| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 92203J308 VANGUARD TTL INTL BN | 280,775 | 254,944 |
| 464287440 ISHARES 7-10 YEAR TR | 53,459 | 51,141 |
| 54401E143 LORD ABBETT SHRT DUR | 116,281 | 110,347 |
| 72201F490 PIMCO INCOME FUND-IN | 56,801 | 52,589 |
| 83002G108 SIX CIRCLES ULTR SHR | 55,602 | 55,562 |
| 83002G702 SIX CIRCLES GLOBAL B | 962,510 | 912,740 |
| 83002G884 SIX CIRCLES CREDIT O | 217,882 | 224,364 |
| 92203J407 VANGUARD TOTAL INTL | 79,370 | 80,404 |
| 921937835 VANGUARD TOTAL BOND | 171,145 | 172,515 |
| 92206C847 VANGUARD LONG-TERM T | ||
| 92206C870 VANGUARD INT-TERM CO | 108,305 | 114,015 |
| 92206C771 VANGUARD MORTGAGE-BA | 167,217 | 167,983 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 78462F103 SPDR S&P 500 ETF TRU | 518,984 | 1,686,113 |
| 315911750 FIDELITY 500 INDEX F | 54,061 | 57,724 |
| 83002G306 SIX CIRCLES US UNCON | 427,490 | 714,567 |
| 83002G405 SIX CIRCLES INTL UNC | 346,114 | 459,551 |
| 46641Q191 JPMORGAN BETABUILDER | ||
| 46641Q217 JPMORGAN BETABUILDER | 111,049 | 150,064 |
| 46641Q225 JPMORGAN BETABUILDER | 59,599 | 97,405 |
| 46641Q233 JPMORGAN BETABUILDER | 75,849 | 83,930 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 64128R608 NEUBERGER BERM LNG S | AT COST | 22,200 | 28,987 |
| 09257V508 BLACKSTONE ALT MULTI | AT COST | 79,113 | 81,802 |
| 72201U638 PIMCO MRTG OPP & BND | AT COST | 56,759 | 55,109 |
| 024525669 AMERICAN BEACON AHL | |||
| 83002G876 SIX CIRCLES MULTI-ST | AT COST | 109,230 | 110,121 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| XXX-XX-XXXX SEC 6 4N 59W MORGAN | 0 | 1 | |
| XXX-XX-XXXX 3/64 MI T1S-R4W: SEC | 0 | 275,946 | |
| XXX-XX-XXXX MI N/2 N/2 NE/4 SECT | 0 | 285,848 | |
| XXX-XX-XXXX SEC 30 1N 5W STEPHEN | 0 | 699 | |
| XXX-XX-XXXX SEC 15 1S 4W STEPHEN | 0 | 22,495 | |
| XXX-XX-XXXX SEC 27 ETC 1S 4W STE | 0 | 87,909 | |
| XXX-XX-XXXX SEC 5 2S 4W STEPHENS | 0 | 123,097 | |
| XXX-XX-XXXX SEC 18 2N 5W STEPHEN | 0 | 1 | |
| XXX-XX-XXXX SEC 6 1N 4W STEPHENS | 0 | 1 | |
| XXX-XX-XXXX SEC 22 1S 4W STEPHEN | 0 | 571,501 | |
| XXX-XX-XXXX SEC 13 7N 5E SEMINOL | 0 | 1 | |
| XXX-XX-XXXX SEC 7 6N 8E SEMINOLE | 0 | 1 | |
| XXX-XX-XXXX SEC 28 8N 6E SEMINOL | 0 | 1 | |
| XXX-XX-XXXX SEC 15 1S 4W STEPHEN | 0 | 1 | |
| XXX-XX-XXXX MI 160 ACRES N/E4 SE | 0 | 1 | |
| XXX-XX-XXXX NE/4 NE/4 NW/4; NW/4 | 0 | 1 | |
| XXX-XX-XXXX E/2 E/2 NE SEC 13 1N | 0 | 1 | |
| XXX-XX-XXXX SEC 20 4N 6W GRADY C | 0 | 33,667 | |
| XXX-XX-XXXX SEC 34 1S 4W STEPHEN | 0 | 1 | |
| XXX-XX-XXXX SEC 12 1N 6W STEPHEN | 0 | 5 | |
| XXX-XX-XXXX SEC 18 1N 5W ETC STE | 0 | 37 | |
| XXX-XX-XXXX SEC 19 2N 4W STEPHEN | 0 | 46,790 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MINERAL INT-PRODUCTION TAX | 41,716 | 41,716 | 0 | |
| ROYALTY - OTHER EXPENSES | 24,807 | 24,807 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 810,921 | 810,921 | |
| STATE TAX REFUND | 31,438 | 31,438 |
| Description | Amount |
|---|---|
| RETURN OF CAPITAL ADJUSTMENT | 9,262 |
| ROUNDING | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 41,094 | 41,094 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE INCOME TAXES | 38,317 | 38,317 | 0 | |
| FEDERAL ESTIMATES - INCOME | 5,218 | 0 | 0 |