| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,000 | 2,000 | 2,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| WELLCZAR | AT COST | 30,000 | 30,000 |
| CHARLES SCHWAB MUTUAL FUNDS | FMV | 8,278,372 | 10,374,473 |
| GLOBAL ACCESS HEDGE FUND | FMV | 936,131 | 1,136,651 |
| MSDO FUND II | FMV | 132,269 | 120,286 |
| RIVERVEST VENTURE FUND | FMV | 200,526 | 252,847 |
| KCB REAL ESTATE VII, LP | FMV | 86,009 | 149,323 |
| RIMROCK LOW VOLATILITY CAYMAN FUND, LTD | FMV | 214,697 | 214,697 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEY | 2,923 | 2,923 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NORTH DAKOTA TAX WITHHOLDING | 38,715 | 53,792 | 53,792 |
| TAX ESTIMATES | 31,664 | 28,000 | 28,000 |
| LOAN - NEIGHBORWORKS | 275,000 | 275,000 | 275,000 |
| MINERAL RIGHTS | 0 | 0 | 833,976 |
| Description | Amount |
|---|---|
| NONDEDUCTIBLE EXPENSE - GLOBAL | 6 |
| NONDEDUCTIBLE EXPENSE - RIVERVEST | 3 |
| NONDEDUCTIBLE EXPENSE - KCB | 11 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES & FEES | 596 | 0 | 0 | |
| OTHER DEDUCTIONS - GLOBAL | 10,597 | 10,597 | 0 | |
| OTHER DEDUCTIONS - RIVERVEST | 6,499 | 6,499 | 0 | |
| INVESTMENT FEES | 35,000 | 35,000 | 0 | |
| OTHER DEDUCTIONS - MSDO | 1,436 | 1,436 | 0 | |
| GIFTS GIVEN | 6 | 0 | 0 | |
| MISCELLANEOUS ADMIN EXPENSE | 221 | 0 | 0 | |
| ADMIN TRAVEL | 382 | 0 | 0 | |
| ROYALTY EXPENSES | 99,722 | 99,722 | 0 | |
| PRODUCTION TAXES - ROYALTY | 100,732 | 100,732 | 0 | |
| DEPLETION 15% - ROYALTY | 170,481 | 170,481 | 0 | |
| GLOBAL ACCESS FUND I, LP LOSS | 164 | 164 | 0 | |
| NET RENTAL LOSS - KCB | 9,797 | 9,797 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROSS ROYALTY INCOME | 1,136,541 | 1,136,541 | 1,136,541 |
| GLOBAL ACCESS FUND I, LP OTHER PORTFOLIO INCOME | 37,413 | 37,413 | 37,413 |
| RIMROCK LOW VOLITILITY | 14,697 | 14,697 | 14,697 |
| KCB REAL ESTATE VII, LP | 173 | 173 | 173 |
| GLOBAL ACCESS FUND I, LP ST CAPITAL GAIN | 2,218 | 2,218 | |
| GLOBAL ACCESS FUND I, LP LT CAPITAL GAIN | 4,279 | 4,279 | |
| GLOBAL ACCESS FUND I, LP | -895 | -895 | |
| KCB REAL ESTATE VII, LP | -28,535 | -28,535 |
| Description | Amount |
|---|---|
| DEPLETION | 170,481 |
| TAX EXEMPT INCOME | 11 |
| NONDIVIDEND DISTRIBUTIONS - SCHWAB | 16,817 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LINE OF CREDIT - FIRST INTERSTATE BANK | 0 | 200,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 4,020 | 4,020 | 0 | |
| EXCISE TAX | 19,293 | 0 | 0 |