| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 11,900 | 1,190 | 10,710 |
| 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 | 416 | 200DB | 7.0000 | 9 | |||
| COMPUTER - CHERYL | 2014-04-21 | 3,530 | 3,530 | 200DB | 5.0000 | ||||
| CHAIR - CHERYL | 2014-04-21 | 140 | 137 | 200DB | 7.0000 | 3 | |||
| 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 | 1,024 | 200DB | 7.0000 | 49 | |||
| SAMSUNG TV - COMMUNITY CONFERENCE ROOM | 2015-10-20 | 1,400 | 1,400 | 200DB | 5.0000 | ||||
| SAMSUNG TV - TRUSTEES CONFERENCE ROOM | 2015-10-20 | 1,200 | 1,200 | 200DB | 5.0000 | ||||
| FURNITURE - REST HARDW ROUND TABLE LOBBY | 2015-08-17 | 1,388 | 1,288 | 200DB | 7.0000 | 61 | |||
| WISTERIA 2 END TABLES - LOBBY | 2015-08-17 | 400 | 371 | 200DB | 7.0000 | 18 | |||
| 2 SPEARS CHAIRS - LOBBY | 2015-08-17 | 1,471 | 1,365 | 200DB | 7.0000 | 65 | |||
| HON DESK AND CREDENZA WITH KEYBOARD TRAY | 2015-09-23 | 910 | 845 | 200DB | 7.0000 | 40 | |||
| HON L DESK WITH KEYBOARD TRAY | 2015-09-23 | 720 | 668 | 200DB | 7.0000 | 32 | |||
| 8' ROUND RUG - KAY'S OFFICE | 2015-10-08 | 499 | 458 | 200DB | 7.0000 | 22 | |||
| 8' ROUND RUG - HEATHER'S OFFICE | 2015-10-08 | 749 | 688 | 200DB | 7.0000 | 32 | |||
| 5X7 RUG - CHERYL'S OFFICE | 2015-10-08 | 279 | 256 | 200DB | 7.0000 | 12 | |||
| 5X7 RUG - KAY'S OFFICE | 2015-10-08 | 279 | 256 | 200DB | 7.0000 | 12 | |||
| PORTRAIT OF CHRISTINE DEVITT | 2015-10-08 | 437 | 401 | 200DB | 7.0000 | 19 | |||
| WALL ART AND MIRROR | 2015-10-08 | 605 | 556 | 200DB | 7.0000 | 26 | |||
| 2 LAMPS - HOBBY LOBBY | 2015-10-08 | 456 | 419 | 200DB | 7.0000 | 20 | |||
| 2 SETTEES IN LOBBY | 2015-10-08 | 1,552 | 1,425 | 200DB | 7.0000 | 67 | |||
| RUGS FOR LOBBY - LEFTWICH CHAPMAN | 2015-10-08 | 1,965 | 1,804 | 200DB | 7.0000 | 86 | |||
| BARRINGTON ROUND TABLE - KAY'S OFFICE | 2015-10-28 | 1,399 | 1,285 | 200DB | 7.0000 | 61 | |||
| 8 HIGH BACK LEATHER CHAIRS - TRUSTEE CONFEREN | 2015-10-28 | 7,365 | 6,762 | 200DB | 7.0000 | 322 | |||
| FRAMING OF CHRISTINE DEVITT PORTRAIT | 2015-10-28 | 504 | 463 | 200DB | 7.0000 | 22 | |||
| COMPUTER CART - KAY'S OFFICE | 2015-10-28 | 614 | 564 | 200DB | 7.0000 | 26 | |||
| BARRINGTON ROUND TABLE - HEATHER'S OFFICE | 2015-10-28 | 1,399 | 1,285 | 200DB | 7.0000 | 61 | |||
| 8 LEATHER STEELCASE CHAIRS - COMMUNITY CONFER | 2015-10-28 | 1,000 | 836 | 200DB | 7.0000 | 88 | |||
| 4 MID BACK LEATHER CHAIRS - HEATHER'S OFFICE | 2015-10-28 | 3,045 | 2,796 | 200DB | 7.0000 | 133 | |||
| 4 MID BACK LEATHER CHAIRS - KAY'S OFFICE | 2015-10-28 | 3,045 | 2,796 | 200DB | 7.0000 | 133 | |||
| CONFERENCE TABLE - TRUSTEE'S BOARD ROOM | 2015-10-28 | 5,964 | 5,476 | 200DB | 7.0000 | 260 | |||
| CAMERAS AND WIRING | 2015-05-19 | 810 | 761 | 200DB | 7.0000 | 36 | |||
