| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,000 | 5,000 | 1,000 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| ROYALTIES: MOVIE #1 (DETAIL UPON REQUEST) | 2012-06-01 | 237,347 | 40,876 | 180.000000000000 | 15,823 | 15,823 | 56,699 | |
| ROYALTIES: MOVIE #2 (DETAIL UPON REQUEST) | 2012-06-01 | 597,393 | 102,884 | 180.000000000000 | 39,826 | 39,826 | 142,710 | |
| ROYALTIES: MOVIE #3 (DETAIL UPON REQUEST) | 2012-06-01 | 721,300 | 124,225 | 180.000000000000 | 48,087 | 48,087 | 172,312 | |
| ROYALTIES: MOVIE #4 (DETAIL UPON REQUEST) | 2012-06-01 | 131,833 | 22,705 | 180.000000000000 | 8,789 | 8,789 | 31,494 | |
| ROYALTIES: MOVIE #5 (DETAIL UPON REQUEST) | 2012-06-01 | 63,853 | 10,997 | 180.000000000000 | 4,257 | 4,257 | 15,254 | |
| ROYALTIES: MOVIE #6 (DETAIL UPON REQUEST) | 2012-06-01 | 1,788,413 | 308,005 | 180.000000000000 | 119,228 | 119,228 | 427,233 | |
| ROYALTIES: MOVIE #7 (DETAIL UPON REQUEST) | 2012-06-01 | 831,253 | 143,161 | 180.000000000000 | 55,417 | 55,417 | 198,578 | |
| ROYALTIES: MOVIE #8 (DETAIL UPON REQUEST) | 2012-06-01 | 2,487 | 429 | 180.000000000000 | 166 | 166 | 595 | |
| ROYALTIES: MOVIE #9 (DETAIL UPON REQUEST) | 2012-06-01 | 462,747 | 79,696 | 180.000000000000 | 30,850 | 30,850 | 110,546 | |
| ROYALTIES: MOVIE #10 (DETAIL UPON REQUEST) | 2012-06-01 | 104,307 | 17,964 | 180.000000000000 | 6,954 | 6,954 | 24,918 | |
| ROYALTIES: MOVIE #11 (DETAIL UPON REQUEST) | 2012-06-01 | 116,647 | 20,088 | 180.000000000000 | 7,776 | 7,776 | 27,864 | |
| ROYALTIES: MOVIE #12 (DETAIL UPON REQUEST) | 2012-06-01 | 2,560 | 442 | 180.000000000000 | 171 | 171 | 613 | |
| ROYALTIES: MOVIE #13 (DETAIL UPON REQUEST) | 2012-06-01 | 16,440 | 2,831 | 180.000000000000 | 1,096 | 1,096 | 3,927 | |
| ROYALTIES: MOVIE #14 (DETAIL UPON REQUEST) | 2012-06-01 | 53,800 | 9,266 | 180.000000000000 | 3,587 | 3,587 | 12,853 | |
| ROYALTIES: MOVIE #15 (DETAIL UPON REQUEST) | 2012-06-01 | 218,767 | 37,676 | 180.000000000000 | 14,584 | 14,584 | 52,260 | |
| ROYALTIES: MOVIE #16 (DETAIL UPON REQUEST) | 2012-06-01 | 118,707 | 20,444 | 180.000000000000 | 7,914 | 7,914 | 28,358 | |
| ROYALTIES: MOVIE #17 (DETAIL UPON REQUEST) | 2012-06-01 | 20,000 | 3,444 | 180.000000000000 | 1,333 | 1,333 | 4,777 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 131 SHRS 3M COMPANY | 19,734 | 19,734 |
| 28 SHRS AUTOZONE | 20,773 | 20,773 |
| 193 SHRS BECTON DICKINSON | 29,739 | 29,739 |
| 11 SHRS CHIPOTLE MEXICAN GRILL | 5,278 | 5,278 |
| 300 SHRS COLGATE PALMOLIVE | 19,986 | 19,986 |
| 107 SHRS ECOLAB, INC. | 12,239 | 12,239 |
| 209 SHRS GRACO | 15,063 | 15,063 |
| 118 SHRS IHC INC. | 13,975 | 13,975 |
| 340 SHRS JOHNSON JOHNSON | 34,925 | 34,925 |
| 275 SHRS LINEAR TECH | 11,679 | 11,679 |
| 240 SHRS LOWES CO | 18,250 | 18,250 |
| 260 SHRS MASTERCARD | 25,314 | 25,314 |
| 59 SHRS METTLER-TOLEDO | 20,009 | 20,009 |
| 111 SHRS MIDDLEBY CORP | 11,973 | 11,973 |
| 373 SHRS MOODY CORP | 37,427 | 37,427 |
