| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PUBLICLY TRADED SECURITIES | FMV | 53,068,746 | 53,068,746 |
| OTHER SECURITIES | FMV | 2,066,040 | 2,066,040 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 71,566 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ASSIGNMENT AGREEMENT | 616,120 | 616,120 | 616,120 |
| CONSTRUCTION IN PROGRESS | 96,230 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 6,793 | 0 | 6,793 | |
| FUEL & TRAVEL | 5,589 | 0 | 5,589 | |
| CONTRACTED SERVICES | 103,725 | 0 | 0 | |
| ADVERTISING | 10,940 | 0 | 0 | |
| UTILITIES | 35,721 | 0 | 0 | |
| BANK CHARGES | 3,371 | 0 | 612 | |
| LIABILITY INSURANCE | 42,559 | 0 | 0 | |
| PRODUCTION EXPENSE | 24,000 | 0 | 24,000 | |
| BOARD FEES | 42,000 | 0 | 42,000 | |
| REPAIRS & MAINTENANCE | 23,868 | 0 | 23,868 | |
| DUES & SUBSCRIPTIONS | 958 | 0 | 958 | |
| SMALL EQUIPMENT | 621 | 0 | 0 | |
| SOFTWARE EXPENSE | 2,457 | 0 | 0 | |
| POSTAGE | 302 | 0 | 0 | |
| MEALS | 1,531 | 0 | 0 | |
| FLOWERS & GIFTS | 779 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EDUCATIONAL CLASSES | 7,055 | 7,055 | |
| MISCELLANEOUS | 62 | 62 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES | 2,134,964 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 72,246 | 72,246 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 21,031 | 0 | 0 | |
| LICENSES | 536 | 0 | 0 | |
| PROPERTY TAXES | 57,702 | 0 | 29,421 |