| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 23,470 | 11,735 | 11,735 | 11,735 |
| 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 |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BOND MUTUAL FUNDS | 11,974,461 | 11,974,461 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 56,305,937 | 56,305,937 |
| EQUITY MUTUAL FUNDS | 25,872,036 | 25,872,036 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OIL & GAS ROYALTIES | 35,660 | 3,572,593 | |
| ALTERNATIVE INVESTMENTS | 103,302,382 | 103,302,382 | |
| INVESTMENT REDEPTIONS | 4,827,378 | 4,827,378 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 22,900 | 22,900 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST & DIVIDEND RECEIVABLE | 64,488 | 137,620 | 137,620 |
| ACCRUED ROYALTIES RECEIVABLE | 2,879,704 | 2,917,967 | 2,917,967 |
| NOTE RECEIVABLE | 1,000,000 | 0 | 0 |
| Description | Amount |
|---|---|
| DONATED USE OF FACILITIES EXPENSE | 334,161 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMP | 41,426 | 41,426 | ||
| EMPLOYEE RELATIONS | 54,456 | 54,456 | ||
| INSURANCE | 373,631 | 55,533 | 318,098 | |
| DUES & SUBSCRIPTIONS | 15,528 | 15,528 | ||
| OFFICE EXPENSE | 87,229 | 87,229 | ||
| TELEPHONE | 22,986 | 22,986 | ||
| HOUSEKEEPING | 72,305 | 72,305 | ||
| MARKETING | 5,805 | 5,805 | ||
| UTILITIES | 416,378 | 129,688 | 286,690 | |
| REPAIRS & MAINTENANCE | 355,189 | 277,294 | 77,895 | |
| RECREATION | 27,343 | 27,343 | ||
| DINING SUPPLIES/MED SUPPLIES | 206,562 | 206,562 | ||
| CONTRACT SERVICES | 213,881 | 213,881 | ||
| MISCELLANEOUS | 734 | 734 | ||
| RENT SUBSIDY PROGRAM | 278,102 | 278,102 | ||
| GAS AND FUEL TAX | 744 | 744 | ||
| OTHER ALLOWED QUAL. DIST. | 0 | 160,972 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY FEES | 13,137,385 | 13,137,385 | 13,137,385 |
| HOME OPERATING REVENUES | 1,594,673 | 1,594,673 | |
| UTILITY REIMBURSEMENT | 129,688 | 129,688 | |
| OTHER REIMBURSEMENT | 204,473 | 204,473 | |
| Miscellaneous | 3,371 | 618 | 3,371 |
| Description | Amount |
|---|---|
| DONATED USE OF FACILITIES INCOME | 718,044 |
| UNREALIZED GAIN | 15,414,804 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PROMISES TO GIVE - CONSORTIUM | 1,517,122 | 1,051,306 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 300,552 | 300,552 | 300,552 | |
| CONSULTING FEES | 80,486 | 80,486 |