| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 17,785 | 1,779 | 16,006 |
| 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 | 8,088 | MACRS SL CLASS LIFE | 7.0000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| US SMALL CAP VALUE PORTFOLIO | 4,708,055 | 4,997,031 |
| DFA INTL SMALL CAP VALUE PORTFOLIO | 4,085,369 | 4,029,790 |
| EMERGING MARKETS VALUE PORTFOLIO | 8,305,189 | 8,379,595 |
| PRIVATE ADVISORS STABLE VALUE FUND | 4,500,000 | 5,993,786 |
| WASHINGTON MUTUAL INVESTORS FD | 7,341,203 | 8,457,784 |
| PIMCO REAL RETURN FUND | 7,005,814 | 7,622,360 |
| PIMCO DIVERSIFIED INCOME FUND | 6,591,633 | 7,340,430 |
| POINTER OFFSHORE, LTD | 2,300,000 | 6,526,286 |
| EUROPACIFIC GROWTH FUND | 12,867,906 | 15,930,536 |
| BLACKROCK EQUITY INDEX FUND | 27,106,205 | 30,475,437 |
| BLACKROCK MID CAP INDEX FUND | 9,989,577 | 11,546,612 |
| BLACKROCK RUSSELL 2000 INDEX FUND | 9,908,693 | 12,201,526 |
| PIMMCO TOTAL RETURN FUND | 16,893,034 | 17,353,959 |
| FIDELITY REAL ESTATE HIGH INCOME FUN | 3,628,342 | 4,459,985 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MALLET RANCH-LAND & IMPROVEMENTS | 355,486 | 140,731 | 214,755 | 362,779 |
| DEVITT JONES FARM-LAND & IMPROVEMENT | 29,866 | 3,187 | 26,679 | 29,866 |
| OFFICE EQUIPMENT | 7,817 | 7,817 | 1,000 | |
| MINERAL INTERESTS | 9,280,061 | 9,280,061 | 27,901,134 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 9,184 | 918 | 8,266 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCOUNTS RECEIVABLE-OIL RUNS | 37,545 | 37,545 | 37,545 |
| ACCOUNTS RECEIVABLE-SWEEP INCOME | 1,387 | 1,387 | 1,387 |
| INVESTMENT IN MALLET RANCH | 254,576 | 215,166 | 215,166 |
| INVESTMENT IN DEVITT-JONES FARM | 13,831 | 12,858 | 12,858 |
| ACCOUNTS RECEIVABLE-IN TRANSIT MONEY | 2,200,000 | 2,200,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONTRACT LABOR | 4,024 | 402 | 3,622 | |
| INSURANCE | 5,350 | 535 | 4,815 | |
| OFFICE SUPPLIES/EXPENSE | 9,283 | 928 | 8,355 | |
| MALLET RANCH-RANCH SURVELLANC | 36 | 36 | ||
| MALLET RANCH-PAYROLL | 14,163 | 14,163 | ||
| MALLET RANCH - PAYROLL TAXES | 1,114 | 1,114 | ||
| MALLET RANCH - PROFESSIONAL F | 18,018 | 18,018 | ||
| MALLET RANCH-CHEMICALS | 552 | 552 | ||
| MALLET RANCH - SUPPLIES | 151 | 151 | ||
| MALLET RANCH-DUES AND SUBSCRI | 26 | 26 | ||
| MALLET RANCH-TELEPHONE | 41 | 41 | ||
| MALLET RANCH-AUTO EXPENSE | 645 | 645 | ||
| MALLET RANCH-INSURANCE | 1,411 | 1,411 | ||
| MALLET RANCH-MEALS | 12 | 12 | ||
| MALLET RANCH-DEPRECIATION | 2,604 | 2,604 | ||
| MALLET RANCH-MISCELLANEOUS | 447 | 447 | ||
| MALLET RANCH - AREA PRODUCTIO | 953 | 953 | ||
| DEVITT JONES FARM-INSURANCE | 428 | 428 | ||
| DEVITT JONES FARM - PROFESSIO | 599 | 599 | ||
| DEVITT JONES FARM-DEPRECIATIO | 66 | 66 | ||
| DEVITT JONES FARM-MISCELLANEO | 12 | 12 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 8,714,116 | 8,714,116 | |
| MALLET RANCH - CROP SALES | 16,642 | 16,642 | |
| MALLET RANCH-GRASS LEASES | 1,678 | 1,678 | |
| MALLET RANCH-DAMAGES | 34,384 | 34,384 | |
| MALLET RANCH-SURFACE RENTALS | 15,191 | 15,191 | |
| MALLET RANCH-PATRONAGE DIV | 3,661 | 3,661 | |
| MALLET RANCH - CROP INS PRO | 20,672 | 20,672 | |
| DEVITT-JONES FARM-DAMAGES INC | 54 | 54 | |
| OTHER INCOME | 1,268 | 1,268 | |
| 12B-1 FEES | 47,412 | 47,412 |
| Description | Amount |
|---|---|
| PREFERENCE DEPLETION | 1,307,117 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OIL & GAS CONSULTING | 11,851 | 11,851 | ||
| INVESTMENT FEES | 34,098 | 34,098 | ||
| ADVISORY FEES | 42,319 | 42,319 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 300,008 | |||
| OIL & GAS SEVERANCE TAXES | 367,698 | 367,698 | ||
| PROPERTY TAXES | 590,205 | 590,205 |