| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| accounting fees | 90,348 | 22,587 | 0 | 67,761 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| LAZARD INTERNATIONAL STRATEGY | 3,609,882 | 3,609,882 |
| FEDERATED HERMES ULTRASHORT BOND INST | 9,078,078 | 9,078,078 |
| JANUS HENDERSON FUNDS ENTERPRISE 1 | 6,224,815 | 6,224,815 |
| VANGUARD INST INDEX INST | 9,264,021 | 9,264,021 |
| VANGUARD SM CAP INDEX ADMIRAL | 3,688,572 | 3,688,572 |
| WILLIAM BLAIR FUNDS EMRG MKTS SM CAP | 2,695,823 | 2,695,823 |
| INVESCO EXCHANGE TRADED S&P 500 | 4,253,744 | 4,253,744 |
| 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 | 1,124,167 | 1,124,167 |
| WHITEBOX MULTI STRATEGY FUND | FMV | 1,262,708 | 1,262,708 |
| ML-K-18-WP TRUST IV | FMV | 38,538 | 38,538 |
| LINX FUND I LP | FMV | 7,938,927 | 7,938,927 |
| CAPITAL ROY PARTNERS II | FMV | 65,804 | 65,804 |
| ORRI GULF OF MEXICO | FMV | 891,335 | 891,335 |
| ORRI OKLAHOMA #1 | FMV | 1,253 | 1,253 |
| ORRI OKLAHOMA #2 | FMV | 18,005 | 18,005 |
| ORRI KANSAS #1 | FMV | 1,276,479 | 1,276,479 |
| ORRI LOUISIANA #1 | FMV | 56,149 | 56,149 |
| ORRI NM #1 | FMV | 36,262 | 36,262 |
| ORRI LOUISIANA #5 | FMV | 714 | 714 |
| ORRI LOUISIANA # 3 | FMV | 219,994 | 219,994 |
| ORRI TEXAS #2 | FMV | 112,862 | 112,862 |
| ORRI TEXAS #1 | FMV | 37,103 | 37,103 |
| ORRI KANSAS #2 | FMV | 29,901 | 29,901 |
| ORRI WYOMING #1 | FMV | 432,049 | 432,049 |
| MADISON 1600 VICEROY | FMV | 22,621 | 22,621 |
| PINNACLE IV | FMV | 712,356 | 712,356 |
| AMERRA AGRI FUND III | FMV | 958,794 | 958,794 |
| HACKBERRY CREEK | FMV | 1,411,148 | 1,411,148 |
| MADISON, LLC | FMV | 2,096,984 | 2,096,984 |
| AMERRA AGR FUND II ANNEX | FMV | 783,920 | 783,920 |
| PINNACLE V LP | FMV | 773,988 | 773,988 |
| PARR CAPITAL 122 WEST | FMV | 2,567,869 | 2,567,869 |
| MANOR RV PARK LLC | FMV | 75,752 | 75,752 |
| PAR CAPTIAL-GATEWAY LLC | FMV | 1,132,679 | 1,132,679 |
| ORRI TEXAS #6 | FMV | 2,046,027 | 2,046,027 |
| ORRI LOUISIANNA #2 | FMV | 13,364 | 13,364 |
| ORRIS LOUISIANNA #4 | FMV | 24,773 | 24,773 |
| MISCELLANEOUS | FMV | 60,123 | 60,123 |
| MACHINE INVESTMENT GROUP | FMV | 1,741,236 | 1,741,236 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 36,219 | 7,316 | 28,903 | 28,903 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| legal fees | 1,756 | 439 | 0 | 1,317 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RIGHT OF USE ASSET | 151,093 | 151,093 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GRANTS ADMINISTRATION | 27,242 | 6,811 | 20,432 | |
| INFORMATION TECHNOLOGY | 11,014 | 2,754 | 8,261 | |
| INSURANCE | 23,105 | 5,776 | 17,329 | |
| INTERVIEW EXPENSES | 12,562 | 3,139 | 9,418 | |
| INVESTMENT EXPENSES | 172,466 | 172,466 | ||
| MANAGEMENT FEES | 634,949 | 634,949 | ||
| MISCELLANEOUS | 25,262 | 6,316 | 18,947 | |
| office supplies | 4,187 | 1,047 | 3,140 | |
| OIL & GAS MAINTENANCE | 48,900 | 12,225 | 36,675 | |
| POSTAGE | 781 | 195 | 586 | |
| STAFF EXPENSES | 2,540 | 635 | 1,905 | |
| TELEPHONE | 7,914 | 1,979 | 5,936 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OIL & GAS ROYALTIES | 1,323,757 | 1,323,757 | |
| pass through from K-1's | 433,063 | -256,146 | |
| TAX REFUND | 3,775 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deferred Excise Taxes | 132,974 | 196,205 |
| EXCISE TAX PAYABLE | 12,857 | 164,464 |
| OPERATING LEASE LIABILITY | 152,450 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 245,286 | |||
| PAYROLL TAX | 27,825 | 4,174 | 23,651 |