| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,855 | 1,855 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 100 SH CEDAR CREEK GAS & OIL | 1,000 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OIL ROYALTIES | AT COST | 30,697 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCUMULATED DEPLETION | -44,286 | ||
| DEPLETION IN EXCESS OF BASIS | 44,286 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CORPORATE REPORT, PUBLICATION, BANK FEES, ETC | 60 | 60 | 0 | |
| ROYALTY PRODUCTION EXPENSES | 3,309 | 3,309 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DENBURY ONSHORE ROYALTIES | 80,063 | 80,063 | 80,063 |
| SCOUT ENERGY ROYALTIES | 3,867 | 3,867 | 3,867 |
| Description | Amount |
|---|---|
| DEPLETION EXPENSE ADJUSTMENT | 12,589 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 737 | 736 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EMPLOYMENT TAXES | 696 | 522 | 174 | |
| PRODUCTION TAXES - LEASES AND ROYALTIES | 7,166 | 7,166 | 0 | |
| ESTIMATED TAX PAYMENTS | 901 | 901 | 0 |