| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| External auditor | 19,501 | 975 | 0 | 18,526 |
| Tax preparation fees | 4,789 | 239 | 0 | 4,550 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Furniture and fixtures | 2018-01-01 | 85,774 | 35,164 | 200DB | 8.93 % | 7,660 | |||
| Machinery and Equipment | 2018-01-01 | 15,164 | 14,433 | 200DB | 11.52 % | 731 | |||
| File Cabinet | 2018-03-28 | 2,774 | 1,318 | 200DB | 11.52 % | 320 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Baird Aggregate Bond Fund | 5,335,541 | 4,688,336 |
| Blackrock Strategic Income | 3,708,308 | 3,634,124 |
| Metropolitan West Total Return | 4,780,019 | 4,741,439 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| iShares S&P 500 ETF | 17,031,156 | 19,937,041 |
| Conestoga Small Cap Fund Inst | 3,208,710 | 3,164,519 |
| WCM Focused International Growth | 5,004,825 | 4,724,398 |
| Hotchkis & Wiley Small Cap | 3,602,052 | 3,515,771 |
| Pcam Blue Chip Limited | 7,350,000 | 7,347,950 |
| Arga Emerging Markets Value | 3,436,755 | 3,665,688 |
| Dodge & Cox International Stock Fund | 4,709,578 | 5,031,765 |
| Fidelity Global Ex US Index Fund | 4,318,114 | 4,597,206 |
| Gqg Partners Emerging | 3,300,000 | 3,073,673 |
| Cohen & Steers Institutional Realty | 3,035,330 | 2,885,534 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 85,774 | 35,165 | 50,609 | 50,609 |
| Machinery and Equipment | 17,938 | 15,750 | 2,188 | 2,187 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 152 | 8 | 0 | 144 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Cash surrender value of life insurance | 8,622,880 | 8,930,747 | 8,930,747 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auto Expenses | 33 | 2 | 31 | |
| Bank charges | 356 | 18 | 338 | |
| Board retreat | 15,352 | 768 | 14,584 | |
| Commercial Insurance | 6,991 | 350 | 6,641 | |
| D&O insurance | 8,614 | 431 | 8,183 | |
| Dues | 26,796 | 1,340 | 25,456 | |
| Equipment Rental | 6,329 | 316 | 6,013 | |
| Meals | 1,981 | 99 | 1,882 | |
| Miscellaneous | 579 | 29 | 550 | |
| Office expenses | 125,869 | 6,293 | 119,576 | |
| Office Supplies | 6,653 | 333 | 6,320 | |
| Oil and gas expenses | 226,063 | 226,063 | ||
| Postage | 3,990 | 200 | 3,790 | |
| Retirement pay | 63,204 | 3,160 | 60,044 | |
| Storage fees | 1,638 | 82 | 1,556 | |
| Telephone | 6,869 | 343 | 6,526 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Miscellaneous | 8,217 | ||
| Oil & gas interests | 7,475,724 | 7,138,544 |
| Description | Amount |
|---|---|
| Increase in cash surrender value of life insurance | 307,867 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Actuary fees | 2,100 | 105 | 0 | 1,995 |
| Compensation consultant | 2,322 | 116 | 0 | 2,206 |
| Computer consultants | 19,726 | 986 | 0 | 18,740 |
| Custodian fees | 23,927 | 23,927 | 0 | 0 |
| Investment management | 30,000 | 30,000 | 0 | 0 |
| Program development consultant | 31,444 | 0 | 0 | 31,444 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ad valorem taxes | 58,377 | 58,377 | ||
| Excise tax | 200,000 | 200,000 | ||
| Gross production tax | 531,756 | 531,756 | ||
| Property taxes | 2,119 | 106 | 2,013 | |
| Unrelated business income tax paid | 49,100 | 49,100 |