |
| Description | Amount |
|---|---|
| SECURITIES MARKET VALUE ADJUSTMENT | 861,347 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE FEES | 25 | 25 | 0 | 0 |
| INSURANCE-GENERAL | 173 | 0 | 0 | 173 |
| INVESTMENT MGMT FEE | 2,027 | 2,027 | 0 | 0 |
| OFFICE SUPPLIES AND EXPENSE | 4,660 | 2,330 | 0 | 2,330 |
| POSTAGE AND DELIVERY | 164 | 82 | 0 | 82 |
| PRITZLAFF RANCH EXPENSES | 98,082 | 0 | 2,802 | 95,280 |
| ADVERTISING | 21,280 | 0 | 0 | 21,280 |
| TELEPHONE | 1,592 | 796 | 0 | 796 |
| MISCELLANEOUS EXPENSES | 872 | 0 | 0 | 872 |
| DEVELOPMENT RIGHTS | 332,450 | 0 | 0 | 332,450 |
| DUES AND SUBSCRIPTIONS | 1,352 | 676 | 0 | 676 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FARMING INCOME | 2,802 | 2,802 | |
| BORDERLANDS RESTORATION | 14,494 | 14,494 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 3,379 | 3,025 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 147 | 0 | 0 | 147 |
| PAYROLL TAXES - EXECUTIVE DIRECTOR | 4,654 | 0 | 0 | 4,654 |