| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investments-Other | FMV | 70,877,027 | 70,877,027 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Advisory Fees | 1,410,000 | 1,200,000 | 215,000 | 0 |
| Foreign Taxes Paid | 5,566 | 5,566 | 0 | 0 |
| Royalty Expenses | 24,321 | 24,321 | 0 | 0 |
| Depletion Expense | 79,263 | 0 | 79,263 | 0 |
| Lines 2 and 3 Rental Losses | 780,724 | 780,724 | 0 | 0 |
| Intangible Drilling Costs | 244,707 | 0 | 244,707 | 0 |
| Interest Expense | 103,961 | 73,386 | 30,575 | 0 |
| Losses from Pass Thru Rentals | 780,724 | 780,724 | 780,724 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Portfolio Income | 3,650 | 3,650 | 3,650 |
| Unrealized Income | 1,460,991 | 0 | 1,460,991 |
| Other Income Line 11E | 70,892 | 0 | 70,892 |
| Other Income Line 11f | 802,083 | 0 | 802,083 |
| Royalty Income | 161,518 | 161,518 | 161,518 |
| Description | Amount |
|---|---|
| Unrealized Income | 4,054,602 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Line of Credit | 1,000,000 | 3,000,000 |