| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING/AUDIT FEES | 119,539 | 29,885 | 0 | 89,654 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| TREADMILL CYBEX | 2013-10-01 | 5,150 | 5,150 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FLOOD LIGHT/CAMERAS/LENS | 2012-10-01 | 9,467 | 9,467 | SL | 3.000000000000 | 0 | 0 | 0 | |
| 1 APPLE LAPTOP (MICHELLE J.) | 2019-12-01 | 3,407 | 3,407 | SL | 3.000000000000 | 0 | 0 | 0 | |
| OK - SECTION 21, 80 ACRES. TOWNSHIP 2 SOUTH, RANGE 3 WEST | 1993-12-14 | 2,150 | L | 0 % | 0 | 0 | 0 | ||
| OK - SECTION 28, 177.55 ACRES. TOWNSHIP 2 SOUTH, RANGE 3 WEST | 1993-12-14 | 3,362 | L | 0 % | 0 | 0 | 0 | ||
| OK - SECTION 29, 77.3 ACRES. TOWNSHIP 2 SOUTH, RANGE 3 WEST | 1993-12-14 | 1,567 | L | 0 % | 0 | 0 | 0 | ||
| OK - SECTION 8, 10 ACRES. TOWNSHIP 3 SOUTH, RANGE 2 WEST | 1993-10-19 | 490 | L | 0 % | 0 | 0 | 0 | ||
| JEFFERSON COUNTY - 3S-4W SECTION 25 | 1993-11-01 | 925 | L | 0 % | 0 | 0 | 0 | ||
| TX - SEC. 9, BEING SOUTH 80 AC. OF W/2 | 1993-11-07 | 1,360 | L | 0 % | 0 | 0 | 0 | ||
| TX - SEC. 14, 76 AC. OUT OF WEST PART OF NORTH | 1993-11-07 | 4,080 | L | 0 % | 0 | 0 | 0 | ||
| TX - SEC. 25, THE EAST 182 AC. OF SEC. 25 | 1993-11-01 | 3,094 | L | 0 % | 0 | 0 | 0 | ||
| TX - SEC. 15, THE WEST 106 AC. OF SEC. 15 | 1993-11-01 | 2,720 | L | 0 % | 0 | 0 | 0 | ||
| TX - SEC. 17, SOUTH 40 AC. OF NE/4 | 1993-11-01 | 680 | L | 0 % | 0 | 0 | 0 | ||
| TX - SEC. 24, SOUTH 160 ACRES OF SEC. 24 | 1993-11-01 | 2,720 | L | 0 % | 0 | 0 | 0 | ||
| TX - SEC. 26, 499 AC. OF SURFACE INTEREST ONLY | 1993-11-01 | 8,483 | L | 0 % | 0 | 0 | 0 | ||
| TX - SEC. 4, 80 ACRES OF SURFACE | 1993-11-01 | 1,360 | L | 0 % | 0 | 0 | 0 | ||
| TX - SEC. 6, 60 ACRES OUT OF NE | 1993-11-07 | 1,020 | L | 0 % | 0 | 0 | 0 | ||
| AV SYSTEM | 2022-03-01 | 8,239 | 1,373 | SL | 5.000000000000 | 1,645 | 0 | 1,645 | |
| MACBOOK PRO - AMY | 2022-01-17 | 4,708 | 1,439 | SL | 3.000000000000 | 1,569 | 0 | 1,569 | |
| MACBOOK PRO - PAUL | 2022-01-17 | 4,600 | 1,406 | SL | 3.000000000000 | 1,533 | 0 | 1,533 | |
| OK - SECTION 35. 160 ACRES. TOWNSHIP 2 RANGE 3W | 1993-12-14 | 2,986 | L | 0 % | 0 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICLY TRADED SECURITIES & PARTNERSHIP INTERESTS | 93,306,925 | 93,306,925 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FLOOD LIGHT/CAMERAS/LENS | 9,467 | 9,467 | 0 | |
| 1 APPLE LAPTOP (MICHELLE J.) | 3,407 | 3,407 | 0 | |
| OK - SECTION 8, 10 ACRES. TOWNSHIP 3 SOUTH, RANGE 2 WEST | 490 | 0 | 490 | |
| TX - SEC. 9, BEING SOUTH 80 AC. OF W/2 | 1,360 | 0 | 1,360 | |
| TX - SEC. 14, 76 AC. OUT OF WEST PART OF NORTH | 4,080 | 0 | 4,080 | |
| TX - SEC. 25, THE EAST 182 AC. OF SEC. 25 | 3,094 | 0 | 3,094 | |
| TX - SEC. 15, THE WEST 106 AC. OF SEC. 15 | 2,720 | 0 | 2,720 | |
| TX - SEC. 17, SOUTH 40 AC. OF NE/4 | 680 | 0 | 680 | |
| TX - SEC. 24, SOUTH 160 ACRES OF SEC. 24 | 2,720 | 0 | 2,720 | |
| TX - SEC. 26, 499 AC. OF SURFACE INTEREST ONLY | 8,483 | 0 | 8,483 | |
| TX - SEC. 4, 80 ACRES OF SURFACE | 1,360 | 0 | 1,360 | |
| TX - SEC. 6, 60 ACRES OUT OF NE | 1,020 | 0 | 1,020 | |
| MACBOOK PRO - AMY | 4,708 | 3,008 | 1,700 | |
| MACBOOK PRO - PAUL | 4,600 | 2,939 | 1,661 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 172,503 | 162,130 | 0 | 10,373 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OIL AND GAS INTERESTS | 5,915,881 | 4,772,473 | 5,807,093 |
| RENT DEPOSIT | 1,500 | 1,500 | 1,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOARD MEETINGS | 117,176 | 8,801 | 0 | 108,375 |
| PROMOTIONS | 69,057 | 380 | 0 | 68,677 |
| EQUIPMENT LEASE | 4,820 | 1,267 | 0 | 3,553 |
| SUPPLIES | 28,335 | 2,560 | 0 | 25,775 |
| NETWORK AND SOFTWARE | 20,706 | 2,386 | 0 | 18,320 |
| SMALL EQUIPMENT PURCHASES | 13,486 | 3,222 | 0 | 10,264 |
| DUES AND SUBSCRIPTIONS | 38,672 | 920 | 0 | 37,752 |
| UNRELATED BUSINESS TAX | -6,052 | 0 | 0 | 0 |
| FPL SALES | 0 | 0 | 0 | -8,411 |
| ACCRUED EXPENSES ADJUSTMENT | 0 | 12,986 | 0 | 51,944 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NET OIL AND GAS ROYALTY INCOME | 4,046,822 | 4,046,822 | |
| OTHER INCOME | 906 | 906 | |
| ALLOCATION OF PARTNERSHIP INVESTMENT INCOME | -1,179,718 | -1,201,291 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES | 5,989,320 |
| PARTNERSHIP INCOME BOOK/TAX DIFFERENCE | 1,730,278 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER SERVICES | 191,060 | 1,095 | 0 | 189,965 |
| PROFESSIONAL CONSULTANTS | 110,858 | 52,912 | 0 | 57,946 |
| MANAGEMENT FEES | 183,556 | 183,556 | 0 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| FULL PLATE LIVING SALES, NET OF REBATES & RETURNS | 8,411 | 8,411 | |
| OTHER SALES | 73 | 73 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 58,091 | 58,091 | 0 | 0 |
| EXCISE TAX | 138,737 | 0 | 0 | 0 |
| PAYROLL TAXES | 71,909 | 17,097 | 0 | 54,812 |