| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 28,945 | 2,895 | 26,050 |
| 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 | |||||
| COMPUTER | 2013-01-01 | 1,834 | 200DB | 5.0000 | 1,100 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| BLACKROCK EQUITY INDEX FUND B | 2009-07 | PURCHASE | 2013-12 | 20,456 | 14,373 | 6,083 | ||||
| BLACKROCK MID-CAPITALIZATION EQUITY | 2009-07 | PURCHASE | 2013-12 | 1,512,929 | 852,500 | 660,429 | ||||
| BLACKROCK RUSSELL 2000 INDEX FUND B | 2009-07 | PURCHASE | 2013-12 | 1,516,474 | 814,517 | 701,957 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| US SMALL CAP VALUE PORTFOLIO | 5,052,334 | 7,114,964 |
| DFA INTL SMALL CAP VALUE PORTFOLIO | 4,271,681 | 5,334,846 |
| EMERGING MARKETS VALUE PORTFOLIO | 10,060,994 | 9,375,877 |
| PRIVATE ADVISORS STABLE VALUE FUND | 4,500,000 | 6,464,439 |
| WASHINGTON MUTUAL INVESTORS FD | 7,790,873 | 11,156,311 |
| PIMCO REAL RETURN FUND | 7,118,841 | 5,449,962 |
| PIMCO DIVERSIFIED INCOME FUND | 6,967,239 | 5,766,089 |
| POINTER OFFSHORE, LTD | 2,300,000 | 6,526,286 |
| EUROPACIFIC GROWTH FUND | 13,041,820 | 19,140,694 |
| BLACKROCK EQUITY INDEX FUND | 27,513,591 | 40,304,013 |
| BLACKROCK MID CAP INDEX FUND | 12,536,551 | 14,848,935 |
| BLACKROCK RUSSELL 2000 INDEX FUND | 11,621,300 | 15,403,367 |
| PIMCO TOTAL RETURN FUND | 11,396,831 | 14,041,143 |
| FIDELITY REAL ESTATE HIGH INCOME FUN | 3,922,032 | 4,725,122 |
| VENTURE INVESTMENTS PRIVATE EQUITY | 675,000 | 623,605 |
| RIDGEWORTH/ SEIX FLOATING RATE | 6,018,407 | 6,066,215 |
| MICROZAP, INC. | 500,000 | 500,000 |
| LUBBOCK DOWNTOWN DEVELOPMENT | 150,000 | 150,000 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MALLET RANCH-LAND & IMPROVEMENTS | 355,486 | 146,350 | 209,136 | 362,779 |
| DEVITT JONES FARM-LAND & IMPROVEMENT | 29,866 | 3,187 | 26,679 | 29,866 |
| OFFICE EQUIPMENT | 7,817 | 7,817 | 2,000 | |
| MINERAL INTERESTS | 10,512,954 | 10,512,954 | 25,028,651 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCOUNTS RECEIVABLE-OIL RUNS | 37,545 | ||
| ACCOUNTS RECEIVABLE-SWEEP INCOME | 1,387 | ||
| INVESTMENT IN MALLET RANCH | 215,166 | 293,910 | 293,910 |
| INVESTMENT IN DEVITT-JONES FARM | 12,858 | 15,380 | 15,380 |
| ACCOUNTS RECEIVABLE-IN TRANSIT MONEY | 2,200,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONTRACT LABOR | 3,432 | 343 | 3,089 | |
| INSURANCE | 5,198 | 520 | 4,678 | |
| OFFICE SUPPLIES/EXPENSE | 9,797 | 980 | 8,817 | |
| MALLET RANCH-RANCH SURVELLANC | ||||
| MALLET RANCH-PAYROLL | 9,926 | 9,926 | ||
| MALLET RANCH - PAYROLL TAXES | 774 | 774 | ||
| MALLET RANCH - PROFESSIONAL F | 14,993 | 14,993 | ||
| MALLET RANCH-CHEMICALS | 663 | 663 | ||
| MALLET RANCH - SURFACE LEASE | 3,839 | 3,839 | ||
| MALLET RANCH - SOIL & WATER C | 424 | 424 | ||
| MALLET RANCH - SUPPLIES | 145 | 145 | ||
| MALLET RANCH-REPAIRS AND MAIN | 1,442 | 1,442 | ||
| MALLET RANCH-TELEPHONE | 12 | 12 | ||
| MALLET RANCH - UTILITIES | 1,890 | 1,890 | ||
| MALLET RANCH-AUTO EXPENSE | 705 | 705 | ||
| MALLET RANCH-INSURANCE | 1,494 | 1,494 | ||
| MALLET RANCH-MEALS | 14 | 14 | ||
| MALLET RANCH-DEPRECIATION | 5,619 | 5,619 | ||
| MALLET RANCH-MISCELLANEOUS | 79 | 79 | ||
| DEVITT JONES FARM-FARM EXPS | 4,682 | 4,682 | ||
| UTILITIES | 1,925 | 193 | 1,732 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 8,219,284 | 8,219,284 | |
| MALLET RANCH - CROP SALES | 19,708 | 19,708 | |
| MALLET RANCH-GRASS LEASES | 1,202 | 1,202 | |
| MALLET RANCH-DAMAGES | 540 | 540 | |
| MALLET RANCH-SURFACE RENTALS | 87,400 | 87,400 | |
| MALLET RANCH-PATRONAGE DIV | 1,879 | 1,879 | |
| MALLET RANCH - CROP INS PRO | 9,568 | 9,568 | |
| MALLET RANCH - EQUIPMENT RENT | 264 | 264 | |
| DEVITT-JONES FARM-DAMAGES INC | 7,204 | 7,204 | |
| OTHER INCOME | 48,814 | 48,814 | |
| OIL LEASE BONUS | 14,693 | 14,693 | |
| 12B-1 FEES | 56,866 | 56,866 |
| Description | Amount |
|---|---|
| PREFERENCE DEPLETION | 1,225,085 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OIL & GAS CONSULTING | 12,345 | 12,345 | ||
| INVESTMENT FEES | 35,790 | 35,790 | ||
| ADVISORY FEES | 42,281 | 42,281 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 146,024 | |||
| OIL & GAS SEVERANCE TAXES | 362,028 | 362,028 | ||
| PROPERTY TAXES | 695,571 | 695,571 | ||
| FOREIGN TAXES PAID | 37,517 | 37,517 |