| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & TAX PREPARATION | 15,000 | 10,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| L&W EQUIP - WEST 239 1-H | 2020-06-30 | 34,709 | 19,530 | 200DB | 7.0000 | 4,337 | |||
| L&W EQUIP - WOLTERS 239 1-H | 2020-06-30 | 39,473 | 22,211 | 200DB | 7.0000 | 4,932 | |||
| RG FOSTER 236 1-H_L&W EQ 2021 | 2021-06-30 | 51,518 | 51,518 | 200DB | 7.0000 | ||||
| KUBENA-KUBENA_L&W EQ 2021 | 2021-06-30 | 39,928 | 39,928 | 200DB | 7.0000 | ||||
| WEST 239 1-H_L&W EQ 2021 | 2021-06-30 | 374 | 374 | 200DB | 7.0000 | ||||
| WOLTERS 239 1-H_L&W EQ 2021 | 2021-06-30 | 19 | 19 | 200DB | 7.0000 | ||||
| KUB152-KUBENA_L&W EQ 2022 | 2022-06-30 | 35,956 | 35,956 | 200DB | 7.0000 | ||||
| KUB158-KUBENA_L&W EQ 2022 | 2022-06-30 | 34,576 | 34,576 | 200DB | 7.0000 | ||||
| KUBEN2-KABENA_L&W EQ 2022 | 2022-06-30 | 39 | 39 | 200DB | 7.0000 | ||||
| KUBENA-KUBENA_L&W EQ 2022 | 2022-06-30 | 56 | 56 | 200DB | 7.0000 | ||||
| MUDDU2-MUDDU_L&W EQ 2022 | 2022-06-30 | 70,067 | 70,067 | 200DB | 7.0000 | ||||
| MUDDUC-MUDDU_L&W EQ 2022 | 2022-06-30 | 40,673 | 40,673 | 200DB | 7.0000 | ||||
| WEST23-WEST23_L&W EQ 2022 | 2022-06-30 | 16,782 | 16,782 | 200DB | 7.0000 | ||||
| WOLTERS 2391-H_L&W EQ 2022 | 2022-06-30 | 303 | 303 | 200DB | 7.0000 | ||||
| KUBENA-KUBENA_L&W EQ 2023 | 2023-06-30 | 3,211 | 200DB | 7.0000 | 2,661 | ||||
| MUDDUC-MUDDU_L&W EQ 2023 | 2023-06-30 | 6,716 | 200DB | 7.0000 | 5,565 | ||||
| WEST23-WEST 23_L&W EQ 2023 | 2023-06-30 | 7,280 | 200DB | 7.0000 | 6,032 | ||||
| WMW 237-1H_L&W EQ 2023 | 2023-06-30 | 9,262 | 200DB | 7.0000 | 7,674 | ||||
| WOLTERS 239-1H_L&W EQ 2023 | 2023-06-30 | 11,431 | 200DB | 7.0000 | 9,471 | ||||
| CONFERENCE CHAIRS | 2017-06-01 | 9,093 | 7,145 | S/L | 7.0000 | 1,299 | |||
| OFFICE FURNITURE | 2017-06-01 | 32,010 | 26,129 | 150DB | 7.0000 | 3,921 | |||
| DESK | 2017-06-01 | 5,688 | 4,469 | S/L | 7.0000 | 813 | |||
| ETARGE | 2017-06-01 | 4,547 | 3,573 | S/L | 7.0000 | 649 | |||
| OFFICE FURNITURE-2017 | 2017-06-01 | 28,688 | 22,541 | S/L | 7.0000 | 4,098 | |||
| OFFICE FURNITURE-2015 | 2017-06-01 | 24,970 | 19,619 | S/L | 7.0000 | 3,567 | |||
| OFFICE FURNITURE-2016 | 2017-06-01 | 2,500 | 1,964 | S/L | 7.0000 | 357 | |||
| OFFICE EQUIPMENT-2017 | 2017-06-01 | 1,002 | 787 | S/L | 7.0000 | 143 | |||
| CONF TABLE | 2017-06-01 | 1,949 | 1,531 | S/L | 7.0000 | 279 | |||
| CHAIRS (4) | 2017-06-01 | 9,374 | 7,365 | S/L | 7.0000 | 1,339 | |||
| LEASEHOLD IMP_OFFICE | 2021-10-15 | 79,733 | 2,470 | S/L | 39.0000 | 2,045 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK - PUBLIC COS | 7,675,807 | 13,433,651 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FOUNDATION OFFICE | 199,554 | 116,104 | 83,450 | 83,450 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DENTON COUNTY MINERAL INTERESTS | 1 | 1 | 202,480 |
| DENTON CO (1/14TH UNDIVIDED INT) | 1 | 1 | 6,258 |
| WISE CO MINERALS | 1 | 1 | 78,754 |
| SECURITY DEPOSIT | 11,863 | 11,863 | 11,863 |
| OIL & GAS WI_LEASEHOLD | 832,724 | 848,757 | 1,000,000 |
| OIL & GAS WI_IDC | 2,575,397 | 2,280,942 | |
| OIL & GAS WI_EQUIP | 395,156 | 433,056 | |
| ACCUM D D & A | -714,687 | -1,012,642 |
| Description | Amount |
|---|---|
| BOOK DEPLETION AMORTIZATION | 257,283 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OIL & GAS WORKING INTERESTS | ||||
| INTANGIBLE DRILLING COSTS | 1,909 | |||
| WORKOVER COSTS | 59,648 | |||
| COST OF GOODS SOLD | 210,852 | |||
| EXPENSES | ||||
| MISC EXPENSE | 1,422 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OIL & GAS ROYALTIES | 22,064 | 22,064 | |
| MISC INCOME - OTHER | 4,513 | ||
| OIL & GAS WORKING INTERESTS | 507,854 |
| Description | Amount |
|---|---|
| PERCENTAGE DEPLETION | 76,178 |
| BOOK -TAX IDC DIFF | 1,909 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
DENTON FARM RENTAL INCOME |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEE | 100,000 | 100,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX (990-PF) | 41,148 | 41,148 | ||
| FOREIGN TAXES WITHHELD | 592 | 592 | ||
| OIL & GAS WORKING INTERESTS | 24,788 |