| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 16,045 | 1,605 | 14,441 |
| 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 | 1,834 | 200DB | 5.0000 | ||||
| GRANTMAKING SOFTWARE - FOUNDANT TECHNOLOGY | 2014-08-13 | 12,500 | 12,500 | 3.0000 | |||||
| DESK - CHERYL - BAKER OFFICE PRODUCTS | 2014-04-01 | 425 | 397 | 200DB | 7.0000 | 19 | |||
| COMPUTER - CHERYL | 2014-04-21 | 3,530 | 3,530 | 200DB | 5.0000 | ||||
| CHAIR - CHERYL | 2014-04-21 | 140 | 131 | 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 | 975 | 200DB | 7.0000 | 49 | |||
| SAMSUNG TV - COMMUNITY CONFERENCE ROOM | 2015-10-20 | 1,400 | 1,333 | 200DB | 5.0000 | 67 | |||
| SAMSUNG TV - TRUSTEES CONFERENCE ROOM | 2015-10-20 | 1,200 | 1,143 | 200DB | 5.0000 | 57 | |||
| FURNITURE - REST HARDW ROUND TABLE LOBBY | 2015-08-17 | 1,388 | 1,227 | 200DB | 7.0000 | 61 | |||
| WISTERIA 2 END TABLES - LOBBY | 2015-08-17 | 400 | 353 | 200DB | 7.0000 | 18 | |||
| 2 SPEARS CHAIRS - LOBBY | 2015-08-17 | 1,471 | 1,300 | 200DB | 7.0000 | 65 | |||
| HON DESK AND CREDENZA WITH KEYBOARD TRAY | 2015-09-23 | 910 | 804 | 200DB | 7.0000 | 41 | |||
| HON L DESK WITH KEYBOARD TRAY | 2015-09-23 | 720 | 636 | 200DB | 7.0000 | 32 | |||
| 8' ROUND RUG - KAY'S OFFICE | 2015-10-08 | 499 | 436 | 200DB | 7.0000 | 22 | |||
| 8' ROUND RUG - HEATHER'S OFFICE | 2015-10-08 | 749 | 655 | 200DB | 7.0000 | 33 | |||
| 5X7 RUG - CHERYL'S OFFICE | 2015-10-08 | 279 | 244 | 200DB | 7.0000 | 12 | |||
| 5X7 RUG - KAY'S OFFICE | 2015-10-08 | 279 | 244 | 200DB | 7.0000 | 12 | |||
| PORTRAIT OF CHRISTINE DEVITT | 2015-10-08 | 437 | 382 | 200DB | 7.0000 | 19 | |||
| WALL ART AND MIRROR | 2015-10-08 | 605 | 529 | 200DB | 7.0000 | 27 | |||
| 2 LAMPS - HOBBY LOBBY | 2015-10-08 | 456 | 399 | 200DB | 7.0000 | 20 | |||
| 2 SETTEES IN LOBBY | 2015-10-08 | 1,552 | 1,357 | 200DB | 7.0000 | 68 | |||
| RUGS FOR LOBBY - LEFTWICH CHAPMAN | 2015-10-08 | 1,965 | 1,718 | 200DB | 7.0000 | 86 | |||
| BARRINGTON ROUND TABLE - KAY'S OFFICE | 2015-10-28 | 1,399 | 1,224 | 200DB | 7.0000 | 61 | |||
| 8 HIGH BACK LEATHER CHAIRS - TRUSTEE CONFEREN | 2015-10-28 | 7,365 | 6,441 | 200DB | 7.0000 | 321 | |||
| FRAMING OF CHRISTINE DEVITT PORTRAIT | 2015-10-28 | 504 | 441 | 200DB | 7.0000 | 22 | |||
| COMPUTER CART - KAY'S OFFICE | 2015-10-28 | 614 | 537 | 200DB | 7.0000 | 27 | |||
| BARRINGTON ROUND TABLE - HEATHER'S OFFICE | 2015-10-28 | 1,399 | 1,224 | 200DB | 7.0000 | 61 | |||
| 8 LEATHER STEELCASE CHAIRS - COMMUNITY CONFER | 2015-10-28 | 1,000 | 749 | 200DB | 7.0000 | 87 | |||
| 4 MID BACK LEATHER CHAIRS - HEATHER'S OFFICE | 2015-10-28 | 3,045 | 2,663 | 200DB | 7.0000 | 133 | |||
| 4 MID BACK LEATHER CHAIRS - KAY'S OFFICE | 2015-10-28 | 3,045 | 2,663 | 200DB | 7.0000 | 133 | |||
| CONFERENCE TABLE - TRUSTEE'S BOARD ROOM | 2015-10-28 | 5,964 | 5,215 | 200DB | 7.0000 | 261 | |||
