| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 12,398 | 12,398 | 12,398 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPLETION | 48,732 | 48,732 | 48,732 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SEE ATTACHED - TCO | 2017-01 | PURCHASE | 2018-12 | 600,550 | 648,614 | -48,064 | ||||
| SEE ATTACHED - TCO | 2017-01 | PURCHASE | 2018-12 | 217,860 | 176,220 | 41,640 | ||||
| SEE ATTACHED - FIDELITY | 2018-01 | PURCHASE | 2018-12 | 1,175,696 | 1,307,178 | -131,482 | ||||
| SEE ATTACHED - FIDELITY | 2017-01 | PURCHASE | 2018-12 | 1,253,473 | 970,964 | 282,509 | ||||
| SEE ATTACHED - FIDELITY | 2017-01 | PURCHASE | 2018-12 | 645,134 | 517,732 | 127,402 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 25000 AMER EXPR BK FSB CD 2.200% 5/1 | 25,000 | 24,400 |
| 25000 CAPITAL ONE BANK CD 1.800% 5/1 | 25,000 | 24,652 |
| 25000 CREDIT SUISSE NEW YO 3.000% 10 | 25,339 | 24,683 |
| 40000 GEN ELEC CAP MTN V | 40,000 | 39,256 |
| 35000 GOLDMAN SACHS BK CD 2.150% 3/2 | ||
| 25000 GOLDMAN SACHS BK CD 2.350% 5/1 | 25,000 | 24,253 |
| 25000 HSBC USA INC | 25,112 | 24,841 |
| 25000 INTERCONTINENTAL EX 2.750% 12/ | 25,345 | 24,863 |
| 27454.07 METROPOLITAN WEST TOTAL RET | ||
| 20678.12 PIMCO HIGH YIELD INSTITUTIO | ||
| 44832.83 PIMCO DHORT TERM FUND INSTI | 442,500 | 437,568 |
| 27856.09 PIMCO TOTAL RETURN FUND-INS | ||
| 3477.65 TEMPLETON GLOBAL BOND ADVISO | 43,875 | 39,124 |
| 10361.72 THORNBURG LIMITED TERM INCO | 137,500 | 136,878 |
| 535.25 VANGUARD ADM INFLATION PROTE | 11,170 | 13,103 |
| 13019.55 VANGUARD SHORT TERM INV GRA | 128,913 | 135,924 |
| 16631.18 VANGUARD TOTAL BOND MARKET | ||
| 711.35 VANGUARD MID CAP ADMIRAL SHS | 105,679 | 121,669 |
| 2286.15 VANGUARD SMALL-CAP INDEX ADM | 68,643 | 144,553 |
| 5965.24 VANGUARD INFLATION PROTECTED | 143,963 | 146,029 |
| 13019.55 VANGUARD SHORT TERM INVMT G | 133,859 | 135,924 |
| 1215.00 ISHARES TIPS BOND ETF | 136,474 | 133,055 |
| 1660.00 ISHARES US AGGREGATE BOND ET | 176,821 | 176,773 |
| 695.00 ISHARES TR JP MOR EM MK ETF | 74,603 | 72,217 |
| 4115.00 VANGUARD CHARLOTTE TOTAL INT | 225,397 | 223,239 |
| 50000 FORD MOTOR CO LLC NOTE | 50,355 | 47,933 |
| 50000 GOLDMAN SACHS GROUP INC MTN | 49,687 | 49,722 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 475 ACCENTURE PLC IRELAND SHS CLASS | 24,709 | 66,980 |
| 5 ALPHABET INC CL A | 1,202 | 5,225 |
| 60 ALPHABET INC CL C | 14,869 | 62,137 |
| 1687.15 AMERICAN BEACON SMALL CAP VA | 28,091 | 33,844 |
| 100 AON PLC | 12,603 | 14,536 |
| 475 APPLE INC | 18,462 | 74,927 |
| 157 BECTON DICKINSON & CO | 31,101 | 35,375 |
| 95 BLACKROCK INC | 29,308 | 37,318 |
| 150 BOEING | 36,363 | 48,375 |
| 20 BOOKING HOLDINGS INC | 26,915 | 34,448 |
| 225 CAPITAL ONE FINANCIAL | 14,837 | 17,008 |
| 600 CELGENE CORP | 41,631 | 38,454 |
| 325 CHEVRON CORPORATION | 36,830 | 35,357 |
| 150 CHUBB LTD | 16,662 | 19,377 |
| 400 CITIGROUP INC | 20,406 | 20,824 |
| 1000 COGNIZANT TECHNOLOGY SOLUTIONS | 36,015 | 63,480 |
| 200 COSTCO WHOLESALE | 19,571 | 40,742 |
| 900 CVS HEALTH CORP | 25,586 | 58,968 |
| 350 DANAHER CORP | 14,131 | 36,092 |
| 3673.16 DELAWARE EMERGING MARKETS R- | 62,774 | 61,342 |
| 560 DISNEY WALT CO NEW | 17,579 | 61,404 |
| 2281.97 DODGE & COX INTERNATIONAL ST | 62,616 | 84,227 |
| 375 EXXON MOBIL CORP | 16,855 | 25,571 |
| 200 GILEAD SCIENCES INC | 16,370 | 12,510 |
| 2988.16 HARBOR INTERNATIONAL FUND CL | ||
