| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 20,241 | 9,918 | 0 | 10,323 |
| Tax preparation fees | 5,041 | 2,470 | 0 | 2,571 |
| 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 | 42,824 | 200DB | 8.92 % | 3,826 | |||
| File Cabinet | 2018-03-28 | 2,774 | 1,638 | 200DB | 5.76 % | 160 | |||
| Furniture and fixtures Remaining Basis | 2018-01-01 | 70,301 | 38,235 | 200DB | 8.92 % | 3,136 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Baird Aggregate Bond Fund | 5,740,364 | 5,228,060 |
| Blackrock Strategic Income | 4,085,445 | 4,114,204 |
| Metropolitan West Total Return | 5,192,221 | 5,237,304 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| iShares S&P 500 ETF | 15,932,555 | 22,484,432 |
| Conestoga Small Cap Fund Inst | 2,199,744 | 2,588,707 |
| WCM Focused International Growth | 4,467,521 | 4,897,771 |
| Hotchkis & Wiley Small Cap | 2,370,192 | 2,473,340 |
| Pcam Blue Chip Limited | 7,350,000 | 7,913,830 |
| Arga Emerging Markets Value | 3,132,279 | 3,745,311 |
| Dodge & Cox International Stock Fund | 4,195,291 | 5,087,911 |
| Fidelity Global Ex US Index Fund | 4,226,055 | 5,022,938 |
| Gqg Partners Emerging | 3,674,272 | 4,313,561 |
| Cohen & Steers Institutional Realty | 3,132,173 | 3,252,546 |
| Fidelity Mid Cap Index Funds | 6,239,868 | 6,530,888 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 70,301 | 29,199 | 41,102 | 70,301 |
| Machinery and Equipment | 3,165 | 1,868 | 1,297 | 3,165 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 318 | 156 | 0 | 162 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Cash surrender value of life insurance | 8,930,747 | 9,243,385 | 9,243,385 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auto Expenses | 1,343 | 658 | 685 | |
| Bank charges | 910 | 910 | ||
| Commercial Insurance | 7,946 | 3,894 | 4,052 | |
| D&O insurance | 8,760 | 4,292 | 4,468 | |
| Dues | 24,348 | 11,931 | 12,417 | |
| Equipment Rental | 6,381 | 3,127 | 3,254 | |
| Meals | 2,467 | 1,209 | 1,258 | |
| Miscellaneous | 47 | 23 | 24 | |
| Office Supplies | 4,091 | 2,005 | 2,086 | |
| Postage | 4,240 | 2,078 | 2,162 | |
| Telephone | 7,158 | 3,508 | 3,651 | |
| Worker's Comp | 565 | 277 | 288 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Oil & gas interests | 4,980,050 | 4,763,177 |
| Description | Amount |
|---|---|
| Increase in cash surrender value of life insurance | 312,637 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Actuary fees | 2,200 | -1,078 | 0 | -1,122 |
| Clerical/Contract services | 21,468 | 21,468 | 0 | 0 |
| Compensation consultant | 2,101 | 2,101 | 0 | 0 |
| Computer consultants | 22,862 | 11,203 | 0 | 11,660 |
| Custodian fees | 20,439 | 20,439 | 0 | 0 |
| Investment management | 82,226 | 82,226 | 0 | 0 |
| Oil and gas agent fees | 161,628 | 154,589 | 0 | 0 |
| Oil and gas consultants | 4,261 | 4,261 | 0 | 0 |
| Program development consultant | 40,350 | 0 | 0 | 40,350 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ad valorem taxes | 123,931 | 123,931 | ||
| Excise tax | 153,655 | 153,655 | ||
| Gross production tax | 422,756 | 347,239 | ||
| Property taxes | 1,846 | 905 | 941 | |
| Unrelated business income tax paid | 50,000 | 50,000 |