| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 27,225 | 2,723 | 24,502 |
| Person Name | Explanation |
|---|---|
| DON GRAF | |
| KAY SANFORD | |
| KEVIN G MCMAHON | |
| KATHY GILBREATH | |
| CAROL MCWHORTER |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 8,088 | 1,567 | MACRS SL CLASS LIFE | 7.0000 | 709 | 709 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| BLACKROCK US DEBT INDEX FUND B | 2005-01 | PURCHASE | 2010-02 | 16,925,285 | 20,659,803 | -3,734,518 | ||||
| BLACKROCK EQUITY INDEX FUND | 2006-02 | PURCHASE | 2010-10 | 6,828 | 14,157 | -7,329 | ||||
| BLACKROCK MID CAP ALPHA TILTS FUND B | 2005-01 | PURCHASE | 2010-02 | 6,286,614 | 9,217,918 | -2,931,304 | ||||
| BLACKROCK RUSSELL 2000 INDEX | 2005-01 | PURCHASE | 2010-10 | 4,437 | 5,507 | -1,070 | ||||
| BLACKROCK MID CAP EQUITY INDEX FUND | 2010-02 | PURCHASE | 2010-10 | 3,681 | 3,733 | -52 | ||||
| PIMCO DIVERSIFIED INCOME FUND | 2005-02 | PURCHASE | 2010-10 | 800,000 | 744,781 | 55,219 | ||||
| PIMCO TOTAL RETURN INST | 2010-02 | PURCHASE | 2010-10 | 6,250,000 | 5,851,698 | 398,302 | ||||
| TIFF US EQUITY FUND | 2005-01 | PURCHASE | 2010-09 | 5,021,515 | 6,148,727 | -1,127,212 | ||||
| K-1 ACTIVITY | PURCHASE | 1,902,344 | 1,902,344 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SSGA-RUSSELL 1000 GROWTH FUND | 9,686 | |
| US SMALL CAP VALUE PORTFOLIO | 4,288,012 | 4,440,286 |
| DFA INTL SMALL CAP VALUE PORTFOLIO | 3,793,104 | 3,993,638 |
| EMERGING MARKETS VALUE PORTFOLIO | 5,347,435 | 7,052,332 |
| PRIVATE ADVISORS STABLE VALUE FUND | 4,500,000 | 5,575,218 |
| BARCLAYS-RUSSELL 2000 INDEX FD B | ||
| WASHINGTON MUTUAL INVESTORS FD | 5,974,333 | 6,108,925 |
| PIMCO REAL RETURN FUND | 6,154,223 | 6,253,713 |
| PIMCO DIVERSIFIED INCOME FUND | 5,827,094 | 6,114,293 |
| POINTER OFFSHORE, LTD | 4,500,000 | 7,529,995 |
| BARCLAYS-MID CAP ALPHA TILTS FD B | ||
| TIFF US EQUITY FUND | 7,941,561 | 6,897,902 |
| EUROPACIFIC GROWTH FUND | 12,309,337 | 15,463,641 |
| BARCLAYS-EQUITY INDEX FUND B | ||
| BARCLAYS-US DEBT INDEX FUND B | ||
| BLACKROCK EQUITY INDEX FUND | 18,428,316 | 20,281,241 |
| BLACKROCK MID CAP INDEX FUND | 9,350,321 | 10,986,827 |
| BLACKROCK RUSSELL 2000 INDEX FUND | 7,215,424 | 10,914,278 |
| PIMMCO TOTAL RETURN FUND | 15,187,765 | 15,096,621 |
| FIDELITY REAL ESTATE HIGH INCOME FUN | 3,084,618 | 3,474,847 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MALLET RANCH-LAND & IMPROVEMENTS | 408,689 | 133,185 | 275,504 | 478,140 |
| DEVITT JONES FARM-LAND & IMPROVEMENT | 28,872 | 3,121 | 25,751 | 21,714 |
