| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 16,079 | 3,216 | 12,863 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| TRACT 25 - 11.25 ACRES | 1996-09-23 | 2,531 | L | 0 | 0 | ||||
| TRACT 33 - 15 ACRES | 1996-09-23 | 4,500 | L | 0 | 0 | ||||
| TRACT 34 - 11.25 ACRES | 1996-09-23 | 2,250 | L | 0 | 0 | ||||
| TRACT 37 - 22.50 ACRES | 1996-09-23 | 4,500 | L | 0 | 0 | ||||
| TRACT 50 - 1.99 ACRES | 1996-09-23 | 2,000 | L | 0 | 0 | ||||
| TRACT 41 - 11.25 ACRES | 1996-09-23 | 4,500 | L | 0 | 0 | ||||
| TRACT 43 - 5 ACRES | 1996-09-23 | 1,250 | L | 0 | 0 | ||||
| TRACT 34 - ADDL | 2019-02-19 | 938 | L | 0 | 0 | ||||
| TRACT 37 - ADDL | 2019-03-12 | 9,139 | L | 0 | 0 | ||||
| TRACT 37 - ADDL | 2019-04-23 | 13,612 | L | 0 | 0 | ||||
| TRACT 37 - ADDL | 2019-10-02 | 2,812 | L | 0 | 0 | ||||
| TRACT 37 - 1.75 ACRES | 2020-08-24 | 1,750 | L | 0 | 0 | ||||
| TRACT 25 - 1.125 ACRES | 2020-10-13 | 1,125 | L | 0 | 0 | ||||
| TRACT 41 - 2.25 ACRES | 2020-10-13 | 2,250 | L | 0 | 0 | ||||
| TRACT 37 - ADDL | 2020-07-21 | 100 | L | 0 | 0 | ||||
| ADDL - B WHITE TRUST | 2020-09-22 | 117 | L | 0 | 0 | ||||
| ADDL - MOCO | 2020-11-05 | 3,500 | L | 0 | 0 | ||||
| FIREPROOF FILE CABINETS | 2016-08-03 | 13,516 | 13,102 | 200DB | 7.000000000000 | 414 | 0 | ||
| COMPUTER | 2021-12-28 | 1,952 | 200DB | 5.000000000000 | 0 | 0 | |||
| KNOLL OFFICE FURNITURE | 2022-08-01 | 2,648 | 200DB | 7.000000000000 | 0 | 0 | |||
| C GRANT - 70 ACRES | 2022-08-08 | 919 | L | 0 | 0 | ||||
| JM BEEN TRUST 70 ACRES | 2022-09-01 | 200 | L | 0 | 0 | ||||
| BJ WHITE TRUST 70 ACRES | 2022-09-01 | 83 | L | 0 | 0 | ||||
| JA BEEN TRUST 70 ACRES | 2022-09-01 | 200 | L | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD S&P 500 | 6,988,072 | 13,823,520 |
| VANGUARD EMERGING MARKERTS | 1,172,695 | 1,117,701 |
| VANGUARD INTERMEDIATE TERM BOND INDEX | 2,074,036 | 1,856,907 |
| VANGUARD MIDCAP INDEX FUND | 663,658 | 1,441,285 |
| VANGUARD DODGE & COX INCOME FUND | 3,990,552 | 3,703,015 |
| VANGUARD DODGE & COX INTERNATIONAL STOCK | 3,312,018 | 3,800,804 |
| VANGUARD SMALL CAP INDEX FUND A | 795,825 | 1,378,490 |
| VANGUARD PIMCO | 1,153,417 | 997,096 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TRACT 25 - 11.25 ACRES | 2,531 | 0 | 2,531 | |
| TRACT 33 - 15 ACRES | 4,500 | 0 | 4,500 | |
| TRACT 34 - 11.25 ACRES | 2,250 | 0 | 2,250 | |
| TRACT 37 - 22.50 ACRES | 4,500 | 0 | 4,500 | |
| TRACT 50 - 1.99 ACRES | 2,000 | 0 | 2,000 | |
| TRACT 41 - 11.25 ACRES | 4,500 | 0 | 4,500 | |
| TRACT 43 - 5 ACRES | 1,250 | 0 | 1,250 | |
| TRACT 34 - ADDL | 938 | 0 | 938 | |
| TRACT 37 - ADDL | 9,139 | 0 | 9,139 | |
| TRACT 37 - ADDL | 13,612 | 0 | 13,612 | |
| TRACT 37 - ADDL | 2,812 | 0 | 2,812 | |
| TRACT 37 - 1.75 ACRES | 1,750 | 0 | 1,750 | |
| TRACT 25 - 1.125 ACRES | 1,125 | 0 | 1,125 | |
| TRACT 41 - 2.25 ACRES | 2,250 | 0 | 2,250 | |
| TRACT 37 - ADDL | 100 | 0 | 100 | |
| ADDL - B WHITE TRUST | 117 | 0 | 117 | |
| ADDL - MOCO | 3,500 | 0 | 3,500 | |
| FIREPROOF FILE CABINETS | 13,516 | 13,516 | 0 | |
| COMPUTER | 1,952 | 1,952 | 0 | |
| KNOLL OFFICE FURNITURE | 2,648 | 2,648 | 0 | |
| C GRANT - 70 ACRES | 919 | 0 | 919 | |
| JM BEEN TRUST 70 ACRES | 200 | 0 | 200 | |
| BJ WHITE TRUST 70 ACRES | 83 | 0 | 83 | |
| JA BEEN TRUST 70 ACRES | 200 | 0 | 200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 7,689 | 7,689 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UNDEVELOPED MINERAL PROPERTIES | 222,949 | 222,949 | 2,506,008 |
| PRODUCING ROYALTY INTERESTS | 0 | 0 | 1,026,306 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 407 | 0 | 407 | |
| BANK CHARGES | 25 | 13 | 12 | |
| COPIER | 1,721 | 344 | 1,377 | |
| HEALTH REIMBURSEMENT | 12,000 | 2,400 | 9,600 | |
| INSURANCE | 2,649 | 530 | 2,119 | |
| INTERNET | 2,254 | 0 | 2,254 | |
| MEMBERSHIP DUES | 2,690 | 0 | 2,690 | |
| OFFICE SUPPLIES | 2,471 | 159 | 1,434 | |
| POSTAGE | 79 | 8 | 71 | |
| RECORDING FEES | 118 | 118 | 0 | |
| RETIREMENT | 1,638 | 328 | 1,310 | |
| SUBSCRIPTIONS | 2,660 | 0 | 2,660 | |
| SEMINARS | 3,075 | 0 | 3,075 | |
| OTHER REIMBURSEMENTS | 1,109 | 221 | 888 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OIL & GAS ROYALTIES | 1,919,693 | 1,919,693 | 1,919,693 |
| OIL & GAS SETTLEMENTS | 937 | 937 | 937 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL | 2,090 | 1,303 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT LABOR | 12,875 | 0 | 12,875 | |
| ELWOOD ASSOCIATES - INVESTMENT ADVISOR | 4,000 | 4,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 1,107 | 1,107 | 0 | |
| FOREIGN TAX ON INVESTMENTS | 14,513 | 14,513 | 0 | |
| INCOME TAX | 7,500 | 0 | 0 | |
| LICENSE & PERMITS | 44 | 44 | 0 | |
| PAYROLL TAXES | 6,651 | 1,331 | 5,320 |