| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 19,660 | 9,830 | 9,830 | 9,830 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BOND MUTUAL FUNDS | 6,767,553 | 6,767,553 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 23,691,035 | 23,691,035 |
| EQUITY MUTUAL FUNDS | 36,766,852 | 36,766,852 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OIL & GAS ROYALTIES | 35,660 | 2,923,608 | |
| ALTERNATIVE INVESTMENTS | 77,059,392 | 77,059,392 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 638 | 638 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST & DIVIDEND RECEIVABLE | 22,002 | 24,931 | 24,931 |
| ACCRUED ROYALTIES RECEIVABLE | 319,389 | 1,166,407 | 1,166,407 |
| CASA PROMISORY NOTE | 400,000 | 0 | 0 |
| Description | Amount |
|---|---|
| DONATED USE OF FACILITIES EXPENSE | 168,820 |
| UNREALIZED LOSS | 18,705,108 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMP | 59,076 | 78,401 | ||
| EMPLOYEE RELATIONS | 6,162 | 8,178 | ||
| INSURANCE | 148,026 | 37,846 | 158,602 | |
| DUES & SUBSCRIPTIONS | 9,250 | 12,276 | ||
| OFFICE EXPENSE | 53,869 | 71,490 | ||
| TELEPHONE | 12,305 | 16,330 | ||
| HOUSEKEEPING | 91,327 | 121,201 | ||
| MARKETING | 14,500 | 19,243 | ||
| UTILITIES | 309,106 | 105,863 | 304,356 | |
| REPAIRS & MAINTENANCE | 210,134 | 88,306 | 190,566 | |
| RECREATION | 19,419 | 25,771 | ||
| EDEN ALTERNATIVE | 3,752 | 4,979 | ||
| DIETARY | 160,245 | 212,664 | ||
| CONTRACT SERVICES | 149,947 | 198,997 | ||
| CONTRIBUTIONS | 1,236 | 1,640 | ||
| MISCELLANEOUS | 6,514 | 8,645 | ||
| CHARITABLE DIST. UNDER PLR | 55,000 | 72,991 | ||
| GAS & FUEL TAX | 809 | 1,074 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY FEES | 4,087,402 | 4,087,402 | 4,087,402 |
| STOCK LITIGATION SETTLEMENT | 820 | 820 | 820 |
| HOME OPERATING REVENUES | 980,783 | 980,783 | |
| UTILITY REIMBURSEMENT | 105,863 | 105,863 | |
| OTHER REIMBURSEMENT | 122,805 | 122,805 | |
| Miscellaneous | 3,347 | 3,347 |
| Description | Amount |
|---|---|
| DONATED USE OF FACILITIES INCOME | 458,769 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PROMISES TO GIVE - CONSORTIUM | 945,658 | 655,709 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 280,280 | 280,280 | 280,280 | 0 |
| CONSULTING FEES | 44,648 | 44,648 |