| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 451,134 | 406,021 |
| 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 |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BANK OF AMERICA | AT COST | 114,139,767 | 131,295,143 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MINERAL INTEREST | 26,752,799 | 23,477,770 | 12,900,000 |
| MCS NORE LLC: 1001 BIENVILLE | 2,070,000 | 2,070,000 | 2,070,000 |
| A/R - BOA | 56,496 | 71,772 | 71,772 |
| FEDERAL TAX RECEIVABLE | 69,100 | 0 | 0 |
| MCS CABALLO LLC:6927 E CABALLO | 3,041,678 | 6,196,485 | 6,196,485 |
| TUCKER FARMS E 1:HODGSON RD | 762,786 | 762,743 | 764,093 |
| TUCKER FARMS E 2:OLD BLACKHAWK | 651,120 | 651,121 | 652,471 |
| DEPOSITS | 200 | 200 | 200 |
| TUCKER FARMS E 3:HODGSON RD | 0 | 666,023 | 667,373 |
| Description | Amount |
|---|---|
| N/D EXPENSES | 1,693 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSE | 72,222 | 72,222 | ||
| OFFICE EXPENSE | 29,773 | |||
| INSURANCE | 41,020 | |||
| PAYROLL FEES | 5,029 | |||
| OFFICE SUPPLIES | 8,873 | |||
| COMPUTER EXPENSES | 759 | |||
| TRAVEL | 8,804 | |||
| Rent and Royalty Expense | 1,233,349 | 699,716 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 8,283 | 8,283 | 8,283 |
| Royalty Income | 9,200,589 | 9,200,589 | 9,200,589 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL TAX LIABILITY | 6,168 | 6,632 |
| OTHER - A/P | 497 | 298 |
| STATE TAX LIABILITY | 4,480 | 2,254 |
| A/P - FEDERAL TAX | 0 | 16,983 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 95,242 | 95,242 | ||
| PAYROLL TAXES | 27,907 | 8,145 | ||
| FEDERAL TAXES | 145,113 |