| 371 SHRS MSCI, INC. | 26,760 | 26,760 |
| 350 SHRS NIKE INC. | 21,875 | 21,875 |
| 454 SHRS ORACLE CORP | 16,585 | 16,585 |
| 209 SHRS PEPSICO | 20,883 | 20,883 |
| 96 SHRS PRAXAIR | 9,830 | 9,830 |
| 74 SHRS SHERWIN WILLIAMS | 19,210 | 19,210 |
| 108 SHRS TIFFANY & CO | 8,239 | 8,239 |
| 294 SHRS TJX COMPANIES | 20,848 | 20,848 |
| 225 SHRS TRACTOR SUPPLY CO | 19,237 | 19,237 |
| 209 SHRS UNITED TECHNOLOGY CORP | 20,079 | 20,079 |
| 206 SHRS UNITED HEALTH GROUP | 24,234 | 24,234 |
| 595 SHRS US BANCORP DEL | 25,389 | 25,389 |
| 172 VARIAN MEDICAL SYSTEM INC | 13,898 | 13,898 |
| 58 SHRS W W GRAINGER INC | 11,750 | 11,750 |
| 570 SHRS WELLS FARGO | 30,985 | 30,985 |
| 5121.631 SHRS DODGE & COX FUNDS | 186,837 | 186,837 |
| 4488.536 SHRS EUROPACIFIC GROWTH | 203,106 | 203,106 |
| 5980.931 SHRS MATTHEWS INTL FDS PAC TIGER | 140,672 | 140,672 |
| 14665.128 SHRS VIRTUS EMERGING MKTS OPPORTUNITIES FUND | 131,400 | 131,400 |
| 12369.763 SHRS DOUBLELINE FUNDS | 133,346 | 133,346 |
| 4690 SHRS COLONY CAPITAL INC. | 91,361 | 91,361 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ROYALTIES: MOVIE #1 (DETAIL UPON REQUEST) | 237,347 | 56,699 | 180,648 | 180,648 |
| ROYALTIES: MOVIE #2 (DETAIL UPON REQUEST) | 597,393 | 142,710 | 454,683 | 454,683 |
| ROYALTIES: MOVIE #3 (DETAIL UPON REQUEST) | 721,300 | 172,312 | 548,988 | 548,988 |
| ROYALTIES: MOVIE #4 (DETAIL UPON REQUEST) | 131,833 | 31,494 | 100,339 | 100,339 |
| ROYALTIES: MOVIE #5 (DETAIL UPON REQUEST) | 63,853 | 15,254 | 48,599 | 48,599 |
| ROYALTIES: MOVIE #6 (DETAIL UPON REQUEST) | 1,788,413 | 427,233 | 1,361,180 | 1,361,180 |
| ROYALTIES: MOVIE #7 (DETAIL UPON REQUEST) | 831,253 | 198,578 | 632,675 | 632,675 |
| ROYALTIES: MOVIE #8 (DETAIL UPON REQUEST) | 2,487 | 595 | 1,892 | 1,892 |
| ROYALTIES: MOVIE #9 (DETAIL UPON REQUEST) | 462,747 | 110,546 | 352,201 | 352,201 |
| ROYALTIES: MOVIE #10 (DETAIL UPON REQUEST) | 104,307 | 24,918 | 79,389 | 79,389 |
| ROYALTIES: MOVIE #11 (DETAIL UPON REQUEST) | 116,647 | 27,864 | 88,783 | 88,783 |
| ROYALTIES: MOVIE #12 (DETAIL UPON REQUEST) | 2,560 | 613 | 1,947 | 1,947 |
| ROYALTIES: MOVIE #13 (DETAIL UPON REQUEST) | 16,440 | 3,927 | 12,513 | 12,513 |
| ROYALTIES: MOVIE #14 (DETAIL UPON REQUEST) | 53,800 | 12,853 | 40,947 | 40,947 |
| ROYALTIES: MOVIE #15 (DETAIL UPON REQUEST) | 218,767 | 52,260 | 166,507 | 166,507 |
| ROYALTIES: MOVIE #16 (DETAIL UPON REQUEST) | 118,707 | 28,358 | 90,349 | 90,349 |
| ROYALTIES: MOVIE #17 (DETAIL UPON REQUEST) | 20,000 | 4,777 | 15,223 | 15,223 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENT | 100,469 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AMORTIZATION | 365,858 | 365,858 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 567,599 | 567,599 | 567,599 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 9,919 | 9,919 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 10 | 0 | 0 | |
| REGISTRY OF CHARITABLE TRUSTS | 75 | 0 | 0 | |
| EXCISE TAX | 2,337 | 0 | 0 |