| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEES | 17,686 | 10,612 | 7,074 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE EQUIPMENT | 2005-12-31 | 48,634 | 48,634 | SL | 7.000000000000 | 0 | 0 | ||
| CABINETS | 2014-12-03 | 23,419 | 9,371 | SL | 15.000000000000 | 1,561 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DODGE & COX INTL STOCK FUND | AT COST | 3,582,409 | 3,938,567 |
| T ROWE PRICE INSTL LARGE-CAP | AT COST | 2,496,648 | 9,386,697 |
| T ROWE PRICE MID CAP VALUE FUND | AT COST | 6,323,055 | 7,710,253 |
| ROYCE SPECIAL EQUITY | AT COST | 4,199,628 | 3,978,472 |
| VANGUARD PRIMECAP CORE FUND | AT COST | 3,448,723 | 7,457,566 |
| PIMCO REAL RETURN INSTL FD | AT COST | 5,743,740 | 6,598,961 |
| PIMCO ALL ASSET INSTITUTIONAL | AT COST | 7,048,106 | 6,974,757 |
| COLUMBIA DIVIDEND OPPORTUNITY | AT COST | 7,175,602 | 6,987,406 |
| VANGUARD DEVELOPED MARKET INDEX | AT COST | 3,027,739 | 3,995,713 |
| DOUBLELINE TOTAL RETURN BOND | AT COST | 6,266,916 | 6,228,828 |
| METROPOLITAN WEST TOTAL RETURN | AT COST | 5,913,039 | 6,195,782 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 48,634 | 48,634 | 0 | |
| CABINETS | 23,419 | 10,932 | 12,487 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WATER RIGHTS | 1,127 | 1,127 | 604,400 |
| TRAFFIC CREDITS | 835,087 | ||
| ACCRUED DIVIDENDS | 150,253 | 130,066 | 130,066 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO PRIOR YEAR ESTIMATED TAX PAYMENTS | 976 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 11,802 | 0 | 11,802 | |
| POSTAGE, SHIPPING, DELIVERY | 3,353 | 2,011 | 1,341 | |
| TELEPHONE | 2,381 | 1,429 | 952 | |
| OFFICE EXPENSES | 16,573 | 9,944 | 6,629 | |
| DUES & SUBSCRIPTIONS | 1,307 | 786 | 521 | |
| ENGINEERING | 383 | 230 | 153 | |
| MISCELLANEOUS EXPENSE | 204 | 122 | 82 | |
| LICENSES & FEES | 50 | 30 | 20 | |
| PENALTIES | 1,278 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 600 | 600 | 600 |
| ROYALITIES | 43,781 | 43,781 | 43,781 |
| Description | Amount |
|---|---|
| RETURN OF PREVIOUSLY DISBURSED ASSETS | 10,166 |
| GRANTS PAYABLE ADJUSTMENT | 11,468 |
| COST BASIS IN REPOSSESSED LAND | 168,350 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| CHILKUR LLC | NONE | 3,700,000 | 2,168,119 | 2017-05 | 2025-05 | QUARTERLY | 400.0000000000 % | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 60 | 60 | 0 | |
| INVESTMENT MANAGEMENT FEES | 224,192 | 224,192 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 5,716 | 5,716 | 0 | |
| EXCISE TAX | 37,704 | 0 | 0 |