| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,000 | 11,700 | 1,300 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| REFORESTATION | 2011-12-31 | 43,524 | 43,524 | 7.0000 | 43,524 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| RANCH BUILDING | 2010-04-28 | 42,530 | 13,222 | S/L | 39.0000 | 1,091 | 1,091 | ||
| RANCH LAND -- 715.63 AC | 2010-04-28 | 530,146 | |||||||
| WATER WELL | 2011-12-11 | 983 | 983 | S/L | 7.0000 | ||||
| SMITH RANCH HOUSE | 2013-04-16 | 255,700 | 62,286 | S/L | 39.0000 | 6,557 | 6,557 | ||
| FENCING & GATES | 2013-04-16 | 102,121 | 102,121 | S/L | 7.0000 | ||||
| JW SMITH PONDS -- CONSV EXP | 2013-01-01 | 150,000 | 16,011 | 20.0000 | 1,750 | 1,750 | |||
| J W SMITH LAND -- 432.197 AC | 2013-04-16 | 829,638 | |||||||
| FENCING & GATES | 2014-12-16 | 12,000 | 12,000 | S/L | 7.0000 | ||||
| BREVARD TRACT LAND | 2014-12-16 | 108,613 | |||||||
| PONDS - BREVARD LAND CONSERVATION | 2014-12-16 | 5,000 | 20.0000 | ||||||
| CAMP HOUSE | 2015-06-09 | 4,000 | 2,000 | S/L | 15.0000 | 133 | 133 | ||
| CORRAL | 2015-06-09 | 3,500 | 3,500 | S/L | 7.0000 | ||||
| FENCING | 2015-06-09 | 30,000 | 30,000 | S/L | 7.0000 | ||||
| JE METCALF LAND - 270.755 ACRS | 2015-06-09 | 141,113 | |||||||
| BARN W/SHED | 2013-04-16 | 15,000 | 14,250 | S/L | 10.0000 | 750 | 750 | ||
| FENCING | 2022-06-06 | 2,139 | 153 | S/L | 7.0000 | 305 | 305 | ||
| PONDS - MAJOR DAMAGE | 2019-08-31 | 41,500 | |||||||
| MAJOR ROAD REPAIRS | 2023-05-21 | 18,070 | S/L | 15.0000 | 703 | 703 | |||
| BBQ GRILL | 2023-11-07 | 1,400 | S/L | 7.0000 | 100 | 100 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CAMP HOUSE | 2015-06 | PURCHASE | 2023-06 | 4,000 | -1,867 | 2,133 | ||||
| CORRAL | 2015-06 | PURCHASE | 2023-06 | 3,500 | 3,500 | |||||
| BARN W/SHED | 2013-04 | PURCHASE | 2023-06 | 15,000 | 15,000 | |||||
| AVANTAX S/T | 2023-01 | PURCHASE | 2023-12 | 60,738 | 70,421 | -9,683 | ||||
| AVANTAX L/T | 2010-04 | PURCHASE | 2023-12 | 651,215 | 678,677 | -27,462 | ||||
| CASH IN LIEU - AVANTAX | 2010-04 | PURCHASE | 2023-12 | 1,339 | 1,339 | |||||
| ENERGY TRNSFR K-1 NET CAP GAINS LOSS | 2010-04 | PURCHASE | 2023-12 | 194 | -194 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MORGAN STANLEY 6% STOXX NOTE | 60,511 | 50,245 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABS | 59,186 | 137,587 |
| ABBVIE INC | 101,298 | 251,051 |
| ALPHABET INC (GOOGLE) | 29,972 | 27,938 |
| ALTRIA GROUP | 109,693 | 96,614 |
