| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 73,932 | 18,483 | 0 | 55,449 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JANUS HENDERSON FUNDS ENTERPRISE 1 | 4,081,226 | 4,081,226 |
| VANGUARD INST INDEX INST | 11,695,336 | 11,695,336 |
| VANGUARD SM CAP INDEX ADMIRAL | 4,408,827 | 4,408,827 |
| INVESCO EXCHANGE TRADED S&P 500 | 4,752,147 | 4,752,147 |
| CARILLON REAMS CORE BOND | 4,374,143 | 4,374,143 |
| GOLDMAN SACHS GQG PTNRS | 3,751,270 | 3,751,270 |
| VANGUARD DEVELOPED MARKET | 3,799,919 | 3,799,919 |
| BAIRD AGGREGATE BOND INS | 4,372,573 | 4,372,573 |
| 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 | 825,644 | 825,644 |
| ML-K-18-WP TRUST IV | FMV | 5,055 | 5,055 |
| LINX FUND I LP | FMV | 9,208,222 | 9,208,222 |
| CAPITAL ROY PARTNERS II | FMV | 39,241 | 39,241 |
| ORRI GULF OF MEXICO | FMV | 436,777 | 436,777 |
| ORRI OKLAHOMA #1 | FMV | 772 | 772 |
| ORRI OKLAHOMA #2 | FMV | 5,200 | 5,200 |
| ORRI KANSAS #1 | FMV | 317,622 | 317,622 |
| ORRI LOUISIANA #1 | FMV | 51,547 | 51,547 |
| ORRI NM #1 | FMV | 20,028 | 20,028 |
| ORRI LOUISIANA # 3 | FMV | 93,170 | 93,170 |
| ORRI TEXAS #2 | FMV | 80,107 | 80,107 |
| ORRI TEXAS #1 | FMV | 13,293 | 13,293 |
| ORRI KANSAS #2 | FMV | 3,154 | 3,154 |
| ORRI WYOMING #1 | FMV | 455,101 | 455,101 |
| PINNACLE IV | FMV | 644,232 | 644,232 |
| AMERRA AGRI FUND III | FMV | 746,888 | 746,888 |
| HACKBERRY CREEK | FMV | 1,927,436 | 1,927,436 |
| MADISON, LLC | FMV | 2,000,224 | 2,000,224 |
| AMERRA AGR FUND II ANNEX | FMV | 551,928 | 551,928 |
| PINNACLE V LP | FMV | 444,019 | 444,019 |
| PARR CAPITAL 122 WEST | FMV | 2,557,594 | 2,557,594 |
| MANOR RV PARK LLC | FMV | 83,497 | 83,497 |
| PAR CAPTIAL-GATEWAY LLC | FMV | 1,090,018 | 1,090,018 |
| ORRI TEXAS #6 | FMV | 25,828 | 25,828 |
| ORRI LOUISIANNA #2 | FMV | 6,747 | 6,747 |
| ORRIS LOUISIANNA #4 | FMV | 11,269 | 11,269 |
| MISCELLANEOUS | FMV | 407,633 | 407,633 |
| MACHINE INVESTMENT GROUP | FMV | 2,425,627 | 2,425,627 |
| PARR CAPITAL CENTREPOINT | FMV | 2,648,798 | 2,648,798 |
| PINNACLE BATRISTA | FMV | 378,965 | 378,965 |
| SARVIS | FMV | 710,721 | 710,721 |
| COURSE 26 | FMV | 323,128 | 323,128 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 46,219 | 12,847 | 33,372 | 33,372 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| legal fees | 11,965 | 2,991 | 0 | 8,974 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RIGHT OF USE ASSET | 151,093 | 109,675 | 109,675 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 75TH ANNIVERSARY | 82,933 | 82,933 | ||
| CANDIDATE INTERVIEW EXPENSES | 13,973 | 3,493 | 10,480 | |
| INFORMATION TECHNOLOGY | 24,056 | 6,014 | 18,042 | |
| INSURANCE | 25,077 | 6,269 | 18,808 | |
| INTERNSHIP EXPENSES | 922 | 230 | 692 | |
| INTERVIEW EXPENSES | 3,129 | 782 | 2,347 | |
| INVESTMENT EXPENSES | 145,333 | 145,333 | ||
| MANAGEMENT FEES | 55,137 | 13,784 | 41,353 | |
| MISCELLANEOUS | -154 | 117 | -270 | |
| office supplies | 5,059 | 1,265 | 3,794 | |
| OIL & GAS MAINTENANCE | 6,768 | 1,692 | 5,076 | |
| POSTAGE | 1,229 | 307 | 922 | |
| SCHOLARS SOCIALS | 24,639 | 6,160 | 18,480 | |
| TELEPHONE | 594 | 149 | 446 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GRANT RETURN | 7,899 | ||
| OIL & GAS ROYALTIES | 560,064 | 560,064 | |
| OTHER INCOME | 504 | ||
| pass through from K-1's | -748,236 | -748,236 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deferred Excise Taxes | 196,205 | 192,715 |
| EXCISE TAX PAYABLE | 164,464 | 111,621 |
| OPERATING LEASE LIABILITY | 152,450 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| payroll processing fees | 3,085 | 463 | 0 | 2,622 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 5,529 | |||
| PAYROLL TAX | 31,914 | 4,787 | 27,127 |