| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 61,880 | 10,477 | 51,403 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BONDS | 19,514,063 | 19,926,373 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCKS | 14,392,808 | 29,120,603 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 1,334 | 1,179 | 155 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN WES ENERGY RESOURCES, LLC | 61,153 | 56,971 | 56,971 |
| WEBSITE | 2,139 | 0 | 0 |
| SECURITY DEPOSIT | 599 | 599 | 599 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 257 | 0 | 257 | |
| DUES | 3,892 | 0 | 3,892 | |
| INSURANCE | 9,681 | 3,925 | 5,756 | |
| INVESTMENT FEES | 139,324 | 139,324 | 0 | |
| OFFICE SUPPLIES | 13,795 | 707 | 13,088 | |
| POSTAGE | 10,546 | 0 | 10,546 | |
| TRAVEL | 174,304 | 2,221 | 172,083 | |
| ADVERTISING | 66,027 | 0 | 66,027 | |
| MARKETING | 15,786 | 0 | 15,786 | |
| AMORTIZATION | 2,139 | 428 | 1,711 | |
| UTILITIES | 8,417 | 0 | 8,417 | |
| WEBSITE | 18,563 | 0 | 18,563 | |
| COMPETITION EXPENSES | 352,487 | 0 | 352,487 | |
| SCHOLARSHIP PAYMENTS | 472,500 | 0 | 472,500 | |
| CONFERENCES | 4,680 | 0 | 4,680 | |
| SCHMIDT VOCAL INSTITUTE | 35,867 | 0 | 35,867 | |
| GRANTS AWARDED | 2,836 | 0 | 2,836 | |
| REGISTRATIONS | 350 | 0 | 350 | |
| CONTINUING PORFESSIONAL EDUCATION | 338 | 0 | 338 | |
| INTEREST EXPENSE | 22 | 0 | 22 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME FROM WES ENERGY K-1 | 124,661 | 124,661 | 124,661 |
| APPLICANT FEES | 26,676 | 26,676 | |
| BOARD MEMBERSHIP FEES | 900 | 900 | |
| SCHMIDT SUMMER INSTITUTE | 21,390 | 21,390 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TAXES WITHHELD | 8,108 | 1,812 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 26,691 | 1,000 | 25,691 | |
| IT FEES | 7,344 | 0 | 7,344 | |
| PROFESSIONAL FEES | 34,213 | 0 | 34,213 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ESTIMATED PAYMENTS | 16,200 | 0 | 0 | |
| TAX DUE WITH PRIOR YEAR RETURN | 22,432 | 0 | 0 | |
| TAXES - OTHER | 506 | 24 | 482 | |
| PAYROLL TAX | 16,324 | 0 | 16,324 | |
| PENALTIES | 1,719 | 0 | 0 |