| AMAZON INC | 66,653 | 60,776 |
| AMERICAN ELECTRIC POWER | 36,637 | 71,067 |
| APPLE INC | 149,334 | 687,910 |
| APPLIED MATERIALS | 80,739 | 361,416 |
| ASTRAZENECA | 25,661 | 28,489 |
| AT&T | ||
| BERKSHIRE HATHAWAY | 83,372 | 231,829 |
| BP PLC | 69,750 | 68,039 |
| BRISTOL-MYERS | 60,496 | 89,792 |
| CATERPILLAR | 64,835 | 206,969 |
| CHENIERE ENERGY INC | 25,341 | 23,899 |
| CHEVRON CORP | 120,386 | 186,450 |
| COCA COLA COMPANY | 34,052 | 58,930 |
| CONOCOPHILLIPS | 56,379 | 116,070 |
| CVS CORP | ||
| DOW INC | 30,490 | 34,714 |
| ELI LILLY & CO | 33,144 | 78,694 |
| ENERGY TRANSFER LP (MERGER) | 4,171 | 22,066 |
| ENTERPRISE PROD PTRS LP | 10,743 | 76,679 |
| EXXONMOBIL | 106,686 | 139,972 |
| FORTUNE BRANDS HOME & SEC INC | 17,894 | 39,973 |
| INTEL | 69,514 | 105,877 |
| JP MORGAN CHASE | 65,825 | 211,775 |
| KINDER MORGAN INC | ||
| MARATHON PETROLEUM CORP | 32,889 | 82,340 |
| MASTERBRAND INC (SPINOFF) | 2,391 | 7,796 |
| MEDTRONIC INC | 16,683 | 24,714 |
| MICROSOFT | 43,778 | 274,509 |
| MONDELEZ INTL (KRAFT SPINOFF) | 33,844 | 76,052 |
| MPLX LP COM PTR | 1,733 | 40,025 |
| NETFLIX INC | 48,734 | 58,426 |
| NVIDIA CORP | 33,194 | 55,465 |
| ORACLE | 93,429 | 295,099 |
| PAYCHEX | 22,281 | 59,555 |
| PAYPAL HOLDINGS INC | ||
| PEPSICO | 37,175 | 80,504 |
| PFIZER INC | 25,601 | 15,230 |
| PIEDMONT OFFICE REALTY | ||
| PROCTOR & GAMBLE | 67,199 | 146,540 |
| ROYAL DUTCH SHELL PLC | 110,806 | 117,914 |
| SOUTHERN CO | 46,714 | 87,650 |
| SPDR DOW JONES | 10,305 | 33,918 |
| SPDR UTILITIES SELECT | 39,296 | 63,330 |
| TESLA INC | 20,338 | 24,848 |
| TOTAL SA | 55,625 | 69,671 |
| UNITEDHEALTH GROUP | 63,431 | 335,361 |
| US AEROSPACE & DEFENSE | 75,474 | 96,976 |
| VERIZON | 43,636 | 30,160 |
| WALMART | 83,540 | 157,650 |
| WELLS FARGO | 60,082 | 67,136 |
| ZIMMER HOLDINGS | 55,934 | 78,131 |
| METLIFE 5.625% - PREFERRED | 162,942 | 153,634 |
| OAKTREE CAP 6.625% - PREFERRED | 136,628 | 92,316 |
| PUBLIC STORAGE 5.05% - PREFERRED | 104,595 | 99,376 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| JACKSON NATL -- PERSPECTIVE II | AT COST | 2,409,173 | 2,179,824 |
| NATIONWIDE -- DESTINATION | AT COST | 1,906,155 | 1,792,303 |
| AM FUNDS AMCAP/A | AT COST | 113,898 | 144,824 |
| AM FUNDS - BALANCED/A | AT COST | 67,974 | 85,506 |
| AM FUNDS - AMERICAN MUTUAL/A | AT COST | 133,135 | 160,535 |
| AM FUNDS - WASH MUTUAL INVESTORS/A | AT COST | 151,183 | 190,494 |
