| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,970 | 1,576 | 394 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 100 SH CEDAR CREEK GAS & OIL | 1,000 | 1,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OIL ROYALTIES | AT COST | 30,697 | 30,697 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCUMULATED DEPLETION | -44,286 | -54,195 | -54,195 |
| DEPLETION IN EXCESS OF BASIS | 44,286 | 54,195 | 54,195 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ROYALTY PRODUCTION EXPENSES | 2,005 | 2,005 | 0 | |
| LATE FEE PENALTY | 50 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DENBURY ONSHORE ROYALTIES | 62,619 | 62,619 | 62,619 |
| SCOUT ENERGY ROYALTIES | 1,171 | 1,171 | 1,171 |
| RIDGE OIL & GAS CO | 2,269 | 2,269 | 2,269 |
| Description | Amount |
|---|---|
| DEPLETION EXPENSE ADJUSTMENT | 9,909 |
| PRIOR PERIOD ADJUSTMENT | 21,147 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 736 | 518 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EMPLOYMENT TAXES | 1,222 | 623 | 599 | |
| PRODUCTION TAXES - LEASES AND ROYALTIES | 9,325 | 9,325 | 0 | |
| EXCISE TAX ESTIMATES | 307 | 0 | 0 |