| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,075 | 0 | 0 | 12,075 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 1,534,500 | 876,857 | 657,643 | 657,643 |
| Improvements | 824,266 | 414,575 | 409,691 | 409,691 |
| Land | 100,101 | 100,101 | 100,101 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 808 | 0 | 0 | 808 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSIT | 1,673 | 866 | 866 |
| EDUCATIONAL FILM | 174,897 | 161,443 | 10,000 |
| REAL ESTATE INVESTMENTS | 1,053,618 | 1,053,618 | 1,053,618 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEPRECIATION AND AMORTIZATION | 307,654 | 307,654 | ||
| EDUCATION | 28,737 | 28,737 | ||
| EQUIPMENT REPAIRS AND MAINTENANCE | 118,402 | 118,402 | ||
| INSURANCE | 27,142 | 27,142 | ||
| MGMT REPAIRS AND MAINTENANCE | 4,728 | 4,728 | ||
| MGMT UTILITIES | 5,738 | 5,738 | ||
| OCCUPANCY | 7,888 | 7,888 | ||
| OFFICE EXPENSE | 4,614 | 4,614 | ||
| RECLAMATION DISTRICT FEES | 49,755 | 49,755 | ||
| REPAIRS AND MAINTENANCE | 93,541 | 93,541 | ||
| SEEDS & HABITAT | 126,429 | 126,429 | ||
| SHOP SUPPLIES | 32,491 | 32,491 | ||
| UTILITIES - PUMPING AND POWER | 172,330 | 172,330 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CROP REVENUE | 244,795 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 80,838 | 80,838 | 80,838 | 0 |
| CONSULTING | 35,000 | 0 | 0 | 35,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAX | 10,000 | 10,000 | ||
| PROPERTY TAXES | 79,337 | 79,337 |