| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 18,265 | 0 | 0 | 18,265 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ANNUITY | AT COST | 459,358 | 459,358 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 8,001 | 0 | 0 | 8,001 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FUTURE INTEREST | 41,762 | 24,253 | 24,253 |
| Description | Amount |
|---|---|
| PRESENT VALUE ADJUSTMENT OF FUTURE INTERESTS | 17,510 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING AND PROMOTION | 23,816 | 0 | 0 | 23,816 |
| OFFICE EXPENSES | 137,696 | 0 | 0 | 137,696 |
| INSURANCE | 87,873 | 0 | 0 | 87,873 |
| POPULATION EXPENSE | 45,613 | 0 | 0 | 45,613 |
| IN-KIND EXPENSE | 35,270 | 0 | 0 | 35,270 |
| EDUCATION AND STAFF TRAINING | 65,723 | 0 | 0 | 65,723 |
| REPAIRS AND MAINTENANCE | 33,446 | 0 | 0 | 33,446 |
| ACTIVITIES | 23,586 | 0 | 0 | 23,586 |
| RESTRICTED EXPENSES - CAMPUS/SCOUTING | 11,735 | 0 | 0 | 11,735 |
| FARM AND GROUNDS | 16,988 | 0 | 0 | 16,988 |
| RESTRICTED DONATION EXPENSES | 184,766 | 0 | 0 | 184,766 |
| BUILDING FURNISHINGS | 7,852 | 0 | 0 | 7,852 |
| MEDICAL EXPENSES - CAMPUS | 4,057 | 0 | 0 | 4,057 |
| OPERATING PROPERTIES | 761,129 | 761,129 | 761,129 | 0 |
| ENDOWMENT PROPERTIES | 443,416 | 443,416 | 443,416 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PRIVATE FEES | 43,173 | 43,173 | |
| CHRISTMAS TREE FUNDRAISING | 50,885 | 50,885 | |
| MISCELLANEOUS | 30 | 30 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 578,307 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PPP LOAN | 256,400 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 97,213 | 0 | 0 | 97,213 |