| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE - BOA | 2,425 | 1,455 | 970 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| FEDERAL FOOTNOTE | PART VIII LIST OF OFFICERS AND DIRECTORS | THE COMPENSATION SHOWN ON THE RETURN THAT IS PAID TO BANK OF AMERICA, N.A. AS CORPORATE TRUSTEE IS NOT CALCULATED BASED UPON AN HOURLY RATE FOR THE TIME SPENT BY THE TRUSTEE; RATHER, BANK OF AMERICA'S COMPENSATION AS CORPORATE TRUSTEE IS CALCULATED USING A MARKET VALUE FEE SCHEDULE. THE TRUST OFFICER'S TIME SPENT PERFORMING ADMINISTRATIVE RESPONSIBILITIES FOR THIS FOUNDATION AVERAGES ONE HOUR PER WEEK. IN ADDITION, TIME IS SPENT BY OTHER STAFF MEMBERS FOR RECORDKEEPING, INVESTMENT MANAGEMENT, INCOME COLLECTION, RENDERING STATEMENTS AND ACCOUNTINGS, REGULATORY REPORTING, REGULATORY COMPLIANCE, AND TAX SERVICES. |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 78462F103 SPDR S&P 500 ETF TRU | 143,698 | 232,427 |
| 921943858 VANGUARD FTSE DEVELO | 69,214 | 84,065 |
| 922042858 VANGUARD FTSE EMERGI | 12,490 | 12,330 |
| 922908629 VANGUARD MID-CAP ETF | 47,137 | 70,955 |
| 922908751 VANGUARD SMALL CAP | 37,846 | 54,399 |
| 543495840 LOOMIS SAYLES BOND F | ||
| 19766M758 COLUMBIA TOTAL RETUR | ||
| 921937835 VANGUARD TOTAL BOND | ||
| 41665X859 HARTFORD SCHRODERS E | 25,000 | 17,658 |
| 74256W584 PRINCIPAL MIDCAP FUN | 60,437 | 78,575 |
| 74441R607 PGIM SHORT TERM CORP |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 9O7204175 OIL GAS OR OTHER MIN | 1 | 1 | 37,474,298 |
| Description | Amount |
|---|---|
| BASIS ADJUSTMENT - SALES | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| O&G ROYALTY: | 0 | 0 | ||
| * PRODUCTION TAXES | 367,292 | 367,292 | 0 | |
| * LEASE OPERATING | 175,568 | 175,568 | 0 | |
| * AD VALOREM TAXES | 256,639 | 256,639 | 0 | |
| * STATE TAX WITHHOLDING | 39,987 | 39,987 | 0 | |
| * FEDERAL INCOME TAX W/H | 459 | 0 | 0 | |
| * AVT CONSULTANT FEE | 337 | 337 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROSS O&G ROYALTY INCOME | 7,811,997 | 7,811,997 | |
| O&G LEASE BONUS | 171,353 | 171,353 | |
| INTEREST - O&G | 265 | 265 |
| Description | Amount |
|---|---|
| NET INCOME ADJUSTMENT | 1,724 |
| NET ROUNDING | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX ESTIMATES | 99,000 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 215 | 215 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 80 | 80 | 0 |