| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING/AUDIT FEES | 132,563 | 32,441 | 0 | 100,122 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICLY TRADED SECURITIES & PARTNERSHIP INTERESTS - HELD AT COMMONFUND | 68,307,355 | 68,307,355 |
| FIRST NATIONAL CORP ARDMORE STOCK | 5,740,000 | 5,740,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 147,815 | 115,546 | 0 | 32,269 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OIL AND GAS INTERESTS | 0 | 0 | 8,837,585 |
| Description | Amount |
|---|---|
| PARTNERSHIP INCOME BOOK/TAX DIFFERENCE | 1,855,593 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOARD MEETINGS | 24,527 | 14,307 | 0 | 10,220 |
| MARKETING | 4,025 | 0 | 0 | 4,025 |
| PROMOTIONS | 15,115 | 0 | 0 | 15,115 |
| EQUIPMENT LEASE | 881 | 220 | 0 | 661 |
| OTHER PROGRAM EXPENSE | 13,678 | 0 | 0 | 13,678 |
| SUPPLIES | 47,691 | 8,181 | 0 | 39,510 |
| OTHER INCOME | 0 | 0 | 0 | -75 |
| FPL SALES | 0 | 0 | 0 | -26,953 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NET OIL AND GAS ROYALTY INCOME | 2,529,865 | 2,529,865 | |
| BMO FINANCIAL GROUP OTHER TAXABLE INCOME | 2,376 | 2,376 | |
| S-CORP INCOME - FNB OF ARDMORE | 257,728 | 0 | |
| PARTNERSHIP INCOME - CAPE ANN GLOBAL DEVELOPING MARKETS FUND | -761,870 | -761,870 | |
| PARTNERSHIP INCOME - CF CAPITAL SECONDARY PARTNERS III | -128 | -128 | |
| PARTNERSHIP INCOME - CF CAPITAL STRATEGIC SOLUTIONS | -8,844 | -8,844 | |
| PARTNERSHIP INCOME - CF CAPITAL VENTURE PARTNERS X111 | -9,197 | -9,197 | |
| PARTNERSHIP INCOME - CF INSTITUTIONAL HIGH QUALITY BOND FUND | 37,071 | 37,071 | |
| PARTNERSHIP INCOME - CF STRATEGIC DIRECT SERIES LLC | 164,663 | 164,663 | |
| PARTNERSHIP INCOME - CF STRATEGIC SOLUTIONS GLOBAL EQUITY | 2,409,130 | 2,409,130 | |
| PARTNERSHIP INCOME - CRITITECH COATINGS, LLC | -10 | -10 | |
| PARTNERSHIP INCOME - CRITITECH DRUG DEVELOPMENT SERVICES, LLC | -717 | -717 | |
| PARTNERSHIP INCOME - GRIFFIS PREMIUM APARTMENT FUND IV, LP | -10,906 | -10,906 | |
| PARTNERSHIP INCOME - HARRISON STREET REAL ESTATE PARTNERS IV | 40,303 | 40,303 | |
| PARTNERSHIP INCOME - HARRISON STREET REAL ESTATE PARTNERS V | 11,568 | 11,568 | |
| PARTNERSHIP INCOME - HORSLEY BRIDGE XIII VENTURE LP | -34,899 | -34,899 | |
| PARTNERSHIP INCOME - SIGULER GUFF SMALL BUYOUT OPP FUND III | 113,660 | 113,660 | |
| PARTNERSHIP INCOME - SUPERBETTER, LLC | -12,766 | 0 | |
| PARTNERSHIP INCOME - THACKERAY PARTNERS REALTY FUND V | -3,048 | -3,048 | |
| PARTNERSHIP INCOME - VITAL FARMLAND | -28,340 | 0 | |
| PARTNERSHIP INCOME - UTOPIA COMPLETE, LLC | -50,077 | 0 | |
| SBA PPP LOAN FORGIVEN | 220,816 | 0 | |
| OTHER INCOME | 75 | 0 | |
| PROGRAM RELATED FULL PLATE LIVING | 19,222 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES | 6,130,255 |
| FNB S CORP K-1 BOOK/TAX DIFFERENCE | 54,752 |
| PRIOR PERIOD ADJUSTMENT OF EXCISE AND UBI TAX | 66 |
| PRIOR PERIOD ADJUSTMENT TO RECEIVABLES FNB DISTRIBUTIONS | 77,560 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER SERVICES | 113,496 | 43,878 | 0 | 69,618 |
| PROFESSIONAL CONSULTANTS | 85,625 | 41,975 | 0 | 43,650 |
| MANAGEMENT FEES | 156,095 | 156,095 | 0 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| FULL PLATE LIVING SALES, NET OF REBATES & RETURNS | 1,847 | 1,847 | |
| OTHER SALES | 4,780 | 4,780 | |
| SHIPPING | 1,104 | 1,104 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 64,370 | 64,370 | 0 | 0 |
| EXCISE TAX | 96,095 | 0 | 0 | 0 |
| PAYROLL TAXES | 71,891 | 15,520 | 0 | 56,371 |
| UNRELATED BUSINESS TAX | 47,486 | 0 | 0 | 0 |