| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 303,545 | 151,772 | 151,773 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS-GREFCO | 1995-12-01 | 556,776 | 426,453 | SL | 31 | 17,675 | 17,675 | 17,675 | |
| BUILDINGS-DICALITE | 1995-12-01 | 2,382,032 | 1,799,276 | SL | 31 | 75,620 | 75,620 | 75,620 | |
| BUILDING READING | 2001-04-03 | 278 | 173 | SL | 31 | 9 | 9 | 9 | |
| BUILDING QRI | 2001-04-30 | 631,785 | 422,456 | SL | 31 | 20,057 | 20,057 | 20,057 | |
| BUILDING QRI | 2004-04-30 | 1,662 | 855 | SL | 31 | 53 | 53 | 53 | |
| BUILDING SPV | 2012-04-30 | 2,805,671 | 738,434 | SL | 31 | 89,069 | 89,069 | 89,069 | |
| BUILDING-DICAPERL | 1995-12-01 | 1,247,187 | 1,024,539 | SL | 31 | 0 | 0 | 0 | |
| BUILDING-CHEMROCK | 1995-12-01 | 975,122 | 710,026 | SL | 31 | 0 | 0 | 0 | |
| BLDG-JACKSONVILLE | 1995-12-01 | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS-GREFCO | 556,776 | 444,128 | 112,648 | |
| BUILDINGS-DICALITE | 2,382,032 | 1,874,896 | 507,136 | |
| BUILDING READING | 278 | 182 | 96 | |
| BUILDING QRI | 631,785 | 442,513 | 189,272 | |
| BUILDING QRI | 1,662 | 908 | 754 | |
| BUILDING SPV | 2,805,671 | 827,503 | 1,978,168 | |
| BUILDING-DICAPERL | 271,530 | |||
| BUILDING-CHEMROCK | 265,096 | |||
| BLDG-JACKSONVILLE | 0 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN DMH LLC | AT COST | 0 | 0 |
| INVESTMENT IN DMH 2020 LLC | AT COST | 14,996,951 | 14,996,951 |
| PUTNAM | AT COST | 144,623 | 144,623 |
| RBC INVESTMENT | AT COST | 554,253 | 554,253 |
| BOA INV PURCHASE | AT COST | 11,391,515 | 11,391,515 |
| ACCRUED INTEREST INCOME | AT COST | 778 | 778 |
| INVESTMENT IN RGPH LLC | 0 | 34,600,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 424,864 | 212,432 | 212,432 |
| Item No. | 1 |
|---|---|
| Lender's Name | LOAN FROM RGP REV TR IN ADVANCE OF |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 44,000,000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MINERAL RIGHTS | 1,663,750 | 1,663,750 | 46,293,939 |
| Description | Amount |
|---|---|
| EQUITY/VALUATION ADJUSTMENT | 143,316,029 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 218,931 | 218,931 | ||
| REG/FILING-LICENSE/ANNUAL FEES | 1,759 | 1,759 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 2,652,262 | 2,652,262 | |
| OTHER INCOME | 200,000 | 0 | |
| OTHER INCOME - BOA 4345 | 227,246 | 227,246 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FUNDS IN TRANSIT | 275,004 | 275,004 |
| INTEREST PAYABLE | 0 | 666,630 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NOTE AND NOTE INTEREST RECEIVABLE | 13,488,213 | 0 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 10,565 | 10,565 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 968 | 968 | ||
| TAX EXPENSE | 252,194 | 126,097 | 126,097 | |
| TAX ADJUSTMENT (COST BASIS) | 260,154 | 0 |