| AM FUNDS - CAPITAL INCOME BLDR/A | AT COST | 48,817 | 59,271 |
| AM FUNDS - GROWTH FD OF AMER/A | AT COST | 177,654 | 243,022 |
| AM FUNDS - INCOME FD/A | AT COST | 73,152 | 77,220 |
| AM FUNDS - INV CO AM/A | AT COST | 79,956 | 100,926 |
| AM FUNDS - NEW PERSPECTIVE FD/A | AT COST | 155,929 | 219,822 |
| AM FUNDS - NEW ECONOMY/A | AT COST | 110,433 | 144,119 |
| AM FUNDS - SMALL CAP WORLD/A | AT COST | 105,937 | 130,747 |
| AM FUNDS - CAPITAL WLD G&I FD/A | AT COST | 83,194 | 114,295 |
| AM FUNDS - EUROPACIFIC GR FD/A | AT COST | ||
| DWS CORE EQUITY/A | AT COST | 148,054 | 171,238 |
| DWS HEALTH & WELLNESS/A | AT COST | ||
| DWS RREEF GLOBAL INFR FD/A | AT COST | ||
| DWS REAL ESTATE SEC/A | AT COST | ||
| DWS TECHNOLOGY/A | AT COST | 140,783 | 164,951 |
| FRANKLIN DYNATECH/A | AT COST | 104,859 | 170,711 |
| FRANKLIN CUST GROWTH/A | AT COST | 85,896 | 102,565 |
| FRANKLIN CUST UTIL/A | AT COST | 175,053 | 175,287 |
| FRANKLIN MGD TR RISING/A | AT COST | 144,440 | 158,051 |
| HARTFORD CAPITAL APP FD/A | AT COST | 93,396 | 100,596 |
| MFS LOW VOLATILITY EQTY/A | AT COST | ||
| MFS GROWTH/A | AT COST | 73,653 | 122,276 |
| ALLIANZ CONVERTIBLE/A | AT COST | 57,317 | 57,180 |
| ALLIANZ RCM GLBL WATER/A | AT COST | 68,505 | 94,572 |
| ALLIANZ GL FOCUS GRW/A | AT COST | 51,607 | 67,406 |
| PUTNAM SUSTAINABLE LEADERS | AT COST | 410,936 | 517,288 |
| PUTNAM LRG CAP VALUE/A | AT COST | 149,118 | 200,570 |
| PUTNAM GROWTH OPPORT/A | AT COST | 195,436 | 277,410 |
| COLUMBIA-SELIGMAN GLOBAL TECH A | AT COST | 412,082 | 580,337 |
| ADT 327 INSURED TE MUNI SER 2 | AT COST | ||
| ADT 2078 UBIQUIT 2021-3 | AT COST | ||
| ADT 2124 AERO/DEF OPPS | AT COST | 20,144 | 24,143 |
| ADT 2130 UBUQ 2022-2 | AT COST | 50,446 | 73,991 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RANCH BUILDING | 42,530 | 14,313 | 28,217 | 28,217 |
| WATER WELL | 983 | 983 | ||
| FENCING | 2,139 | 458 | 1,681 | 1,681 |
| REFORESTATION | 43,524 | 43,524 | ||
| REFORESTATION - METCALF TRACT | 25,648 | 25,648 | ||
| SMITH RANCH HOUSE | 255,700 | 68,842 | 186,858 | 186,858 |
| FENCING & GATES | 102,121 | 102,121 | ||
| BARN WITH SHED | ||||
| MAJOR ROAD REPAIRS | 18,070 | 703 | 17,367 | 17,367 |
| BBQ GRILL | 1,400 | 100 | 1,300 | 1,300 |
| FENCING & GATES -- BREVARD TRACT | 12,000 | 12,000 | ||
| CAMP HOUSE -- METCALF TRACT | ||||
| CORRAL -- METCALF TRACT | ||||
| FENCING -- METCALF TRACT | 30,000 | 30,000 | ||
| RANCH LAND - 715.63 ACRES | 530,146 | 530,146 | 530,146 | |
