| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 34,858 | 8,715 | 0 | 26,144 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| LAZARD INTERNATIONAL STRATEGY | 4,342,754 | 4,342,754 |
| FEDERATED HERMES ULTRASHORT BOND INST | 27,080 | 27,080 |
| JANUS HENDERSON FUNDS ENTERPRISE 1 | 7,411,655 | 7,411,655 |
| MGD PORTFOLIO SERIES NUANCE | 5,460,554 | 5,460,554 |
| VANGUARD INST INDEX INST | 5,233,862 | 5,233,862 |
| VANGUARD SM CAP INDEX ADMIRAL | 4,477,064 | 4,477,064 |
| WILLIAM BLAIR FUNDS EMRG MKTS SM CAP | 3,740,456 | 3,740,456 |
| INVESCO EXCHANGE TRADED S&P 500 | 4,901,216 | 4,901,216 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 279,402 | 279,402 | 279,402 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMERRA AGRI FUND II LP | FMV | 1,122,106 | 1,122,106 |
| WHITEBOX MULTI STRATEGY FUND | FMV | 4,682,462 | 4,682,462 |
| ML-K-18-WP TRUST IV | FMV | 49,453 | 49,453 |
| LINX FUND I LP | FMV | 7,609,917 | 7,609,917 |
| CAPITAL ROY PARTNERS II | FMV | 87,424 | 87,424 |
| ORRI GULF OF MEXICO | FMV | 401,830 | 401,830 |
| ORRI OFFSHORE #2 | FMV | 1,535 | 1,535 |
| ORRI OKLAHOMA #1 | FMV | 442,170 | 442,170 |
| ORRI OKLAHOMA #2 | FMV | 162,866 | 162,866 |
| ORRI KANSAS #1 | FMV | 25,949 | 25,949 |
| ORRI LOUISIANA #1 | FMV | 20,473 | 20,473 |
| ORRI OKLAHOMA #3 | FMV | 33,565 | 33,565 |
| ORRI NM #1 | FMV | 9,422 | 9,422 |
| ORRI TEXAS #4 | FMV | 77,627 | 77,627 |
| ORRI LOUISIANA #5 | FMV | 89 | 89 |
| ORRI LOUISIANA # 3 | FMV | 15,344 | 15,344 |
| ORRI NM #2 | FMV | 113 | 113 |
| ORRI TEXAS #2 | FMV | 39,265 | 39,265 |
| ORRI TEXAS #1 | FMV | 67,666 | 67,666 |
| ORRI TEXAS #5 | FMV | 12,489 | 12,489 |
| ORRI KANSAS #2 | FMV | 64,629 | 64,629 |
| ORRI WYOMING #1 | FMV | 286,823 | 286,823 |
| MADISON 1600 VICEROY | FMV | 745,479 | 745,479 |
| HERITAGE OFFICE BUILDING (PAR CAPITAL) | FMV | 577,480 | 577,480 |
| PINNACLE IV | FMV | 2,177,832 | 2,177,832 |
| AMERRA AGRI FUND III | FMV | 1,401,781 | 1,401,781 |
| HACKBERRY CREEK | FMV | 1,419,647 | 1,419,647 |
| MADISON, LLC | FMV | 2,205,300 | 2,205,300 |
| AMERRA AGR FUND II ANNEX | FMV | 784,544 | 784,544 |
| PINNACLE V LP | FMV | 1,637,030 | 1,637,030 |
| PARR CAPITAL 122 WEST | FMV | 2,693,869 | 2,693,869 |
| AMERRA PIPELINE CAPITAL | FMV | 2,500 | 2,500 |
| MANOR RV PARK LLC | FMV | 293,657 | 293,657 |
| ENNIS BLDG-PAR CAPITAL | FMV | 1,218,373 | 1,218,373 |
| PAR CAPTIAL-GATEWAY LLC | FMV | 1,162,751 | 1,162,751 |
| ORRI TEXAS #6 | FMV | 286,263 | 286,263 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 36,219 | 2,857 | 33,362 | 33,362 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| legal fees | 8,328 | 2,082 | 0 | 6,246 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 24,467 | |||
| INFORMATION TECHNOLOGY | 33,813 | 8,453 | 25,360 | |
| INSURANCE | 38,183 | 9,546 | 28,637 | |
| INVESTMENT EXPENSES | 89,286 | 89,286 | ||
| MANAGEMENT FEES | 80,079 | 80,079 | ||
| MISCELLANEOUS | 2,235 | 551 | 1,680 | |
| office supplies | 10,838 | 2,710 | 8,129 | |
| OIL & GAS MAINTENANCE | 7,951 | 1,988 | 5,963 | |
| POSTAGE | 2,497 | 624 | 1,873 | |
| Rental Expenses | 260,625 | |||
| TELEPHONE | 8,408 | 2,102 | 6,306 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OIL & GAS ROYALTIES | 593,315 | 593,315 | |
| Pass Through UBI from K-1 | 48,441 | ||
| Rental Income - Noninvestment Property | 475,016 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deferred Excise Taxes | 167,649 | 132,974 |
| EXCISE TAX PAYABLE | 12,857 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| contract labor | 3,850 | 963 | 0 | 2,888 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 58,423 | |||
| PAYROLL TAX | 36,423 | 5,463 | 30,960 | |
| PROPERTY TAX | 1,197 | 299 | 898 |