| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING/AUDIT FEES | 116,424 | 33,695 | 0 | 82,729 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICLY TRADED SECURITIES & PARTNERSHIP INTERESTS - HELD AT COMMONFUND | 82,159,608 | 82,159,608 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 147,291 | 111,255 | 0 | 36,036 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OIL AND GAS INTERESTS | 6,572,042 | 6,881,242 | |
| RENT DEPOSIT | 1,500 | 1,500 |
| Description | Amount |
|---|---|
| PARTNERSHIP INCOME BOOK/TAX DIFFERENCE | 3,574,309 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOARD MEETINGS | 122,584 | 31,639 | 0 | 90,945 |
| PROMOTIONS | 42,899 | 58 | 0 | 42,841 |
| EQUIPMENT LEASE | 4,607 | 1,093 | 0 | 3,514 |
| OTHER PROGRAM EXPENSE | 50,471 | 0 | 0 | 50,471 |
| SUPPLIES | 43,181 | 11,744 | 0 | 31,437 |
| NETWORK AND SOFTWARE | 33,472 | 4,654 | 0 | 28,818 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NET OIL AND GAS ROYALTY INCOME | 3,660,761 | 3,660,761 | |
| S-CORP INCOME - FNB OF ARDMORE | 186,011 | 0 | |
| PARTNERSHIP INCOME - BARROW, HANLEY, MEWHINNEY & STRAUSS | 323,226 | 323,226 | |
| PARTNERSHIP INCOME - CF CAPITAL SECONDARY PARTNERS III | -4,158 | -4,158 | |
| PARTNERSHIP INCOME - CF CAPITAL STRATEGIC SOLUTIONS | -20,205 | -20,205 | |
| PARTNERSHIP INCOME - CF CAPITAL VENTURE PARTNERS X111 | 20,459 | 20,459 | |
| PARTNERSHIP INCOME - CF INSTITUTIONAL HIGH QUALITY BOND FUND | 167,214 | 167,214 | |
| PARTNERSHIP INCOME - CF STRATEGIC DIRECT SERIES LLC | 485,249 | 485,249 | |
| PARTNERSHIP INCOME - CF STRATEGIC SOLUTIONS GLOBAL EQUITY | 5,211 | 5,211 | |
| PARTNERSHIP INCOME - CRITITECH COATINGS, LLC | -5 | -5 | |
| PARTNERSHIP INCOME - CRITITECH DRUG DEVELOPMENT SERVICES, LLC | -202 | -202 | |
| PARTNERSHIP INCOME - GRIFFIS PREMIUM APARTMENT FUND IV, LP | -12,179 | -12,179 | |
| PARTNERSHIP INCOME - HARRISON STREET REAL ESTATE PARTNERS IV | 14,908 | 14,908 | |
| PARTNERSHIP INCOME - HARRISON STREET REAL ESTATE PARTNERS V | 48,996 | 48,996 | |
| PARTNERSHIP INCOME - HORSLEY BRIDGE XIII VENTURE LP | -15,596 | -15,596 | |
| PARTNERSHIP INCOME - SIGULER GUFF SMALL BUYOUT OPP FUND III | 235,315 | 235,315 | |
| PARTNERSHIP INCOME - SUPERBETTER, LLC | 41,498 | 0 | |
| PARTNERSHIP INCOME - THACKERAY PARTNERS REALTY FUND V | 33,081 | 33,081 | |
| PARTNERSHIP INCOME - VITAL FARMLAND | -31,212 | 0 | |
| PARTNERSHIP INCOME - UTOPIA COMPLETE, LLC | -39,805 | 0 | |
| OTHER INCOME | 10,860 | 10,860 | |
| PARTNERSHIP INCOME - CF PRIVATE CREDIT FUND II | -1,426 | -1,426 | |
| PARTNERSHIP INCOME - CF REAL ESTATE OPPORTUNITY FUND II | -605 | -605 | |
| PARTNERSHIP INCOME - CF REIT PORTFOLIO | 17,181 | 17,181 | |
| PARTNERSHIP INCOME - CF STRATEGIC SOLUTIONS GLOBAL EQUITY | 4,457,502 | 4,457,502 | |
| PARTNERSHIP INCOME - CF CAPITAL ENVIRONMENTAL SUSTAINABILITY PARTNERS 2020 | -3,067 | -3,067 | |
| PARTNERSHIP INCOME - CRITITECH ONCOLOGY | -2 | -2 | |
| PARTNERSHIP INCOME - CRITITECH PHARMACEUTICALS | -128 | -128 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES | 1,718,081 |
| FNB S CORP ADDITIONAL BASIS ADJ AFTER K-1 RECEIVED | 39,407 |
| PRIOR PERIOD ADJUSTMENT OIL & GAS PROPERTIES RECORDED ON BOOKS | 6,572,042 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER SERVICES | 28,602 | 13,308 | 0 | 15,294 |
| PROFESSIONAL CONSULTANTS | 342,369 | 294,475 | 0 | 47,894 |
| MANAGEMENT FEES | 247,636 | 247,636 | 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 | 9,076 | 9,076 | |
| OTHER SALES | 1,448 | 1,448 | |
| SHIPPING | 1,151 | 1,151 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 28,468 | 28,468 | 0 | 0 |
| EXCISE TAX | 196,677 | 0 | 0 | 0 |
| PAYROLL TAXES | 66,708 | 18,567 | 0 | 48,141 |
| UNRELATED BUSINESS TAX | 32,136 | 0 | 0 | 0 |