| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 24,890 | 2,489 | 22,401 |
| 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 | 1,781 | 200DB | 5.0000 | 53 | |||
| GRANTMAKING SOFTWARE - FOUNDANT TECHNOLOGY | 2014-08-13 | 12,500 | 12,500 | 3.0000 | |||||
| DESK - CHERYL - BAKER OFFICE PRODUCTS | 2014-04-01 | 425 | 359 | 200DB | 7.0000 | 19 | |||
| COMPUTER - CHERYL | 2014-04-21 | 3,530 | 3,225 | 200DB | 5.0000 | 204 | |||
| CHAIR - CHERYL | 2014-04-21 | 140 | 118 | 200DB | 7.0000 | 6 | |||
| 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 | 852 | 200DB | 7.0000 | 72 | |||
| SAMSUNG TV - COMMUNITY CONFERENCE ROOM | 2015-10-20 | 1,400 | 1,161 | 200DB | 5.0000 | 95 | |||
| SAMSUNG TV - TRUSTEES CONFERENCE ROOM | 2015-10-20 | 1,200 | 995 | 200DB | 5.0000 | 82 | |||
| FURNITURE - REST HARDW ROUND TABLE LOBBY | 2015-08-17 | 1,388 | 1,072 | 200DB | 7.0000 | 90 | |||
| WISTERIA 2 END TABLES - LOBBY | 2015-08-17 | 400 | 309 | 200DB | 7.0000 | 26 | |||
| 2 SPEARS CHAIRS - LOBBY | 2015-08-17 | 1,471 | 1,136 | 200DB | 7.0000 | 96 | |||
| HON DESK AND CREDENZA WITH KEYBOARD TRAY | 2015-09-23 | 910 | 703 | 200DB | 7.0000 | 59 | |||
| HON L DESK WITH KEYBOARD TRAY | 2015-09-23 | 720 | 556 | 200DB | 7.0000 | 47 | |||
| 8' ROUND RUG - KAY'S OFFICE | 2015-10-08 | 499 | 376 | 200DB | 7.0000 | 35 | |||
| 8' ROUND RUG - HEATHER'S OFFICE | 2015-10-08 | 749 | 565 | 200DB | 7.0000 | 52 | |||
| 5X7 RUG - CHERYL'S OFFICE | 2015-10-08 | 279 | 210 | 200DB | 7.0000 | 20 | |||
| 5X7 RUG - KAY'S OFFICE | 2015-10-08 | 279 | 210 | 200DB | 7.0000 | 20 | |||
| PORTRAIT OF CHRISTINE DEVITT | 2015-10-08 | 437 | 330 | 200DB | 7.0000 | 30 | |||
| WALL ART AND MIRROR | 2015-10-08 | 605 | 457 | 200DB | 7.0000 | 42 | |||
| 2 LAMPS - HOBBY LOBBY | 2015-10-08 | 456 | 344 | 200DB | 7.0000 | 32 | |||
| 2 SETTEES IN LOBBY | 2015-10-08 | 1,552 | 1,170 | 200DB | 7.0000 | 109 | |||
| RUGS FOR LOBBY - LEFTWICH CHAPMAN | 2015-10-08 | 1,965 | 1,482 | 200DB | 7.0000 | 138 | |||
| BARRINGTON ROUND TABLE - KAY'S OFFICE | 2015-10-28 | 1,399 | 1,055 | 200DB | 7.0000 | 98 | |||
| 8 HIGH BACK LEATHER CHAIRS - TRUSTEE CONFEREN | 2015-10-28 | 7,365 | 5,553 | 200DB | 7.0000 | 518 | |||
| FRAMING OF CHRISTINE DEVITT PORTRAIT | 2015-10-28 | 504 | 380 | 200DB | 7.0000 | 35 | |||
| COMPUTER CART - KAY'S OFFICE | 2015-10-28 | 614 | 463 | 200DB | 7.0000 | 43 | |||
| BARRINGTON ROUND TABLE - HEATHER'S OFFICE | 2015-10-28 | 1,399 | 1,055 | 200DB | 7.0000 | 98 | |||
| 8 LEATHER STEELCASE CHAIRS - COMMUNITY CONFER | 2015-10-28 | 1,000 | 508 | 200DB | 7.0000 | 141 | |||
| 4 MID BACK LEATHER CHAIRS - HEATHER'S OFFICE | 2015-10-28 | 3,045 | 2,296 | 200DB | 7.0000 | 214 | |||
| 4 MID BACK LEATHER CHAIRS - KAY'S OFFICE | 2015-10-28 | 3,045 | 2,296 | 200DB | 7.0000 | 214 | |||
