| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 43,420 | 6,701 | 36,719 | |
| PROFESSIONAL FEES - RENTAL # 3 | 271 | 271 | 0 | |
| PROFESSIONAL FEES - RENTAL # 4 | 3,372 | 3,372 | 0 | |
| PROFESSIONAL FEES - RENTAL # 5 | 7,981 | 7,981 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND AND BUILDING | 2014-06-30 | 16,430,000 | 2,343,741 | 0 % | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| T-MOBILE USA INC 3.5% 1,500,000 SH | 1,493,748 | 1,493,748 |
| GENERAL MILLS INC 4% 1,000,000 SH | 996,808 | 996,808 |
| AMERICAN TOWER CORP 4% 1,000,000 SH | 995,104 | 995,104 |
| T-MOBILE USA INC 2.25% 1,500,000 SH | 1,457,426 | 1,457,426 |
| BOSTON SCIENTIFIC 1.9% 1,500,000 SH | 1,481,273 | 1,481,273 |
| KINDER MORGAN, IN 4.3% 1,500,000 SH | 1,495,874 | 1,495,874 |
| ENERGY TRANSFER 4.75% 1,000,000 SH | 999,545 | 999,545 |
| KEYBANK NTNL ASSO 4.7% 1,000,000 SH | 996,620 | 996,620 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SPROTT PHYSICAL GOLD ETV 351,135 SH | 7,071,859 | 7,071,859 |
| INVSC S P 500 EQUAL WGHT 149,306 SH | 11,401,006 | 11,401,006 |
| SCHWAB US LARGE CAP 281,080 SH | 7,833,700 | 7,833,700 |
| VANGUARD MEGA CAP GROWTH 33,225 SH | 11,409,797 | 11,409,797 |
| VANGUARD MID CAP VALUE 51,897 SH | 8,395,378 | 8,395,378 |
| WISDOMTREE INTL QLTY DIV 129,861 SH | 4,442,545 | 4,442,545 |
| WISDOMTREE US LARGECAP 89,464 SH | 6,959,404 | 6,959,404 |
| AKRE FOCUS INSTL 136,870.7870 SH | 9,245,622 | 9,245,622 |
| DODGE & COX STOCK I 40,069.4560 SH | 10,305,063 | 10,305,063 |
| FIDELITY SMALL CAP GROWT 228336.6950 SH | 7,642,429 | 7,642,429 |
| JHANCOCK DISCIPLINED VAL 272,719.1030 SH | 7,349,780 | 7,349,780 |
| ROYCE PREMIER INSTL 505,590.2790 SH | 5,601,940 | 5,601,940 |
| VANGUARD COMMODITY STRAT 211,247.0860 SH | 5,372,013 | 5,372,013 |
| VANGUARD DIVIDEND GROWTH 224,187.4770 SH | 8,117,828 | 8,117,828 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ROYALTY | AT COST | 877,542 | 877,542 |
| PARTNERSHIP INVESTMENT | AT COST | 3,096,291 | 3,096,291 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 36,001 | 0 | 36,001 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OPERATING ROU ASSETS | 562,113 | 496,743 | 496,743 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE EXPENSE | 2,805 | 934 | 1,871 | |
| OFFICE EXPENSES | 35,961 | 7,622 | 46,796 | |
| MISCELLANEOUS EXPENSES | 10,349 | 5,747 | 4,602 | |
| ORDINARY PARTNERSHIP EXPENSE | 0 | 240,546 | 0 | |
| OTHER EXPENSE - RENTAL # 2 | 480 | 480 | 0 | |
| REAL ESTATE TAX - RENTAL # 3 | 58 | 58 | 0 | |
| DUES - RENTAL # 5 | 177 | 177 | 0 | |
| OFFICE EXPENSE - RENTAL # 5 | 300 | 300 | 0 | |
| INSURANCE EXPENSE - RENTAL # 5 | 19,866 | 19,866 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORDINARY PARTNERSHIP INCOME | 182,244 | ||
| ROYALTY INCOME | 245,716 | 245,716 | 245,716 |
| MISCELLANEOUS INCOME | 3,002 | 3,002 | 3,002 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 7,383,115 |
| DEFERRED EXCISE TAX ADJUSTMENT | 71,604 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX PAYABLE | 270,966 | 373,693 |
| OPERATING LEASE LIABILITY | 562,957 | 497,587 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 32,699 | 0 | 32,699 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 4,080 | 0 | 4,587 | |
| FEDERAL EXCISE TAX | 349,333 | 0 | 0 |