| OFFICE EQUIPMENT | 7,817 | 7,817 | 1,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 1,288 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCOUNTS RECEIVABLE-OIL RUNS | 37,299 | 37,545 | 37,545 |
| ACCOUNTS RECEIVABLE-SWEEP INCOME | 1,387 | 1,387 | 1,387 |
| MINERAL INTERESTS | 6,818,724 | 7,972,943 | 30,827,908 |
| LESS: ACCUMULATED DEPLETION | -6,818,724 | -7,972,943 | |
| INVESTMENT IN MALLET RANCH | 219,802 | 248,659 | 248,659 |
| INVESTMENT IN DEVITT-JONES FARM | 19,745 | 25,438 | 25,438 |
| ACCOUNTS RECEIVABLE-OTHER |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONTRACT LABOR | 4,223 | 423 | 3,800 | |
| INSURANCE | 5,515 | 552 | 4,963 | |
| OFFICE SUPPLIES/EXPENSE | 8,926 | 893 | 8,033 | |
| MALLET RANCH-RANCH SURVELLANC | 71 | 71 | ||
| MALLET RANCH-PAYROLL | 10,652 | 10,652 | ||
| MALLET RANCH - PAYROLL TAXES | 824 | 824 | ||
| MALLET RANCH - PROFESSIONAL F | 17,246 | 17,246 | ||
| MALLET RANCH-CHEMICALS | 3,494 | 3,494 | ||
| MALLET RANCH - SUPPLIES | 558 | 558 | ||
| MALLET RANCH-REPAIRS | 246 | 246 | ||
| MALLET RANCH-TELEPHONE | 133 | 133 | ||
| MALLET RANCH-AUTO EXPENSE | 496 | 496 | ||
| MALLET RANCH-INSURANCE | 1,483 | 1,483 | ||
| MALLET RANCH-MEALS | 12 | 12 | ||
| MALLET RANCH-DEPRECIATION | 5,796 | 5,796 | ||
| MALLET RANCH-MISCELLANEOUS | 25 | 25 | ||
| DEVITT JONES FARM-INSURANCE | 428 | 428 | ||
| DEVITT JONES FARM - PROFESSIO | 604 | 604 | ||
| DEVITT JONES FARM-DEPRECIATIO | 133 | 133 | ||
| DEVITT JONES FARM-MISCELLANEO | 12 | 12 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 7,694,793 | 7,694,793 | |
| MALLET RANCH - CROP SALES | 33,912 | 33,912 | |
| MALLET RANCH-GRASS LEASES | 11,874 | 11,874 | |
| MALLET RANCH-DAMAGES | 82,497 | 82,497 | |
| MALLET RANCH-MISC INCOME | 810 | 810 | |
| MALLET RANCH-SURFACE RENTALS | 49,478 | 49,478 | |
| MALLET RANCH-PATRONAGE DIV | 3,841 | 3,841 | |
| MALLET RANCH - CROP INS PRO | 4,113 | 4,113 | |
| DEVITT-JONES FARM-GRASS LEASE | 1,251 | 1,251 | |
| DEVITT-JONES FARM-DAMAGES | 2,366 | 2,366 | |
| DEVITT-JONES FARM - EASMENT | 1,240 | 1,240 | |
| 12B-1 FEES | 43,757 | 43,757 | |
| OTHER INCOME | 1,489 | 1,489 |
| Description | Amount |
|---|---|
| PREFERENCE DEPLETION | 1,154,219 |
| RUSSELL 2000 INDEX FUND B BASIS ADJUSTMENT | 2,922,535 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OIL & GAS CONSULTING | 10,000 | 10,000 | ||
| INVESTMENT FEES | 58,161 | 58,161 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 102,039 | |||
| OIL & GAS SEVERANCE TAXES | 335,820 | 335,820 | ||
| PROPERTY TAXES | 486,021 | 486,021 | ||
| FOREIGN TAXES WITHHELD ON INVEST |