| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 5,000 | 5,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 1940-08-07 | 837 | L | ||||||
| NEW ROOF | 1959-07-24 | 230 | 230 | SL | 10 | ||||
| FENCE | 1962-03-22 | 2,319 | 2,319 | SL | 10 | ||||
| NEW ROOF | 1976-11-10 | 1,175 | 1,175 | SL | 10 | ||||
| REMODELING | 1977-07-11 | 180,249 | 180,249 | SL | 20 | ||||
| NEW ROOF | 1978-01-01 | 2,600 | 2,600 | SL | 10 | ||||
| NEW BOILER | 1980-03-04 | 5,667 | 5,667 | SL | 10 | ||||
| NEW ROOF | 1979-12-19 | 13,685 | 13,685 | SL | 10 | ||||
| ROOF REPAIR | 1981-01-01 | 6,826 | 6,826 | SL | 10 | ||||
| WATER HEATER | 1989-10-24 | 2,495 | 2,372 | SL | 10 | ||||
| REMODELING | 1991-01-01 | 106,923 | 101,130 | SL | 20 | ||||
| REMODELING | 1992-01-01 | 73,150 | 66,178 | SL | 31 | 2,322 | |||
| ROOF | 1992-01-01 | 1,096 | 1,096 | SL | 10 | ||||
| REMODELING | 1993-01-01 | 170,146 | 148,531 | SL | 31 | 5,401 | |||
| SECURITY SYSTEM | 1993-10-28 | 5,900 | 5,458 | SL | 10 | ||||
| REMODELING | 1993-01-13 | 37,185 | 31,863 | SL | 31 | 1,180 | |||
| ROOF | 1994-09-15 | 14,639 | 13,131 | SL | 10 | ||||
| REMODELING | 1993-05-10 | 57,039 | 47,990 | SL | 31 | 1,811 | |||
| NEW ROOF | 1995-08-01 | 45,419 | 36,120 | SL | 10 | ||||
| REMODELING | 1995-09-15 | 5,342 | 5,074 | SL | 20 | ||||
| REMODELING | 1995-10-26 | 4,248 | 4,248 | SL | 20 | ||||
| REMODELING | 1995-11-14 | 2,711 | 2,711 | SL | 20 | ||||
| REMODELING | 1996-01-04 | 2,885 | 2,738 | SL | 20 | ||||
| REMODELING | 1996-01-24 | 1,287 | 1,287 | SL | 20 | ||||
| REMODELING | 1996-06-21 | 1,814 | 1,814 | SL | 20 | ||||
| REMODELING | 1996-06-21 | 4,484 | 4,484 | SL | 20 | ||||
| REMODELING | 1996-06-21 | 4,500 | 4,500 | SL | 20 | ||||
| REMODELING | 1996-06-21 | 880 | 880 | SL | 20 | ||||
| REMODELING | 1996-10-03 | 3,469 | 3,469 | SL | 20 | ||||
| REMODELING | 1996-10-03 | 1,989 | 1,989 | SL | 20 | ||||
| LAND | 1959-07-24 | 237,657 | L | ||||||
| REMODELING | 1998-02-23 | 80,000 | 80,000 | SL | 20 | ||||
| REMODELING | 1998-04-21 | 50,000 | 50,000 | SL | 20 | ||||
| REMODELING | 1998-05-20 | 50,000 | 50,000 | SL | 20 | ||||
| REMODELING | 1998-08-05 | 23,200 | 23,200 | SL | 20 | ||||
| DUCT DETECTORS | 1998-09-15 | 912 | 912 | SL | 20 | ||||
| AC UPGRADE | 1998-10-06 | 26,101 | 26,101 | SL | 20 | ||||
| REMODELING | 1999-03-16 | 2,376 | 2,376 | SL | 20 | ||||
| REMODELING | 1999-04-06 | 11,610 | 11,610 | SL | 20 | ||||
| PLUMBING REPAIRS | 1999-04-06 | 1,460 | 1,460 | SL | 20 | ||||
| CEILING TILE REPLA | 1999-04-06 | 188 | 185 | SL | 20 | ||||
| ROOF REPAIR | 2006-04-19 | 12,587 | 12,587 | SL | 10 | ||||
| SECURITY SYSTEM | 2008-08-01 | 17,941 | 17,941 | SL | 5 | ||||
| NEW ROOF | 2013-10-21 | 85,720 | 66,433 | SL | 10 | 8,572 | |||
| BUILDING REMODEL | 2014-09-14 | 568,616 | 142,143 | M27 | 27 | 20,675 | |||
| BUILDING REMODEL | 2015-10-14 | 319,218 | 67,225 | M27 | 27 | 11,607 | |||
