| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 114,725 | 71,363 | 28,000 | 43,363 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 715,573 | 489,334 | 226,239 | 226,239 |
| Land | 6,386,281 | 6,386,281 | 6,386,281 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,745 | 0 | 0 | 1,560 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CHAPARRAL TOWNHOUSES, NET | 6,295,257 | 5,575,072 | 5,575,072 |
| INVESTMENT IN LLC | 495,270 | 305,409 | 305,409 |
| INVESTMENT IN LLP'S | 17,549,830 | 17,233,265 | 17,233,265 |
| OTHER RECEIVABLE | 309,611 | 309,611 | |
| RESEARCH PARK BUILDING, NET | 714,188 | 630,521 | 630,521 |
| ROU ASSETS | 582,315 | 475,319 | 475,319 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAD DEBT EXPENSE | 33,045 | 13,512 | 13,512 | |
| CONTRACT LABOR | 29,688 | 29,688 | ||
| DUES & SUBSCRIPTIONS | 34,203 | 7,885 | 1,306 | 26,318 |
| EQUIPMENT | 75,655 | 59,290 | 59,290 | |
| INFORMATION TECHNOLOGY | 18,936 | 3,787 | 13,389 | |
| INSURANCE | 187,572 | 4,321 | 8,605 | |
| LANDSCAPING | 94,612 | 94,612 | 31,172 | |
| MAINTENANCE & REPAIR | 20,271 | 17,755 | 17,127 | 2,516 |
| MARKETING/PR | 39,491 | 1,788 | 37,702 | |
| MISCELLANEOUS EXPENSE | 21,380 | 9,168 | 6,093 | 12,476 |
| OFFICE EXPENSES | 24,189 | 13,370 | 10,665 | 10,819 |
| POSTAGE | 1,597 | 630 | 389 | 967 |
| SUPPLIES | 18,348 | 15,217 | 14,434 | 3,131 |
| TELEPHONE | 13,006 | 5,826 | 4,030 | 7,185 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AMENDED RETURN UBI REFUND | 300,923 | ||
| LAND LEASE | 70,634 | 70,634 | |
| LEASE BONUS | 48,240 | 48,240 | |
| OTHER INC-CHAPARRAL TOWNHOUSES | 5,298 | 5,298 | 5,298 |
| Other Investment Income | 84,498 | 409,434 | |
| PRI INCOME - RESEARCH PARK | 426,782 | 426,782 | 426,782 |
| PRI INCOME-CHAPARRAL TOWNHOUSE | 1,271,889 | 1,271,889 | 1,271,889 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE LIABILITY | 582,315 | 475,319 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 469,434 | 469,434 | 0 | 0 |
| MANAGEMENT FEES | 62,274 | 62,274 | 62,274 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 201,500 | |||
| PAYROLL TAXES | 29,298 | 26,117 | 25,322 | 3,168 |
| REAL ESTATE TAXES | 129,128 | 129,128 | 100,533 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| CV SUBSIDIARY LLC |
655 RESEARCH PARKWAY STE 500 OKLAHOMA CITY,OK73104 |
26-0061221 | NON-UBI RENTS/NOT A QUALIFIED SPECIFIED PAYMENT/NOT A QUAL. BUSN HOLDING | 420,000 |
| Total | 420,000 | |||