| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WRIGHT MCAFEE CO | 6,055 | 3,027 | 3,028 |
| 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 | 2020-11-30 | 33,231 | |||||||
| DEPLETION | 2020-11-30 | 142,584 | 51,480 | 51,480 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 12.43 Acres | 1990-07 | P | 2022-03 | 179,000 | 12,630 | 5,400 | 160,970 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investment in Ace Hardware El Reno | 100,800 | 100,800 | |
| Investment in Cashion Estates | 64,585 | 17,000 | |
| Investment in Heartland Minerals | 519,157 | 343,481 | |
| Mineral Interestss | 189,720 | 189,720 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FIXED ASSETS | 399,233 | 399,233 | ||
| LAND - GVR LITTLE AXE | 235,179 | 235,179 | 355,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | SBA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 67,177 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | BancFirst |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 730,607 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Lease Operating | 1,347 | 1,347 | ||
| Bank charges | 10 | 5 | 5 | |
| Insurance | 439 | 220 | 219 | |
| Loan closing fees | 10,607 | 5,304 | 5,303 | |
| Royalty expenses from K-1 | 855 | 855 | ||
| Office expense | 226 | 113 | 113 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Oil Gas Income | 35,395 | 35,395 | |
| Partnership Income and loss -HMI Cashion | -30,743 | -30,743 | |
| Interest income From K-1 | 1,856 | 1,856 | |
| Relinquish water well rights | 4,000 | 4,000 | |
| Roylaties from K-1 | 2,885 | 2,885 | |
| Suface damages | 2,000 | 2,000 |
| Description | Amount |
|---|---|
| K-1 Income taxed to C Corp 1120 | 25,241 |
| Adjustment for Investment in Partnership | 149,703 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Survey | 1,300 | 650 | 650 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real estate tax not included in line 20 | 1,595 | 798 | 797 | |
| Production Tax | 5,682 | 5,682 |