| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING - OIL & GAS & GENERAL | 24,000 | 6,000 | 18,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHEDULE ATTACHED | AT COST | 6,060,346 | 6,338,255 |
| PREPAID INTEREST | AT COST |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MINERALS | 89,642 | 89,642 | 763,900 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE | 2,239 | 2,239 | ||
| OFFICE SUPPLIES | 160 | 160 | ||
| OTHER OIL & GAS EXPENSE | 31,089 | 31,089 | ||
| MEMBERSHIPS | 2,360 | 2,360 | ||
| CYPRESS CREEK K-1 DEDUCTIONS | 2,460 | 2,460 | ||
| WEBSITE DESIGN & MAINTENANCE | 840 | 840 | ||
| FILING | 950 | 950 | ||
| SAFE DEPOSIT BOX | 10 | 10 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CYPRESS CREEK K-1 | 21,088 | 21,088 | |
| LEASE BONUS | 1,143,040 | 1,143,040 | |
| OIL & GAS ROYALTIES | 545,261 | 545,261 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 18,000 | 18,000 | ||
| RAYMOND JAMES INVESTMENT FEES | 105,761 | 105,761 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT TAXES | 4,360 | 4,360 | ||
| INCOME TAX | 18,773 | |||
| PROPERTY TAXES | 7,178 | 7,178 | ||
| GROSS PRODUCTION TAX | 22,519 | 22,519 |