| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & TAX PREPARATION | 15,000 | 10,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| L&W EQUIP - WEST 239 1-H | 2020-06-30 | 34,709 | 23,867 | 200DB | 7.0000 | 3,098 | |||
| L&W EQUIP - WOLTERS 239 1-H | 2020-06-30 | 39,473 | 27,143 | 200DB | 7.0000 | 3,523 | |||
| RG FOSTER 236 1-H_L&W EQ 2021 | 2021-06-30 | 51,518 | 51,518 | 200DB | 7.0000 | ||||
| KUBENA-KUBENA_L&W EQ 2021 | 2021-06-30 | 39,928 | 39,928 | 200DB | 7.0000 | ||||
| WEST 239 1-H_L&W EQ 2021 | 2021-06-30 | 374 | 374 | 200DB | 7.0000 | ||||
| WOLTERS 239 1-H_L&W EQ 2021 | 2021-06-30 | 19 | 19 | 200DB | 7.0000 | ||||
| KUB152-KUBENA_L&W EQ 2022 | 2022-06-30 | 35,956 | 35,956 | 200DB | 7.0000 | ||||
| KUB158-KUBENA_L&W EQ 2022 | 2022-06-30 | 34,576 | 34,576 | 200DB | 7.0000 | ||||
| KUBEN2-KABENA_L&W EQ 2022 | 2022-06-30 | 39 | 39 | 200DB | 7.0000 | ||||
| KUBENA-KUBENA_L&W EQ 2022 | 2022-06-30 | 56 | 56 | 200DB | 7.0000 | ||||
| MUDDU2-MUDDU_L&W EQ 2022 | 2022-06-30 | 70,067 | 70,067 | 200DB | 7.0000 | ||||
| MUDDUC-MUDDU_L&W EQ 2022 | 2022-06-30 | 40,673 | 40,673 | 200DB | 7.0000 | ||||
| WEST23-WEST23_L&W EQ 2022 | 2022-06-30 | 16,782 | 16,782 | 200DB | 7.0000 | ||||
| WOLTERS 2391-H_L&W EQ 2022 | 2022-06-30 | 303 | 303 | 200DB | 7.0000 | ||||
| KUBENA-KUBENA_L&W EQ 2023 | 2023-06-30 | 3,211 | 2,661 | 200DB | 7.0000 | 157 | |||
| MUDDUC-MUDDU_L&W EQ 2023 | 2023-06-30 | 6,716 | 5,565 | 200DB | 7.0000 | 329 | |||
| WEST23-WEST 23_L&W EQ 2023 | 2023-06-30 | 7,280 | 6,032 | 200DB | 7.0000 | 357 | |||
| WMW 237-1H_L&W EQ 2023 | 2023-06-30 | 9,262 | 7,674 | 200DB | 7.0000 | 454 | |||
| WOLTERS 239-1H_L&W EQ 2023 | 2023-06-30 | 11,431 | 9,471 | 200DB | 7.0000 | 280 | |||
| RG FOSTER-236 1-H_L&W EQ 2024 | 2024-06-30 | 4,677 | 200DB | 7.0000 | 3,073 | ||||
| KUB 152-KUBENA_L&W EQ 2024 | 2024-06-30 | 21 | 200DB | 7.0000 | 14 | ||||
| KUB 158-KUBENA_L&W EQ 2024 | 2024-06-30 | 92 | 200DB | 7.0000 | 60 | ||||
| KUBENA2-KUBENA_L&W EQ 2024 | 2024-06-30 | 3,056 | 200DB | 7.0000 | 2,008 | ||||
| MUDDU2-MUDDU_L&W EQ 2024 | 2024-06-30 | 7,486 | 200DB | 7.0000 | 4,919 | ||||
| MUDDUC-MUDDU_L&W EQ 2024 | 2024-06-30 | 9,854 | 200DB | 7.0000 | 6,475 | ||||
| WEST23-WEST 23_L&W EQ 2024 | 2024-06-30 | 7,717 | 200DB | 7.0000 | 5,071 | ||||
| WMW 237 1-H_L&W EQ 2024 | 2024-06-30 | 29,627 | 200DB | 7.0000 | 19,469 | ||||
| CONFERENCE CHAIRS | 2017-06-01 | 9,093 | 8,444 | S/L | 7.0000 | 649 | |||
| OFFICE FURNITURE | 2017-06-01 | 32,010 | 30,050 | 150DB | 7.0000 | 1,960 | |||
| DESK | 2017-06-01 | 5,688 | 5,282 | S/L | 7.0000 | 406 | |||
| ETARGE | 2017-06-01 | 4,547 | 4,222 | S/L | 7.0000 | 325 | |||
| OFFICE FURNITURE-2017 | 2017-06-01 | 28,688 | 26,639 | S/L | 7.0000 | 2,049 | |||
| OFFICE FURNITURE-2015 | 2017-06-01 | 24,970 | 23,186 | S/L | 7.0000 | 1,784 | |||
| OFFICE FURNITURE-2016 | 2017-06-01 | 2,500 | 2,321 | S/L | 7.0000 | 179 | |||
| OFFICE EQUIPMENT-2017 | 2017-06-01 | 1,002 | 930 | S/L | 7.0000 | 72 | |||
| CONF TABLE | 2017-06-01 | 1,949 | 1,810 | S/L | 7.0000 | 139 | |||
| CHAIRS (4) | 2017-06-01 | 9,374 | 8,704 | S/L | 7.0000 | 670 | |||
| LEASEHOLD IMP_OFFICE | 2021-10-15 | 79,733 | 4,515 | S/L | 39.0000 | 2,044 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| WOLTERS 239-1H_L&W EQ 2023 | 2023-06 | PURCHASE | 2024-06 | 1,448 | 11,431 | -232 | 9,751 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK - PUBLIC COS | 7,582,861 | 15,558,267 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FOUNDATION OFFICE | 199,554 | 126,381 | 73,173 | 199,554 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DENTON COUNTY MINERAL INTERESTS | 1 | 1 | 135,860 |
| WISE CO MINERALS | 1 | 1 | 29,838 |
| SECURITY DEPOSIT | 11,863 | 11,863 | 11,863 |
| OIL & GAS WI_LEASEHOLD | 848,757 | 848,757 | |
| OIL & GAS WI_IDC | 2,280,942 | 2,280,942 | |
| OIL & GAS WI_EQUIP | 433,056 | 464,511 | |
| ACCUM D D & A | -1,012,642 | -1,319,212 |
| Description | Amount |
|---|---|
| BOOK DEPLETION AMORTIZATION | 257,283 |
| ROUNDING | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OIL & GAS WORKING INTERESTS | ||||
| INTANGIBLE DRILLING COSTS | 594 | |||
| WORKOVER COSTS | 43,251 | |||
| OTHER LEASEHOLD EXP | 274 | |||
| COST OF GOODS SOLD | 119,959 | |||
| EXPENSES | ||||
| MISC EXPENSE | 326 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OIL & GAS ROYALTIES | 9,889 | 9,889 | |
| MISC INCOME - OTHER | 4,783 | 4,783 | |
| OIL & GAS WORKING INTERESTS | 328,804 |
| Description | Amount |
|---|---|
| DEPLETION | 76,178 |
| GAIN ON O&G EQUIP SOLD | 232 |
| JIB WRITE OFF | 348,509 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEE | 100,000 | 100,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX (990-PF) | 50,488 | 50,488 | ||
| FOREIGN TAXES WITHHELD | 582 | |||
| OIL & GAS WORKING INTERESTS | 15,845 |