| CONFERENCE TABLE - TRUSTEE'S BOARD ROOM | 2015-10-28 | 5,964 | 4,497 | 200DB | 7.0000 | 419 | |||
| CAMERAS AND WIRING | 2015-05-19 | 810 | 640 | 200DB | 7.0000 | 49 | |||
| TELECO - WIRING | 2015-05-19 | 2,160 | 1,707 | 200DB | 7.0000 | 130 | |||
| HARDWARE AND SOFTWARE - BLUE LAYER | 2015-06-09 | 4,068 | 3,786 | 3.0000 | 282 | ||||
| PURCHASE OF LOT 7A | 2015-08-10 | 75,000 | |||||||
| TELECO - CAT6 WIRING, HOT SPOT | 2015-09-03 | 795 | 614 | 200DB | 7.0000 | 52 | |||
| CAMERA AND SECURITY SYSTEM | 2015-09-08 | 3,878 | 2,994 | 200DB | 7.0000 | 253 | |||
| TELECO - CAT6 LINE | 2015-09-23 | 200 | 154 | 200DB | 7.0000 | 13 | |||
| COLLIER CONSTRUCTION BUILDING COST | 2015-09-03 | 532,593 | 31,296 | S/L | 39.0000 | 13,656 | |||
| PATIO FURNITURE | 2016-03-24 | 2,901 | 2,013 | 200DB | 7.0000 | 254 | |||
| GRANT MAKING SOFTWARE | 2016-05-25 | 8,500 | 4,722 | 3.0000 | 2,834 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PRIVATE ADVISORS STABLE VALUE FUND | ||
| VENTURE INVESTMENTS PRIVATE EQUITY | 1,869,322 | 2,889,990 |
| MICROZAP, INC. | 500,000 | 500,000 |
| LUBBOCK DOWNTOWN DEVELOPMENT | 150,000 | 150,000 |
| FEG PRIVATE OPPORTUNITIES | 8,439,232 | 11,793,946 |
| DOUBLELINE TOTAL RETURN | 8,782,039 | 8,447,229 |
| JP MORGAN | 660,000 | 660,000 |
| CLARION PRIVATE INVESTORS | 2,948,115 | 3,157,020 |
| DEUTSHE X - TRACKER MSCI EUROPE | ||
| DEUTSHE X - TRACKER MSCI JAPAN | ||
| I SHARES COHEN & STEERS | ||
| I SHARES CORE S&P 500 | 22,093,278 | 24,312,977 |
| I SHARES MSCI ALL COUNTRY ASI | 1,514,451 | 1,661,373 |
| I SHARES MSCI EAFE (BLACKROCK) INTER | 12,476,500 | 11,391,715 |
| I SHARES MSCI INDIA ETF | 2,269,673 | 2,277,722 |
| JP MORGAN INVESTMENT CASH | 468,587 | 468,587 |
| JPM PRIME MM FD | ||
| LAZARD EMEG MKT | ||
| MATTHEWS ASIA DIV | 3,221,697 | 3,102,537 |
| OAKMARK INTERNATIONAL | 7,364,415 | 5,937,623 |
| PEG GLOBAL PRIVATE EQUITY | 5,955,963 | 5,841,220 |
| PIMCO FD PAC INV MGMT SERIES | ||
| SCHWAB US TIPS ETF | 10,439,939 | 10,080,385 |
| TRIBUTARY SMALL CO | 4,154,992 | 3,774,864 |
| VANGUARD FTSE EMERGING MKTS | 5,144,511 | 4,920,958 |
| VANGUARD MID-CAP ETF | 6,780,192 | 6,837,561 |
| VANGUARD SHORT-TERM BOND ETF | 6,812,932 | 6,738,242 |
| VANGUARD TOTAL BOND MKT | 21,667,589 | 21,223,892 |
| FIDELITY CONS INCOME BOND | 3,185,000 | 3,179,224 |
| BLACKSTONE GSO SEC LENDING FD CIA | 1,620,000 | 1,620,000 |
| CARLYLE PRIVATE INVESTORS | 224,028 | 224,028 |
| I SHARES CORE S&P 500 MSCI EMERGING | 2,326,493 | 2,640,396 |
| I SHARES MSCI JAPAN | 5,156,739 | 4,767,242 |
| INVESCO QQQ TR | 3,132,827 | 2,919,216 |
| PRIMECAP ODYSSEY STOCK FD | 8,322,664 | 7,089,862 |
| PRUDENTIAL GLOBAL REAL EST | 6,689,661 | 6,091,745 |
| SVSS IV PRIVATE INVESTORS OFFSHORE | 600,000 | 610,638 |
