| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,250 | 9,250 | 9,250 | 9,250 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MORGAN STANLEY | FMV | 15,948,474 | 15,948,474 |
| MERRILL LYNCH | FMV | 17,024,326 | 17,024,326 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 22,564 | 22,564 | 22,564 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Pickle Ball Land | 395,908 | 102,776 | 102,776 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FACITIES AND EQUIPMENT | 1,040 | 1,040 | 1,040 | 1,040 |
| INSURANCE- E&O | 6,442 | 6,442 | 6,442 | 6,442 |
| OFFICER HEALTH INSURANCE | 11,625 | 11,625 | 11,625 | 11,625 |
| OPERATING EXPENSES | 6,953 | 6,953 | 6,953 | 6,953 |
| OUTSIDE CONTRACT SERVICES | 1,168 | 1,168 | 1,168 | 1,168 |
| RENTAL EXPENSE | 1,951 | 1,951 | 1,951 | 1,951 |
| UTILITIES | 3,630 | 3,630 | 3,630 | 3,630 |
| Description | Amount |
|---|---|
| INCREASE IN UNRESTRICTED ASSETS | 1,850,573 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deffered Contribution-Pickle Ball C Land | 823,841 | 1,233,841 |
| Payroll Taxes Payable | 5,490 | 165 |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES - MERRILL LYNCH | 70,591 | 70,591 | 70,591 | 70,591 |
| ADVISORY FEES - MORGAN STANLEY | 73,821 | 73,821 | 73,821 | 73,821 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 8,833 | 8,833 | 8,833 | 8,833 |
| PAYROLL TAXES | 13,643 | 13,643 | 13,643 | 13,643 |