| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 1,342 | 671 | 671 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | AT COST | 16,838,894 | 26,622,670 |
| INVESTMENT IN OIL NUT BAY | AT COST | 87,441 | 87,441 |
| KIMBELL ROYALTY PARTNERS LP | AT COST | 409,445 | 409,445 |
| INVESTMENT IN BLACK STONE MINERALS, L.P. | AT COST | 75,339 | 75,339 |
| Item No. | 1 |
|---|---|
| Lender's Name | NORTHERN TRUST LOC #4196 |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,500,000 |
| Balance Due | 540,000 |
| Date of Note | 2015-12 |
| Maturity Date | 2020-06 |
| Repayment Terms | LINE OF CREDIT |
| Interest Rate | 2.000000000000 |
| Security Provided by Borrower | INVESTMENT ACCOUNT #4081 |
| Purpose of Loan | TO PAY FINANCIAL OBLIGATIONS |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UTILITY DEPOSIT | 175 | 175 | 175 |
| SECURITY DEPOSIT | 700 | 700 | 700 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL DUES | 1,560 | 0 | 1,560 | |
| INSURANCE | 24,538 | 23,853 | 685 | |
| INVESTMENT FEES | 145,854 | 145,854 | 0 | |
| OFFICE EXP | 325 | 0 | 325 | |
| NONDEDUCTIBLE EXPENSE | 7 | 0 | 0 | |
| BANK SERVICE CHARGE | 15 | 0 | 15 | |
| PENALTIES | 102 | 0 | 0 | |
| CONTRIBUTIONS VIA BLACK STONE K-1 | 6 | 6 | 0 | |
| MISCELLANEOUS INVESTMENT EXPENSE | 14 | 14 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BLACK STONE MINERALS LP | 3,645 | 3,645 | 3,645 |
| TEXAS CAPITAL BANK-OTHER INVESTMENT INCOME | 1 | 1 | 1 |
| NORTHERN TRUST #4081-OTHER INVESTMENT INCOME | -2,261 | -2,261 | -2,261 |
| OTHER INVESTMENT INCOME-K-1'S | -1,399 | -1,399 | -1,399 |
| OTHER INVESTMENT INCOME-MISC | 14 | 14 | 14 |
| BLACK STONE MINERALS, LP | 966 | 0 | 966 |
| TAX-EXEMPT INTEREST INCOME | 10,342 | 10,342 | |
| FEDERAL TAX REFUNDS | 5,302 | 5,302 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAX | 11,718 | 0 | 0 | |
| FOREIGN TAXES PAID | 9,517 | 9,517 | 0 | |
| PROPERTY TAXES | 15 | 0 | 15 |