| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 20,256 | 9,925 | 0 | 10,331 |
| Tax preparation fees | 5,026 | 2,463 | 0 | 2,563 |
| 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 Remaining Basis | 2018-01-01 | 70,301 | 41,371 | 200DB | 8.93 % | 6,278 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Baird Aggregate Bond Fund | 6,390,240 | 5,761,599 |
| Blackrock Strategic Income | 4,281,937 | 4,325,660 |
| Metropolitan West Total Return | ||
| Harbor Core Bond Fund | 5,723,451 | 5,658,655 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| iShares S&P 500 ETF | 14,577,780 | 24,215,940 |
| Conestoga Small Cap Fund Inst | 2,199,744 | 2,820,754 |
| WCM Focused International Growth | 5,066,175 | 5,238,088 |
| Hotchkis & Wiley Small Cap | 2,524,500 | 2,582,292 |
| Pcam Blue Chip Limited | 7,350,000 | 8,823,462 |
| Arga Emerging Markets Value | 3,266,332 | 4,051,711 |
| Dodge & Cox International Stock Fund | 4,311,622 | 5,281,040 |
| Fidelity Global Ex US Index Fund | 4,375,887 | 5,289,626 |
| Gqg Partners Emerging | 3,870,023 | 4,704,826 |
| Cohen & Steers Institutional Realty | 3,209,459 | 3,455,556 |
| Fidelity Mid Cap Index Funds | 6,410,673 | 7,533,248 |
| Pcam Blue Chip Limited - Class I1 | 900,000 | 970,994 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 70,301 | 38,705 | 31,596 | 70,301 |
| Machinery and Equipment | 12,388 | 3,504 | 8,884 | 3,165 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 14,343 | 7,028 | 0 | 7,315 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Cash surrender value of life insurance | 9,243,385 | 9,575,132 | 9,575,132 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 1,193 | 1,193 | ||
| Dues | 35,086 | 17,192 | 17,894 | |
| Equipment Rental | 6,378 | 3,125 | 3,253 | |
| Insurance | 15,838 | 7,761 | 8,077 | |
| Meals | 7,796 | 3,820 | 3,976 | |
| Miscellaneous | 173 | 85 | 88 | |
| Office Supplies | 9,331 | 4,572 | 4,759 | |
| Postage | 5,415 | 2,653 | 2,762 | |
| Telephone | 8,097 | 3,968 | 4,129 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Oil & gas interests | 5,731,134 | 5,506,983 |
| Description | Amount |
|---|---|
| Increase in cash surrender value of life insurance | 331,747 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Clerical/Contract services | 86,961 | 86,961 | 0 | 0 |
| Compensation consultant | 2,567 | 2,567 | 0 | 0 |
| Computer consultants | 22,680 | 11,113 | 0 | 11,567 |
| Investment management | 120,701 | 120,701 | 0 | 0 |
| Oil and gas agent fees | 150,679 | 144,777 | 0 | 0 |
| Oil and gas consultants | 2,703 | 2,703 | 0 | 0 |
| Program development consultant | 31,984 | 0 | 0 | 31,984 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ad valorem taxes | 201,708 | 201,708 | ||
| Excise tax | 73,214 | 73,214 | ||
| Gross production tax | 414,313 | 335,298 | ||
| Oil and Gas Expenses | 144 | |||
| Property taxes | 1,729 | 847 | 882 | |
| Unrelated business income tax paid | 7,997 | 7,997 |