| J W SMITH LAND - 432.197 ACRES | 829,638 | 829,638 | 829,638 | |
| BREVARD TRACT LAND - 21 ACRES | 108,613 | 108,613 | 108,613 | |
| J E METCALF LAND - 270.755 ACRES | 141,113 | 141,113 | 141,113 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEY FEES | 12,000 | 3,000 | 9,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PONDS - JW SMITH ESTATE | 150,000 | 150,000 | 150,000 |
| PONDS - BREVARD TRACT | 5,000 | 5,000 | 5,000 |
| POND DAM - MAJOR REPAIRS | 41,500 | 41,500 | 41,500 |
| LESS CONSV EXP | -16,011 | -17,761 | -17,761 |
| Description | Amount |
|---|---|
| 2022 INCOME TAX | 5,272 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PASTURE RENTAL | ||||
| REPAIRS & MAINTENANCE - RANCH | 3,354 | 3,354 | 3,354 | |
| RANCH LABOR | 1,030 | 1,030 | 1,030 | |
| EXPENSES | ||||
| ENTERPRISE PP LP K-1 NON DEDU | 14 | 14 | ||
| ENTERPRISE PP LP K-1 SEC 1231 | 17 | 17 | ||
| ENERGY TRSFR LP K-1 NON DEDU | 3 | 3 | ||
| ENERGY TRSFR LP K-1 OTHER DED | 260 | 260 | ||
| MPLX LP K-1 NON DEDUCTBLE EXP | 7 | 7 | ||
| MPLX LP K-1 SEC 1231 G/L | 6 | 6 | ||
| ROYALTY OTHER DEDUCTIONS | 41,946 | 41,946 | ||
| ROYALTY SEVERANCE TAX | 29,497 | 29,497 | ||
| SAFE DEPOSIT BOX RENTAL | 95 | 95 | ||
| INVESTMENT FEES -- HD VEST | 217 | 217 | ||
| INSURANCE | 4,848 | 4,848 | ||
| OFFICE SUPPLIES | 250 | 250 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CHEVRON - OTHER INCOME | 2 | 2 | 2 |
| CHEVRON USA | 92,246 | 92,246 | 92,246 |
| COMSTOCK RESRC | 59 | 59 | 59 |
| FAULCONER ENERGY | 69 | 69 | 69 |
| LACY SERVICES | 15,118 | 15,118 | 15,118 |
| NEW HORIZONS | 1,601 | 1,601 | 1,601 |
| PETROQUEST | 1,942 | 1,942 | 1,942 |
| ROCKCLIFF ENERGY | 276,336 | 276,336 | 276,336 |
| SABINE | 2,127 | 2,127 | 2,127 |
| TGNR EAST TX LLC | 36,181 | 36,181 | 36,181 |
| XTO | 594 | 594 | 594 |
| ENTPRISE PP LP K-1 ORD LOSS | -1,121 | -1,121 | -1,121 |
| ENERGY TRNSFR LP K-1 ORD LOSS | -158 | -158 | -158 |
| ENERGY TRNSFR LP K-1 RENTAL | -1 | -1 | -1 |
| MPLX LP K-1 ORD INCOME | 1,569 | 1,569 | 1,569 |
| ENTERPRISE PP K-1 OTHER LOSS | -2 | -2 | -2 |
| OAKTREE CAP K-1 OTHER INC | 36 | 36 | 36 |
| AVANTAX - OTHER INCOME | 1,379 | 1,379 | 1,379 |
| Description | Amount |
|---|---|
| AVANTAX UNRECAP SEC 1250 GAIN | 26 |
| ROUNDING | 4 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES - PROPERTY | 7,721 | 7,721 | ||
| PROPERTY TAXES - ROYALTY | 7,600 | 7,600 | ||
| FOREIGN TAX - HD VEST | 2,062 | 2,062 |