| CAMERAS AND WIRING | 2015-05-19 | 810 | 725 | 200DB | 7.0000 | 36 | |||
| TELECO - WIRING | 2015-05-19 | 2,160 | 1,932 | 200DB | 7.0000 | 96 | |||
| HARDWARE AND SOFTWARE - BLUE LAYER | 2015-06-09 | 4,068 | 4,068 | 3.0000 | |||||
| PURCHASE OF LOT 7A | 2015-08-10 | 75,000 | |||||||
| TELECO - CAT6 WIRING, HOT SPOT | 2015-09-03 | 795 | 703 | 200DB | 7.0000 | 35 | |||
| CAMERA AND SECURITY SYSTEM | 2015-09-08 | 3,878 | 3,427 | 200DB | 7.0000 | 172 | |||
| TELECO - CAT6 LINE | 2015-09-23 | 200 | 177 | 200DB | 7.0000 | 9 | |||
| COLLIER CONSTRUCTION BUILDING COST | 2015-09-03 | 532,593 | 58,608 | S/L | 39.0000 | 13,656 | |||
| PATIO FURNITURE | 2016-03-24 | 2,901 | 2,448 | 200DB | 7.0000 | 129 | |||
| GRANT MAKING SOFTWARE | 2016-05-25 | 8,500 | 8,500 | 3.0000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CLARION PRIVATE INVESTORS | 2,825,289 | 3,189,090 |
| DOUBLELINE | 4,665,702 | 4,644,058 |
| FIDELITY CONS INCOME BOND | ||
| BLACKSTONE GSO SEC LENDING FD | 2,443,421 | 2,685,921 |
| CARLYLE PRIVAT INVESTORS | 1,038,151 | 1,118,358 |
| EDGERWOOD GROWTH FD | 5,053,315 | 6,627,555 |
| HEALTH CARE SELECT SECTOR | 4,975,181 | 5,881,524 |
| HPS MEZZANINE | 1,684,772 | 1,839,790 |
| I SHARES BRAZIL | 1,526,554 | 1,727,054 |
| I SHARES CORE S&P 500 | 14,836,941 | 24,515,595 |
| I SHARES CORE SP 500 MSCI EMERGIN | 7,866,330 | 9,550,872 |
| I SHARES GLOBEL INFRASTRUCTURE | 1,654,709 | 1,584,400 |
| I SHARES MSCI ALL COUNTRY ASI | 3,516,881 | 4,966,007 |
| I SHARES MSCI CHINA | ||
| I SHARES MSCI EAFE (BLACKROCK) INTER | 10,882,600 | 12,665,134 |
| I SHARES MSCI INDIA ETF | 1,088,149 | 1,591,867 |
| I SHARES MSCI JAPAN | 3,187,276 | 3,832,611 |
| I SHARES RUSSELL 1000 | 3,060,959 | 3,363,284 |
| INVESCO QQQ TR | 2,803,265 | 4,077,365 |
| JP MORGAN INVESTMENT CASH | 1,262,504 | 1,262,504 |
| JP MORGAN SWEEP ACCT | 85 | 85 |
| MATTEWS CHINA | 1,911,160 | 2,743,029 |
| OAKMARK INTERNATIONAL | 5,401,566 | 5,817,988 |
| PEG GLOBAL PRIVATE EQUITY | 13,047,963 | 14,414,280 |
| PIMCO - INC GRD CRD BD | 4,171,196 | 4,464,965 |
| PIMCO - TOTAL | 5,962,490 | 6,324,735 |
| PRIMECAP ODYSSEY STOCK FD | ||
| PRUDENTIAL GLOBAL REAL EST | 2,589,819 | 2,451,285 |
| SCHWAB US TIPS ETF | 4,300,550 | 4,847,517 |
| SVSS IV PRIVATE INVESTORS OFFSHORE | 2,550,000 | 2,950,449 |
| T ROWE PR JAPAN FUND | 1,688,245 | 2,311,315 |
| T ROWE PR JAPAN FUND PR NEW | 1,782,683 | 2,318,870 |
| TORTOISE MLP & PIPELINE | 5,282,432 | 2,437,456 |
| TRIBUTARY SMALL CO | 3,053,149 | 3,910,971 |
| VANGUARD FINANCIAL ETF | 2,669,936 | 3,130,802 |
| VANGAURD FTSE EMERGING MKTS | ||
| VANGAURD MID-CAP ETF | 2,103,557 | 3,258,282 |
| VANGAURD SHORT-TERM BOND ETF | 3,551,396 | 3,729,460 |
| VANGAURD TOTAL BOND MKT | 21,743,289 | 23,620,795 |
| LUBBOCK DOWNTOWN DEV | 150,000 | 150,000 |
| MICROZAP INVESTMENT | 577,820 | 577,820 |