| TELECO - WIRING | 2015-05-19 | 2,160 | 2,028 | 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 | 738 | 200DB | 7.0000 | 35 | |||
| CAMERA AND SECURITY SYSTEM | 2015-09-08 | 3,878 | 3,599 | 200DB | 7.0000 | 171 | |||
| TELECO - CAT6 LINE | 2015-09-23 | 200 | 186 | 200DB | 7.0000 | 8 | |||
| COLLIER CONSTRUCTION BUILDING COST | 2015-09-03 | 532,593 | 72,264 | S/L | 39.0000 | 13,656 | |||
| PATIO FURNITURE | 2016-03-24 | 2,901 | 2,577 | 200DB | 7.0000 | 130 | |||
| 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 | 2,759,117 | 3,563,700 |
| ABERDEEN US SMALL CAP | 5,050,000 | 4,909,078 |
| DOUBLELINE | 3,954,523 | 3,836,574 |
| BLACKSTONE GSO SEC LENDING FD | 2,497,760 | 3,108,429 |
| CARLYLE PRIVAT INVESTORS | 800,226 | 1,339,740 |
| EDGERWOOD GROWTH FD | 4,706,163 | 7,279,504 |
| FIDELITY INTL INDX | 3,016,972 | 2,993,891 |
| HEALTH CARE SELECT SECTOR | 2,718,058 | 4,185,278 |
| HPS MEZZANINE | 3,804,119 | 4,482,240 |
| I SHARES BRAZIL | ||
| I SHARES CORE S&P 500 | 12,872,841 | 27,031,023 |
| I SHARES CORE SP 500 MSCI EMERGIN | 7,515,498 | 8,814,804 |
| I SHARES GLOBEL INFRASTRUCTURE | ||
| I SHARES MSCI ALL COUNTRY ASI | ||
| I SHARES MSCI CHINA | 847,278 | 773,766 |
| I SHARES MSCI EAFE (BLACKROCK) INTER | 6,907,874 | 8,960,395 |
| I SHARES MSCI INDIA ETF | 1,088,149 | 1,814,301 |
| I SHARES MSCI JAPAN | 2,603,243 | 3,142,433 |
| I SHARES RUSSELL 1000 | 6,083,646 | 7,389,760 |
| INDUSTRIAL SELECT SECT | 1,871,684 | 2,140,113 |
| INVESCO QQQ TR | 5,154,807 | 7,839,634 |
| JP MORGAN INVESTMENT CASH | 2,579,585 | 2,579,585 |
| JP MORGAN SWEEP ACCT | 354,586 | 354,586 |
| JPM MANAGED INCOME FD | 3,000,000 | 2,991,027 |
| MATTHEWS CHINA | 2,246,674 | 2,422,640 |
| OAKMARK INTERNATIONAL | 4,188,986 | 4,675,100 |
| PEG GLOBAL PRIVATE EQUITY | 13,517,187 | 20,515,260 |
| PIMCO - INC GRD CRD BD | ||
| PIMCO - TOTAL | 5,962,490 | 6,127,833 |
| PRUDENTIAL GLOBAL REAL EST | 3,018,630 | 3,139,658 |
| SCHWAB US TIPS ETF | 6,734,329 | 7,415,234 |
| SVSS IV PRIVATE INVESTORS OFFSHORE | 2,700,000 | 4,140,441 |
| T ROWE PR JAPAN FUND | 1,550,230 | 1,788,970 |
| T ROWE PR JAPAN FUND PR NEW | 1,874,189 | 2,017,383 |
| TORTOISE MLP & PIPELINE | 5,260,189 | 4,747,179 |
| TRIBUTARY SMALL CO | ||
| VANGUARD FINANCIAL ETF | 2,049,042 | 3,247,649 |
| VANGUARD FTSE EUROPE | 6,764,051 | 7,398,581 |
| VANGAURD MID-CAP ETF | 1,454,388 | 2,775,719 |
| VANGAURD SHORT-TERM BOND ETF | 7,577,126 | 7,617,419 |
| VANGAURD SHORT-TERM TIPS | 1,950,674 | 1,941,172 |
| VANGAURD TOTAL BOND MKT | 18,471,756 | 19,324,547 |
| LUBBOCK DOWNTOWN DEV | 150,000 | 150,000 |
| MICROZAP INVESTMENT | 577,820 | 577,820 |
| TECHAPT01GP | ||
| VENTRURE INV - PRIVATE EQUITY | 1,492,432 | 3,192,519 |