| 125 HOME DEPOT | 20,619 | 21,478 |
| 400 HONEYWELL INTL | 31,133 | 52,848 |
| 500 INDUSTRIAL SELECT SECTOR SPDR | ||
| 350 INTERCONTINENTAL EXCHANGE | 12,692 | 26,366 |
| 350 KINDER MORGAN INC | 6,080 | 5,383 |
| 5718.06 LAZARD EMERGING MARKETS EQUI | ||
| 1075 MATERIALS SELECT SECTOR SPDRF | ||
| 393 MEDTRONIC PLC | 29,230 | 35,747 |
| 450 MICROSOFT CORP | 33,376 | 45,707 |
| 1100 MONDELEZ INTERNATIONAL INC | ||
| 950 NIELSEN HOLDINGS PLC | ||
| 1000 NIKE INC CL B | 10,581 | 74,140 |
| 900 NOBLE ENERGY INC | 20,396 | 16,884 |
| 600 NOVARTIS AG SPONSORED ADR | 42,300 | 51,486 |
| 700 PEPSICO | 34,563 | 77,336 |
| 40 PRICELINE GROUP INC | ||
| 300 SCHLUMBERGER LTD | 22,376 | 10,824 |
| 675 SELECT SPDR ETF - ENERGY | ||
| 650 SELECT SPDR ETF - UTILITIES | ||
| 150 THERMO FISHER SCIENTIFIC | 18,082 | 33,569 |
| 450 UNITED TECHNOLOGIES | 20,213 | 47,916 |
| 925 VANGUARD CONSUMER DISCR ETF | ||
| 100 VANGUARD CONSUMER STAPLES ETF | ||
| 7416.59 VANGUARD DEVELOPED MARKETS I | 94,250 | 88,702 |
| 3900 VANGUARD FINANCIALS ETF | ||
| 75 VANGUARD HEALTH CARE ETF | ||
| 800 VANGUARD INDEX REIT ETF | ||
| 1000 VANGUARD INFO TECHNOLOGY ETF | ||
| 1028.96 VANGUARD INTERNATIONAL GROWT | 87,972 | 81,514 |
| 866.62 VANGUARD MID CAP INDEX ADMIRA | 122,372 | 148,226 |
| 1882 VANGUARD SMALL CAP INDEX ADMIRA | 43,852 | 118,999 |
| 400 VANGUARD TELECOMMUNICATION ETF | ||
| 650 VISA INC CL A | 21,863 | 85,761 |
| 750 XILINX | 54,459 | 63,878 |
| 75 FIDELITY MSCI FINLS INDEX ETF | 3,112 | 2,592 |
| 3900 FIDELITY MSCI HEALTH CARE INDEX | 176,436 | 161,148 |
| 2670 FIDELITY MSCI INFORMATION TECHN | 157,430 | 131,471 |
| 20 FIDELITY MSCI REAL ESTATE INDEX E | 479 | 448 |
| 770 FIDELITY MSCI UTILS INDEX ETF | 27,090 | 26,858 |
| 1275 FIDELITY MSCI COMMUNICATION SER | 40,447 | 36,325 |
| 350 ISHARES CORE S&P MID-CAP ETF | 70,954 | 58,121 |
| 410 ISHARES CORE S&P SMALL-CAP E | 36,639 | 28,421 |
| 3605 ISHARES TRUST CORE MSCI EAFE ET | 228,464 | 198,275 |
| 4480 ISHARES INC CORE MSCI EMERGING | 232,888 | 211,232 |
| 1085 SELECT SECTOR SPDR TR SHS BEN I | 40,105 | 54,814 |
| 695 SELECT SECTOR SPDR TR ENERGY | 47,527 | 39,858 |
| 1940 SECTOR SPDR TR SHS BEN INT INDU | 144,971 | 124,955 |
| 940 VANGUARD SECTOR INDEX FDS VANGUA | 69,406 | 141,489 |
| 490 VANGUARD WORLD FDS VANGUARD CONS | 69,150 | 64,273 |
| 3900 VANGUARD SECTOR INDEX FDS VANGU | 98,237 | 231,504 |
| 75 VANGUARD SECTOR INDEX FDS VANGUAR | 10,359 | 12,045 |
| 1000 VANGUARD WORLD FDS VANGUARD INF | 32,040 | 166,830 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OIL & GAS PROPERTIES-NON-PRODUCING | 524,235 | 250,728 | |
| OIL & GAS PRODUCING | 732,201 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 99 | 99 | 99 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OTHER ROYALTY EXPENSES | 21,018 | 21,018 | 21,018 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 324,883 | 324,883 | 324,883 |
| LEASE BONUS | 114,050 | 114,050 | 114,050 |
| OTHER INCOME | 21 | 21 | 21 |
| FEDERAL REFUND | 26 | 26 | 26 |
| Description | Amount |
|---|---|
| DEPLETION | 48,733 |
| INCREASE IN BOOK BASIS | 24,673 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUSTEE FEES | 76,898 | 76,898 | 76,898 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES - DIVIDENDS | 2,107 | 2,107 | 2,107 | |
| FEDERAL EXCISE TAX | 10,260 | 10,260 | 10,260 | |
| GPT - ROYALTIES | 14,051 | 14,051 | 14,051 |