| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 27,162 | 2,716 | 24,446 |
| 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 | 1,394 | 200DB | 5.0000 | 176 | |||
| GRANTMAKING SOFTWARE - FOUNDANT TECHNOLOGY | 2014-08-13 | 12,500 | 7,118 | 3.0000 | 2,083 | ||||
| DESK - CHERYL - BAKER OFFICE PRODUCTS | 2014-04-01 | 425 | 243 | 200DB | 7.0000 | 52 | |||
| COMPUTER - CHERYL | 2014-04-21 | 3,530 | 2,118 | 200DB | 5.0000 | 565 | |||
| CHAIR - CHERYL | 2014-04-21 | 140 | 80 | 200DB | 7.0000 | 17 | |||
| LOT 8 STONECREST OFFICE PARK | 2014-09-15 | 131,688 | |||||||
| OFFICE EQUIPMENT | 2006-12-12 | 7,817 | 7,817 | 200DB | 7.0000 | ||||
| POLYCOM CONFERENCE PHONES (2) | 2015-09-17 | 1,104 | 200DB | 7.0000 | 611 | ||||
| SAMSUNG TV - COMMUNITY CONFERENCE ROOM | 2015-10-20 | 1,400 | 200DB | 5.0000 | 735 | ||||
| SAMSUNG TV - TRUSTEES CONFERENCE ROOM | 2015-10-20 | 1,200 | 200DB | 5.0000 | 630 | ||||
| FURNITURE - REST HARDW ROUND TABLE LOBBY | 2015-08-17 | 1,388 | 200DB | 7.0000 | 768 | ||||
| WISTERIA 2 END TABLES - LOBBY | 2015-08-17 | 400 | 200DB | 7.0000 | 221 | ||||
| 2 SPEARS CHAIRS - LOBBY | 2015-08-17 | 1,471 | 200DB | 7.0000 | 814 | ||||
| HON DESK AND CREDENZA WITH KEYBOARD TRAY | 2015-09-23 | 910 | 200DB | 7.0000 | 504 | ||||
| HON L DESK WITH KEYBOARD TRAY | 2015-09-23 | 720 | 200DB | 7.0000 | 399 | ||||
| 8' ROUND RUG - KAY'S OFFICE | 2015-10-08 | 499 | 200DB | 7.0000 | 258 | ||||
| 8' ROUND RUG - HEATHER'S OFFICE | 2015-10-08 | 749 | 200DB | 7.0000 | 388 | ||||
| 5X7 RUG - CHERYL'S OFFICE | 2015-10-08 | 279 | 200DB | 7.0000 | 144 | ||||
| 5X7 RUG - KAY'S OFFICE | 2015-10-08 | 279 | 200DB | 7.0000 | 144 | ||||
| PORTRAIT OF CHRISTINE DEVITT | 2015-10-08 | 437 | 200DB | 7.0000 | 226 | ||||
| WALL ART AND MIRROR | 2015-10-08 | 605 | 200DB | 7.0000 | 314 | ||||
| 2 LAMPS - HOBBY LOBBY | 2015-10-08 | 456 | 200DB | 7.0000 | 236 | ||||
| 2 SETTEES IN LOBBY | 2015-10-08 | 1,552 | 200DB | 7.0000 | 804 | ||||
| RUGS FOR LOBBY - LEFTWICH CHAPMAN | 2015-10-08 | 1,965 | 200DB | 7.0000 | 1,018 | ||||
| BARRINGTON ROUND TABLE - KAY'S OFFICE | 2015-10-28 | 1,399 | 200DB | 7.0000 | 725 | ||||
| 8 HIGH BACK LEATHER CHAIRS - TRUSTEE CONFEREN | 2015-10-28 | 7,365 | 200DB | 7.0000 | 3,814 | ||||
| FRAMING OF CHRISTINE DEVITT PORTRAIT | 2015-10-28 | 504 | 200DB | 7.0000 | 261 | ||||
| COMPUTER CART - KAY'S OFFICE | 2015-10-28 | 614 | 200DB | 7.0000 | 318 | ||||
| BARRINGTON ROUND TABLE - HEATHER'S OFFICE | 2015-10-28 | 1,399 | 200DB | 7.0000 | 725 | ||||
| 8 LEATHER STEELCASE CHAIRS - COMMUNITY CONFER | 2015-10-28 | 1,000 | 200DB | 7.0000 | 36 | ||||
| 4 MID BACK LEATHER CHAIRS - HEATHER'S OFFICE | 2015-10-28 | 3,045 | 200DB | 7.0000 | 1,577 | ||||
