| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 20,949 | 10,475 | 10,475 | 10,475 |
| 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 | 7,798,783 | 7,798,783 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 21,021,413 | 21,021,413 |
| EQUITY MUTUAL FUNDS | 41,614,331 | 41,614,331 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OIL & GAS ROYALTIES | 35,660 | 3,421,607 | |
| ALTERNATIVE INVESTMENTS | 113,300,758 | 113,300,758 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 7,524 | 7,524 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST & DIVIDEND RECEIVABLE | 581,788 | 18,177 | 18,177 |
| ACCRUED ROYALTIES RECEIVABLE | 1,192,973 | 596,250 | 596,250 |
| NOTE RECEIVABLE | 800,000 | 0 | 0 |
| Description | Amount |
|---|---|
| DONATED USE OF FACILITIES EXPENSE | 168,152 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMP | 58,105 | 58,874 | ||
| EMPLOYEE RELATIONS | 18,889 | 19,139 | ||
| INSURANCE | 210,377 | 41,822 | 171,341 | |
| DUES & SUBSCRIPTIONS | 14,110 | 14,297 | ||
| OFFICE EXPENSE | 61,654 | 62,470 | ||
| TELEPHONE | 12,277 | 12,440 | ||
| HOUSEKEEPING | 80,515 | 81,581 | ||
| MARKETING | 12,226 | 12,388 | ||
| UTILITIES | 291,232 | 85,099 | 209,990 | |
| REPAIRS & MAINTENANCE | 261,189 | 97,584 | 167,064 | |
| RECREATION | 16,856 | 17,079 | ||
| EDEN ALTERNATIVE | 1,771 | 1,794 | ||
| DIETARY | 114,853 | 116,374 | ||
| CONTRACT SERVICES | 142,954 | 144,847 | ||
| MISCELLANEOUS | 3,226 | 3,269 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY FEES | 4,317,119 | 4,317,119 | 4,317,119 |
| HOME OPERATING REVENUES | 1,131,036 | 1,131,036 | |
| UTILITY REIMBURSEMENT | 85,099 | 85,099 | |
| OTHER REIMBURSEMENT | 128,487 | 128,487 | |
| Miscellaneous | 10,918 | 10,918 | |
| Gain on Asset Sale | 7,001 | 7,001 |
| Description | Amount |
|---|---|
| DONATED USE OF FACILITIES INCOME | 458,880 |
| UNREALIZED GAIN | 6,933,009 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PROMISES TO GIVE - CONSORTIUM | 367,208 | 76,480 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 270,229 | 270,229 | 270,229 | |
| CONSULTING FEES | 57,985 | 57,985 |