| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 58,400 | 9,751 | 48,649 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BONDS | 11,351,012 | 11,895,442 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCKS | 33,462,408 | 40,159,297 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 1,613 | 1,474 | 139 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN WES ENERGY RESOURCES, LLC | 56,971 | 58,601 | 58,601 |
| SECURITY DEPOSIT | 599 | 599 | 599 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 930 | 0 | 930 | |
| DUES | 1,838 | 0 | 1,838 | |
| INSURANCE | 9,606 | 3,492 | 6,114 | |
| INVESTMENT FEES | 150,128 | 150,128 | 0 | |
| OFFICE SUPPLIES | 22,159 | 250 | 21,909 | |
| POSTAGE | 6,135 | 0 | 6,135 | |
| TRAVEL | 162,818 | 1,326 | 161,492 | |
| ADVERTISING | 51,230 | 0 | 51,230 | |
| MARKETING | 14,136 | 0 | 14,136 | |
| UTILITIES | 10,190 | 0 | 10,190 | |
| WEBSITE | 21,113 | 185 | 20,928 | |
| COMPETITION EXPENSES | 337,947 | 0 | 337,947 | |
| SCHOLARSHIP PAYMENTS | 530,100 | 0 | 530,100 | |
| CONFERENCES | 8,884 | 0 | 8,884 | |
| SCHMIDT VOCAL INSTITUTE | 93,185 | 0 | 93,185 | |
| GRANTS AWARDED | 124,034 | 0 | 124,034 | |
| CONTINUING PORFESSIONAL EDUCATION | 1,222 | 0 | 1,222 | |
| OTHER SVA PROGRAMS | 57,000 | 0 | 57,000 | |
| PUBLIC RELATIONS | 81,594 | 0 | 81,594 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME FROM WES ENERGY K-1 | 15,917 | 15,917 | 15,917 |
| APPLICANT FEES | 28,432 | 28,432 | |
| BOARD MEMBERSHIP FEES | 700 | 700 | |
| SCHMIDT SUMMER INSTITUTE | 21,569 | 21,569 | |
| MISCELLANEOUS INCOME | 8,054 | 8,054 | 8,054 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TAXES WITHHELD | 1,812 | 1,778 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 30,017 | 0 | 30,017 | |
| IT FEES | 3,290 | 0 | 3,290 | |
| PROFESSIONAL FEES | 34,447 | 0 | 34,447 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ESTIMATED PAYMENTS | 210,000 | 0 | 0 | |
| TAX DUE WITH PRIOR YEAR RETURN | 15,607 | 0 | 0 | |
| TAXES - OTHER | 165 | 0 | 165 | |
| PAYROLL TAX | 19,356 | 0 | 19,356 | |
| PENALTIES | 428 | 0 | 0 |