| 4 MID BACK LEATHER CHAIRS - KAY'S OFFICE | 2015-10-28 | 3,045 | 200DB | 7.0000 | 1,577 | ||||
| CONFERENCE TABLE - TRUSTEE'S BOARD ROOM | 2015-10-28 | 5,964 | 200DB | 7.0000 | 3,088 | ||||
| CAMERAS AND WIRING | 2015-05-19 | 810 | 200DB | 7.0000 | 477 | ||||
| TELECO - WIRING | 2015-05-19 | 2,160 | 200DB | 7.0000 | 1,273 | ||||
| HARDWARE AND SOFTWARE - BLUE LAYER | 2015-06-09 | 4,068 | 3.0000 | 2,430 | |||||
| PURCHASE OF LOT 7A | 2015-08-10 | 75,000 | |||||||
| TELECO - CAT6 WIRING, HOT SPOT | 2015-09-03 | 795 | 200DB | 7.0000 | 440 | ||||
| CAMERA AND SECURITY SYSTEM | 2015-09-08 | 3,878 | 200DB | 7.0000 | 2,146 | ||||
| TELECO - CAT6 LINE | 2015-09-23 | 200 | 200DB | 7.0000 | 111 | ||||
| COLLIER CONSTRUCTION BUILDING COST | 2015-09-03 | 532,593 | S/L | 39.0000 | 3,983 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| FIDELITY REAL ESTATE HIGH INCOME FUN | 2010-02 | PURCHASE | 2015-11 | 5,335,594 | 4,471,182 | 864,412 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| US SMALL CAP VALUE PORTFOLIO | 2,987,490 | 3,528,725 |
| DFA INTL SMALL CAP VALUE PORTFOLIO | 6,243,354 | 6,667,908 |
| EMERGING MARKETS VALUE PORTFOLIO | 7,837,931 | 5,437,922 |
| EMERGING MARKET SMALL CAP PORTFOLIO | 11,004,161 | 9,420,490 |
| PRIVATE ADVISORS STABLE VALUE FUND | 16,500,000 | 17,374,022 |
| WASHINGTON MUTUAL INVESTORS FD | 6,500,417 | 9,596,080 |
| PIMCO REAL RETURN FUND | 7,391,771 | 5,481,049 |
| POINTER OFFSHORE, LTD | 2,300,000 | 8,436,493 |
| EUROPACIFIC GROWTH FUND | 11,216,762 | 16,213,311 |
| BLACKROCK EQUITY INDEX FUND | 9,881,070 | 19,330,068 |
| BLACKROCK MID CAP INDEX FUND | 8,959,434 | 9,812,849 |
| BLACKROCK RUSSELL 2000 INDEX FUND | 7,862,554 | 7,392,315 |
| FIDELITY REAL ESTATE HIGH INCOME FUN | ||
| VENTURE INVESTMENTS PRIVATE EQUITY | 1,688,599 | 1,650,000 |
| RIDGEWORTH/ SEIX FLOATING RATE | 6,302,321 | 6,009,830 |
| MICROZAP, INC. | 500,000 | 500,000 |
| LUBBOCK DOWNTOWN DEVELOPMENT | 150,000 | 150,000 |
| KAYNE ANDERSON MLP FUND LP | ||
| FEG PRIVATE OPPORTUNITIES | 1,677,957 | 1,872,004 |
| CHARLES SCHWAB | 28,065,523 | 24,770,076 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MALLET RANCH - LAND & IMPROVEMENTS | 355,486 | 145,009 | 210,477 | 355,486 |
| DEVITT JONES FARM - LAND & IMPROVEME | 29,866 | 3,187 | 26,679 | 29,866 |
| MINERAL INTERESTS | 12,339,284 | 12,339,284 | 11,771,112 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 13,182 | 12,070 | 1,112 | 10,000 |
| COMPUTER SOFTWARE | 16,568 | 11,631 | 4,937 | 15,000 |
| FURNITURE AND FIXTURES | 36,610 | 18,751 | 17,859 | 35,000 |
| CAMERAS AND WIRING | 7,843 | 4,447 | 3,396 | 7,500 |
| TELEPHONES AND TELEVISION | 3,703 | 1,976 | 1,727 | 3,000 |
| STONECREST OFFICE BUILDING | 532,593 | 3,983 | 528,610 | 532,593 |