| TECHAPT01GP | 247,701 | 250,000 |
| VENTRURE INV - PRIVATE EQUITY | 1,792,701 | 6,049,240 |
| FEG - POF II | 7,721,611 | 8,427,113 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MALLET RANCH - LAND & IMPROVEMENTS | 445,246 | 154,603 | 290,643 | |
| MINERAL INTERESTS | 12,339,284 | 12,339,284 | ||
| DEVITT JONES FARM - LAND & IMPROVEME | 29,866 | 3,187 | 26,679 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 13,182 | 13,182 | 10,000 | |
| COMPUTER SOFTWARE | 25,068 | 25,068 | 15,000 | |
| FURNITURE AND FIXTURES | 39,511 | 36,191 | 3,320 | 35,000 |
| CAMERAS AND WIRING | 7,843 | 7,311 | 532 | 7,500 |
| TELEPHONES AND TELEVISION | 3,703 | 3,624 | 79 | 3,000 |
| STONECREST OFFICE BUILDING | 532,594 | 72,264 | 460,330 | 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 | 2,745 | 275 | 2,471 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN MALLET RANCH | 239,792 | 230,973 | 230,973 |
| INVESTMENT IN DEVITT-JONES FARM | 14,947 | 17,155 | 17,155 |
| ANNUITY FROM HELEN JONES TRUST | 39,300 | 39,300 | 39,300 |
| PROGRAM RELATED INVESTMENT - BHH | 30,756,000 | 29,003,485 | 29,003,484 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| DEVITT JONES FARM-FARM EXPS | 1,088 | 109 | 979 | |
| DUES AND SUBSCRIPTIONS | 2,914 | 291 | 2,622 | |
| INSURANCE | 12,331 | 1,233 | 11,098 | |
| OFFICE SUPPLIES/EXPENSE | 4,144 | 414 | 3,729 | |
| COMPUTER REPAIRS | 1,264 | 126 | 1,138 | |
| TELEPHONE | 4,562 | 456 | 4,106 | |
| UTILITIES | 3,351 | 335 | 3,016 | |
| OIL MARKETING SERVICES | 3,000 | 3,000 | ||
| OFFICE PARK FEES | 2,549 | 255 | 2,294 | |
| MALLET RANCH - EXPENSES | 39,198 | 3,920 | 35,278 | |
| MILEAGE | 825 | 83 | 743 | |
| REPAIRS AND MAINTENANCE | 7,520 | 752 | 6,768 | |
| SMALL FURNTURE & EQUIPMENT | 1,395 | 139 | 1,255 | |
| PROFESSIONAL DEVELOPMENT | 16,000 | 1,600 | 14,400 | |
| SOLFWARE | 8,900 | 890 | 8,010 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES - O&G | 3,232,892 | 3,232,892 | |
| MALLET RANCH | 92,283 | 92,283 | |
| OTHER INCOME | 21,634 | 21,634 | |
| OTHER INCOME - SCHEDULE K-1 | 112,313 | 112,313 | |
| OTHER INCOME - SCHEDULE K-1 | -53,785 | -53,785 | |
| OTHER INCOME - SCHEDULE K-1 | -2,201 | -2,201 | |
| DEVITT JONES FARMS | 3,255 | 3,255 |
| Description | Amount |
|---|---|
| PREFERENCE DEPLETION | 484,934 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCOUNTS PAYABLE - CC | 1,386 | 534 |
| LINE OF CREDIT - JP MORGAN | 30,756,000 | 29,635,101 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 176,035 | 176,035 | ||
| PROPERTY TAX CONSULTANT | 2,665 | 267 | 2,399 | |
| PORTFOLIO EXPENSES | 451,289 | 451,289 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 98,095 | |||
| OIL & GAS SEVERANCE TAXES | 80,200 | 80,200 | ||
| PROPERTY TAXES | 451,704 | 451,704 | ||
| FOREIGN TAXES PAID | 82,732 | 82,732 |