| BUILDING REMODEL | 2016-10-14 | 70,646 | 12,310 | M27 | 27 | 2,569 | |||
| BUILDING REMODEL | 2017-12-19 | 28,235 | 3,409 | M27 | 28234 | 706 | |||
| LIFTMASTER GATE RE | 2019-07-02 | 4,060 | 34 | M15 | 15 | ||||
| ROOF | 2019-11-13 | 168,847 | 25,327 | M10 | 10 | 16,885 | |||
| BLOWER MOTOR | 2020-01-27 | 1,942 | 291 | M20 | 10 | 194 | |||
| DUCTWORK | 2019-11-26 | 18,486 | 1,386 | M10 | 20 | 924 | |||
| GUTTERING | 2019-12-30 | 11,863 | 1,779 | M10 | 10 | 1,186 | |||
| 5 TON COMPRESSOR | 2020-07-23 | 4,997 | 375 | M20 | 20 | 250 | |||
| BUILDING REMODEL | 2020-10-14 | 2,000 | 58 | M27 | 27 | 73 | |||
| HVAC | 2021-06-09 | 2,522 | 16 | M20 | 20 | 126 | |||
| PLUMBING REPAIR | 2021-06-09 | 18,623 | 85 | M27 | 27 | 677 | |||
| IRRIGATION | 2021-07-01 | 83,758 | 127 | M27 | 27 | 3,045 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CAVANAL HILL BOND-INST #0046 | 704,732 | 645,536 |
| FEDERATED HERMES HI YLD BD- R6 | 197,951 | 183,758 |
| MET WEST TOT RET BD-I #0512 | 1,082,622 | 934,609 |
| PIMCO INT BD USD HEDGED- INST | 276,906 | 257,809 |
| PIMCO INC- INST #1821 | 328,128 | 301,961 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESCO DEV MKT-R6 #7038 | 314,428 | 266,765 |
| DODGE & COX INTL STK #1048 | 276,566 | 310,822 |
| DODGE & COX STOCK #0145 | 439,980 | 573,588 |
| FIDELITY CONTRAFUND- I #0022 | ||
| ISHARES CORE S&P 500 ETF | ||
| JOHN HANCOCK DISC VAL M/C-R6 # | 225,966 | 271,302 |
| MFS INTL NEW DISCOVERY- R6 #48 | ||
| T ROWE GRWTH STK-I #0540 | 298,869 | 384,972 |
| T ROWE NEW HORIZONS- I #0532 | 375,677 | 273,949 |
| VANGUARD DEV MKTS INDX-ADM #01 | 314,017 | 306,065 |
| VANGUARD INST INDX-INST #0094 | 437,353 | 565,504 |
| VANGUARD M/C INDX-INST #0864 | 204,224 | 271,836 |
| VANGUARD S/C INDX- INST #0857 | 250,634 | 235,399 |
| MFS INTL NEW DISCOVERY-R6 #482 | 359,312 | 314,625 |
| JPM L/C GRWTH-R6 #2148 | 199,883 | 220,595 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 837 | 837 | ||
| NEW ROOF | 230 | 230 | ||
| FENCE | 2,319 | 2,319 | ||
| NEW ROOF | 1,175 | 1,175 | ||
| REMODELING | 180,249 | 180,249 | ||
| NEW ROOF | 2,600 | 2,600 | ||
| NEW BOILER | 5,667 | 5,667 | ||
| NEW ROOF | 13,685 | 13,685 | ||
| ROOF REPAIR | 6,826 | 6,826 | ||
| WATER HEATER | 2,495 | 2,372 | 123 | |
| REMODELING | 106,923 | 101,130 | 5,793 | |
| REMODELING | 73,150 | 68,500 | 4,650 | |
| ROOF | 1,096 | 1,096 | ||
| REMODELING | 170,146 | 153,932 | 16,214 | |
| SECURITY SYSTEM | 5,900 | 5,458 | 442 | |
| REMODELING | 37,185 | 33,043 | 4,142 | |
| ROOF | 14,639 | 13,131 | 1,508 | |
| REMODELING | 57,039 | 49,801 | 7,238 | |
| NEW ROOF | 45,419 | 36,120 | 9,299 | |
| REMODELING | 5,342 | 5,074 | 268 | |
| REMODELING | 4,248 | 4,248 | ||
| REMODELING | 2,711 | 2,711 | ||
| REMODELING | 2,885 | 2,738 | 147 | |
| REMODELING | 1,287 | 1,287 | ||
| REMODELING | 1,814 | 1,814 | ||