| LOT 8 STONECREST OFFICE PARK LAND | 131,688 | 131,688 | 131,688 | |
| LOT7A STONECREST OFFICE PARK LAND | 75,000 | 75,000 | 75,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 770 | 77 | 693 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN MALLET RANCH | 273,622 | 249,968 | 249,968 |
| INVESTMENT IN DEVITT-JONES FARM | 14,183 | 24,046 | 24,046 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 2,112 | 211 | 1,901 | |
| CONTRACT LABOR | 2,000 | 200 | 1,800 | |
| DUES AND SUBSCRIPTIONS | 4,064 | 406 | 3,658 | |
| INSURANCE | 8,703 | 870 | 7,833 | |
| OFFICE SUPPLIES/EXPENSE | 16,644 | 1,664 | 14,980 | |
| MALLET RANCH-PAYROLL | 10,656 | 1,066 | 9,590 | |
| MALLET RANCH - PAYROLL TAXES | 829 | 83 | 746 | |
| MALLET RANCH - PROFESSIONAL F | 10,963 | 1,096 | 9,867 | |
| MALLET RANCH-CHEMICALS | 1,844 | 184 | 1,660 | |
| MALLET RANCH - SUPPLIES | 191 | 19 | 172 | |
| MALLET RANCH-REPAIRS AND MAIN | 811 | 81 | 730 | |
| MALLET RANCH-TELEPHONE | 89 | 9 | 80 | |
| MALLET RANCH - UTILITIES | 1,298 | 130 | 1,168 | |
| MALLET RANCH-AUTO EXPENSE | 499 | 50 | 449 | |
| MALLET RANCH-INSURANCE | 1,136 | 114 | 1,022 | |
| MALLET RANCH-DEPRECIATION | 2,004 | 200 | 1,804 | |
| MALLET RANCH - DEPLETION | 216 | 22 | 194 | |
| MALLET RANCH-MISCELLANEOUS | 1,444 | 144 | 1,300 | |
| DEVITT JONES FARM-FARM EXPS | 696 | 70 | 626 | |
| UTILITIES | 3,228 | 323 | 2,905 | |
| PORTFOLIO EXPENSES - K-1S | 443,716 | 44,372 | 399,344 | |
| OTHER LOSS - SCHEDULE K-1S | 520,223 | 52,022 | 468,201 | |
| ROYALTY EXPENSES | 14,533 | 1,453 | 13,080 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 4,335,071 | 4,335,071 | |
| MALLET RANCH - CROP SALES | 36,975 | 36,975 | |
| MALLET RANCH-GRASS LEASES | 8,909 | 8,909 | |
| MALLET RANCH-DAMAGES | 4,128 | 4,128 | |
| MALLET RANCH-SURFACE RENTALS | 29,205 | 29,205 | |
| MALLET RANCH - EQUIP RENTALS | 372 | 372 | |
| MALLET RANCH-PATRONAGE DIV | 4,369 | 4,369 | |
| MALLET RANCH - CROP INS PRO | 7,930 | 7,930 | |
| MALLET RANCH - CALICHE SALES | 1,441 | 1,441 | |
| DEVITT-JONES FARM-DAMAGES INC | 9,121 | 9,121 | |
| DEVITT-JONES FARM -GRASS LEAS | 1,416 | 1,416 | |
| OTHER INCOME | 45,983 | 45,983 | |
| 12B-1 FEES | 59,981 | 59,981 |
| Description | Amount |
|---|---|
| PREFERENCE DEPLETION | 648,991 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OIL & GAS CONSULTING | 4,000 | 400 | 3,600 | |
| INVESTMENT FEES | 73,627 | 7,363 | 66,264 | |
| ARCHITECTURE FEES | 5,766 | 577 | 5,189 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 166,000 | 166,000 | ||
| OIL & GAS SEVERANCE TAXES | 211,636 | 211,636 | ||
| PROPERTY TAXES | 658,090 | 658,090 | ||
| FOREIGN TAXES PAID | 18,743 | 18,743 | ||
| PROPERTY TAXES - OFFICE | 10,396 | 10,396 |