| FEG - POF II | 6,600,123 | 9,649,067 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MALLET RANCH - LAND & IMPROVEMENTS | 484,746 | 156,519 | 328,227 | 484,746 |
| 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 | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 13,182 | 13,182 | 13,182 | |
| COMPUTER SOFTWARE | 25,068 | 25,068 | 25,068 | |
| FURNITURE AND FIXTURES | 39,511 | 37,953 | 1,558 | 39,511 |
| CAMERAS AND WIRING | 7,843 | 7,658 | 185 | 7,843 |
| TELEPHONES AND TELEVISION | 3,703 | 3,673 | 30 | 3,703 |
| STONECREST OFFICE BUILDING | 532,594 | 85,920 | 446,674 | 532,594 |
| 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 | 4,767 | 477 | 4,290 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN MALLET RANCH | 230,973 | 221,255 | 221,255 |
| INVESTMENT IN DEVITT-JONES FARM | 17,155 | 17,404 | 17,404 |
| ANNUITY FROM HELEN JONES TRUST | 39,300 | 39,300 | 39,300 |
| PROGRAM RELATED INVESTMENT - BHH | 29,003,485 | 28,294,733 | 28,294,733 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| DEVITT JONES FARM-FARM EXPS | 1,331 | 133 | 1,198 | |
| DUES AND SUBSCRIPTIONS | 4,098 | 410 | 3,688 | |
| INSURANCE | 12,649 | 1,265 | 11,384 | |
| OFFICE SUPPLIES/EXPENSE | 7,555 | 755 | 6,799 | |
| COMPUTER REPAIRS | 2,339 | 234 | 2,105 | |
| TELEPHONE | 4,629 | 463 | 4,167 | |
| UTILITIES | 4,121 | 412 | 3,709 | |
| OIL MARKETING SERVICES | 6,000 | 6,000 | ||
| OFFICE PARK FEES | 762 | 76 | 685 | |
| MALLET RANCH - EXPENSES | 44,432 | 4,443 | 39,988 | |
| MILEAGE | 1,099 | 110 | 989 | |
| REPAIRS AND MAINTENANCE | 10,646 | 1,065 | 9,581 | |
| SMALL FURNTURE & EQUIPMENT | 2,126 | 213 | 1,914 | |
| COMMUNITY OUTREACH | 1,025 | 103 | 923 | |
| PAYROLL BENEFITS | 8,346 | 8,346 | ||
| CONTRIBUTIONS | 1,000 | 1,000 | ||
| BONUS | 1,000 | 100 | 900 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES - O&G | 4,978,979 | 4,978,979 | |
| MALLET RANCH | 64,528 | 64,528 | |
| OTHER INCOME - SCHEDULE K-1 | 77,854 | 77,854 | |
| OTHER INCOME - SCHEDULE K-1 | -26,541 | -26,541 | |
| DEVITT JONES FARMS | 1,570 | 1,570 |
| Description | Amount |
|---|---|
| PREFERENCE DEPLETION | 746,847 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCOUNTS PAYABLE - CC | 534 | 1,424 |
| LINE OF CREDIT - JP MORGAN | 29,635,101 | 28,089,317 |
| PRI - INTEREST ACCRUED | 205,416 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 193,449 | 193,449 | ||
| PROPERTY TAX CONSULTANT | 2,650 | 265 | 2,385 | |
| PORTFOLIO EXPENSES | 744,468 | 744,468 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 229,000 | |||
| OIL & GAS SEVERANCE TAXES | 191,463 | 191,463 | ||
| PROPERTY TAXES | 438,358 | 438,358 | ||
| FOREIGN TAXES PAID | 76,380 | 76,380 |