| REMODELING | 4,484 | 4,484 | ||
| REMODELING | 4,500 | 4,500 | ||
| REMODELING | 880 | 880 | ||
| REMODELING | 3,469 | 3,469 | ||
| REMODELING | 1,989 | 1,989 | ||
| LAND | 237,657 | 237,657 | ||
| REMODELING | 80,000 | 80,000 | ||
| REMODELING | 50,000 | 50,000 | ||
| REMODELING | 50,000 | 50,000 | ||
| REMODELING | 23,200 | 23,200 | ||
| DUCT DETECTORS | 912 | 912 | ||
| AC UPGRADE | 26,101 | 26,101 | ||
| REMODELING | 2,376 | 2,376 | ||
| REMODELING | 11,610 | 11,610 | ||
| PLUMBING REPAIRS | 1,460 | 1,460 | ||
| CEILING TILE REPLA | 188 | 185 | 3 | |
| ROOF REPAIR | 12,587 | 12,587 | ||
| SECURITY SYSTEM | 17,941 | 17,941 | ||
| NEW ROOF | 85,720 | 75,005 | 10,715 | |
| BUILDING REMODEL | 568,616 | 162,818 | 405,798 | |
| BUILDING REMODEL | 319,218 | 78,832 | 240,386 | |
| BUILDING REMODEL | 70,646 | 14,879 | 55,767 | |
| BUILDING REMODEL | 28,235 | 4,115 | 24,120 | |
| LIFTMASTER GATE RE | 4,060 | 34 | 4,026 | |
| ROOF | 168,847 | 42,212 | 126,635 | |
| BLOWER MOTOR | 1,942 | 485 | 1,457 | |
| DUCTWORK | 18,486 | 2,310 | 16,176 | |
| GUTTERING | 11,863 | 2,965 | 8,898 | |
| 5 TON COMPRESSOR | 4,997 | 625 | 4,372 | |
| BUILDING REMODEL | 2,000 | 131 | 1,869 | |
| HVAC | 2,522 | 142 | 2,380 | |
| PLUMBING REPAIR | 18,623 | 762 | 17,861 | |
| IRRIGATION | 83,758 | 3,172 | 80,586 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CALAMOS MKT NEUTRAL INC-I #062 | AT COST | 312,371 | 314,079 |
| CAVANAL HILL OPP-INST #0054 | AT COST | 172,741 | 152,637 |
| NEUB BERMAN L/S-INST #1830 | AT COST | 150,132 | 161,519 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OIL, GAS OR MINERAL PROPERTIES | 59 | 59 | 379,547 |
| Description | Amount |
|---|---|
| 2021 TRANSACTION POSTED IN 2022 | 136 |
| MUTUAL FUND ADJUSTMENT | 13 |
| PY COST BASIS ADJUSTMENT | 306,421 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GROVE HOME- APPRAISAL FEE PD | 2,500 | 0 | 2,500 | |
| MINERAL INT- AD VALOREM TAX | 5,142 | 5,142 | 0 | |
| MINERAL INTEREST - FEES | 40,323 | 40,323 | 0 | |
| RENTAL -PROPERTY TAXES | 66 | 0 | 66 | |
| RENTAL - INSURANCE | 929 | 0 | 929 | |
| ROYALTY - OTHER EXPENSES | 118,846 | 118,846 | 0 | |
| UTILITY SERVICE - RENTAL ONLY | 42,065 | 0 | 42,065 | |
| INSURANCE EXPENSE -RENTAL ONLY | 18,535 | 0 | 18,535 | |
| MISC R/E EXPENSE - RENTAL ONLY | 1,602 | 0 | 1,602 | |
| REPAIRS AND MAINTENANCE- RENTA | 10,773 | 0 | 10,773 | |
| PAYROLL SERVICES | 223,600 | 0 | 223,600 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 653,586 | 653,586 | |
| LEASE BONUS | 8,083 | 8,083 | |
| RENTAL INCOME | 400 | 400 |
| Description | Amount |
|---|---|
| 2020 TRANSACTION POSTED IN 2021 | 3,835 |
| CY REIMBURSEMENT FOR GROVE HOME EXPENSES | 296,574 |
| COST BASIS ADJUSTMENT | 715 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES ON QUALIFIED FOR | 1,763 | 1,763 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 249 | 249 | 0 |