| TORTOISE MLP & PIPELINE | 5,024,608 | 4,118,814 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MALLET RANCH - LAND & IMPROVEMENTS | 445,246 | 151,618 | 293,628 | 445,246 |
| MINERAL INTERESTS | 12,339,284 | 12,339,284 | 12,339,284 | |
| DEVITT JONES FARM - LAND & IMPROVEME | 29,866 | 3,187 | 26,679 | 29,866 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NR - POINTER MANAGEMENT, LLC | AT COST |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 13,182 | 13,080 | 102 | 10,000 |
| COMPUTER SOFTWARE | 25,068 | 24,124 | 944 | 15,000 |
| FURNITURE AND FIXTURES | 39,511 | 32,368 | 7,143 | 35,000 |
| CAMERAS AND WIRING | 7,843 | 6,605 | 1,238 | 7,500 |
| TELEPHONES AND TELEVISION | 3,703 | 3,257 | 446 | 3,000 |
| STONECREST OFFICE BUILDING | 532,593 | 44,952 | 487,641 | 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 | 13,330 | 1,333 | 11,997 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN MALLET RANCH | 247,771 | 257,906 | 257,906 |
| INVESTMENT IN DEVITT-JONES FARM | 14,390 | 12,368 | 12,368 |
| ANNUITY FROM HELEN JONES TRUST | 39,300 | 39,300 | 39,300 |
| PROGRAM RELATED INVESTMENT - BHH | 12,000,000 | 12,000,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BONUS | 1,000 | 100 | 900 | |
| DEVITT JONES FARM-FARM EXPS | 1,071 | 107 | 964 | |
| DUES AND SUBSCRIPTIONS | 2,080 | 208 | 1,872 | |
| INSURANCE | 11,159 | 1,116 | 10,042 | |
| OFFICE SUPPLIES/EXPENSE | 6,813 | 681 | 6,131 | |
| REPAIRS & MAINTENANCE | 4,158 | 416 | 3,741 | |
| TELEPHONE | 5,254 | 525 | 4,729 | |
| UTILITIES | 3,490 | 349 | 3,141 | |
| COMPUTER REPAIR | 3,021 | 302 | 2,719 | |
| INVESTMENTS FEES | 526,026 | 526,026 | ||
| OIL MARKETING SERVICES | 5,000 | 5,000 | ||
| OFFICE PARK FEES | 2,943 | 295 | 2,651 | |
| SOFTWARE | 8,500 | 850 | 7,650 | |
| PUBLICITY | 2,263 | 226 | 2,037 | |
| MALLET RANCH - EXPENSES | 41,715 | 4,172 | 37,543 | |
| K-1 EXPENSES | 73,600 | 73,600 | ||
| K-1 EXPENSES | 572 | 572 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES - O&G | 5,747,376 | 5,747,376 | |
| MALLET RANCH | 113,312 | 113,312 | |
| OTHER INCOME | 4 | 4 | |
| OIL LEASE BONUS | 1,600 | 1,600 | |
| OTHER INCOME - SCHEDULE K-1 | -158,147 | -158,147 | |
| OTHER INCOME - SCHEDULE K-1 | 33,037 | 33,037 | |
| DEVITT JONES FARMS | 6,433 | 6,433 |
| Description | Amount |
|---|---|
| PREFERENCE DEPLETION | 862,106 |
| FUNDS RECEIVED FROM HJ TRUST | 1,606 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCOUNTS PAYABLE - CC | 230 | 64 |
| LINE OF CREDIT - JP MORGAN | 12,000,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 193,115 | 193,115 | ||
| PROPERTY TAX CONSULTANT | 2,733 | 273 | 2,459 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 163,085 | |||
| OIL & GAS SEVERANCE TAXES | 228,062 | 228,062 | ||
| PROPERTY TAXES | 331,780 | 331,780 | ||
| FOREIGN TAXES PAID | 53,505 | 53,505 |