| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 27,030 | 2,703 | 27,030 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD TOTAL STOCK MARKET INDEX FUND ADMIRAL | 1,561,210 | 1,561,210 |
| VANGUARD TOTAL INTERNATIONAL STOCK INDEX ADMIRAL | 853,198 | 853,198 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 5,508 | 0 | 5,508 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LEASE RECEIVABLE | 495,143 | 0 | 0 |
| LAND LEASE, NET OF AMORTIZATION | 325,188 | 321,063 | 321,063 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 12,657 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AMORTIZATION | 4,125 | 4,125 | 0 | |
| GRANT APPLICATION FEES | 9,005 | 0 | 9,515 | |
| INFORMATIONAL TECHNOLOGY | 3,729 | 0 | 6,459 | |
| INSURANCE | 19,001 | 0 | 19,001 | |
| OFFICE EXPENSES | 10,512 | 0 | 10,532 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP FEES | 40,050 | 40,050 | |
| MISCELLANEOUS REVENUE | 759 | 759 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON SWAP AGREEMENT | 22 |
| UNREALIZED GAIN ON INVESTMENTS | 389,625 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 45,110 | 45,110 |
| INTEREST LIABILITY SWAP AGREEMENT | 22 | 0 |
| DEFERRED EXCISE TAX | 2,300 | 9,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 15,527 | 15,527 | 0 | |
| ADMINISTRATIVE FEES | 15,575 | 0 | 15,755 | |
| CONSULTING FEES | 16,000 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 22,120 | 0 | 0 |