| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 54401E143 LORD ABBETT SHRT DUR | 48,107 | 45,650 |
| 464287432 ISHARES 20+ YEAR TRE | ||
| 83002G702 SIX CIRCLES GLOBAL B | 100,666 | 90,731 |
| 83002G884 SIX CIRCLES CREDIT O | 89,295 | 91,709 |
| 92206C771 VANGUARD MORTGAGE-BA | 69,956 | 69,130 |
| 921937835 VANGUARD TOTAL BOND | ||
| 92203J407 VANGUARD TOTAL INTL | 44,616 | 45,286 |
| 92206C870 VANGUARD INT-TERM CO | 42,243 | 43,390 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 464287465 ISHARES MSCI EAFE ET | 50,387 | 70,999 |
| 78462F103 SPDR S&P 500 ETF TRU | 266,026 | 988,790 |
| 315911750 FIDELITY 500 INDEX F | 50,810 | 51,573 |
| 83002G306 SIX CIRCLES US UNCON | 218,229 | 319,430 |
| 83002G405 SIX CIRCLES INTL UNC | 175,014 | 192,607 |
| 46641Q191 JPMORGAN BETABUILDER | ||
| 46641Q217 JPMORGAN BETABUILDER | 60,804 | 69,130 |
| 46641Q225 JPMORGAN BETABUILDER | 31,378 | 48,730 |
| 46641Q233 JPMORGAN BETABUILDER | 37,000 | 33,848 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 09257V508 BLACKSTONE ALT MULTI | AT COST | 33,185 | 33,613 |
| 64128R608 NEUBERGER BERM LNG S | AT COST | 11,080 | 12,010 |
| 72201M487 PIMCO DYNAMIC BOND-I | |||
| 024525669 AMERICAN BEACON AHL | |||
| 72201U638 PIMCO MRTG OPP & BND | AT COST | 21,658 | 21,350 |
| 83002G876 SIX CIRCLES MULTI-ST | AT COST | 46,070 | 46,161 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| XXX-XX-XXXX SEC 27 15S 19W OUACH | 0 | 7,112 | |
| XXX-XX-XXXX UND 1/2 OF 1/8 MI IN | 0 | 2,108 | |
| XXX-XX-XXXX UND 1/2 OF 1/10 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 9/160 MI | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 7/640 MI | 0 | 311 | |
| XXX-XX-XXXX UND 1/2 OF 7/640 MI | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 11.25/101 | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 10.03/352 | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 55/940 MI | 0 | 1 | |
| XXX-XX-XXXX SEC 18-2S-10E, EDWAR | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 5/105.9 M | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 5/105.9 M | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/2 OF 15 | 0 | 488 | |
| XXX-XX-XXXX UND 1/2 OF 1/64 MI I | 0 | 70 | |
| XXX-XX-XXXX UND 1/2 OF 2/512 MI | 0 | 84 | |
| XXX-XX-XXXX UND 1/2 OF 5/320 MI | 0 | 187 | |
| XXX-XX-XXXX UND 1/2 OF 7/640 MI | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/2 OF 5/ | 0 | 1 | |
| XXX-XX-XXXX SEC1-11-15-W2M SASKA | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 40/4760 M | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 40/4760 M | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 40/4760 M | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 40/4760 M | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 40/4760 M | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 40/4760 M | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 40/4760 M | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 40/4760 M | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 40/4760 M | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/16 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/8 MI IN | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/16 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/16 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/16 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/16 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 45/3200 M | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 225/3200 | 0 | 1 | |
| XXX-XX-XXXX W/2 NE/4 SEC 17-18S- | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 3/76 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 3/76 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/16 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/8 MI IN | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/8 MI IN | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/16 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/16 MI I | 0 | 1 | |
| XXX-XX-XXXX SEMINOLE CO, OK 6N | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 5/80 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 2.5/164.4 | 0 | 993 | |
| XXX-XX-XXXX UND 1/2 OF .7328 NMA | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/5 MI IN | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/40 MI I | 0 | 1 | |
| XXX-XX-XXXX SEC 2 7N 3W MCCLAIN | 0 | 1,123 | |
| XXX-XX-XXXX UND 1/2 OF 12.5388/2 | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 7.48 NMA | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 47.12/630 | 0 | 921 | |
| XXX-XX-XXXX UND 1/2 OF 47.12/630 | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/32 MI I | 0 | 266 | |
| XXX-XX-XXXX UND 1/2 OF 1/90.24 M | 0 | 1,130 | |
| XXX-XX-XXXX UND 1/2 OF 5/141.4 M | 0 | 3,745 | |
| XXX-XX-XXXX UND 1/2 OF 1/40 MI I | 0 | 1,412 | |
| XXX-XX-XXXX UND 1/2 OF 9/256 MI | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 3/64 MI I | 0 | 9,089 | |
| XXX-XX-XXXX UND 1/2 OF 3/48 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/64 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 27/320 MI | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 2/24 MI I | 0 | 359 | |
| XXX-XX-XXXX UND 1/2 OF 1/32 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/64 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/32 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/10 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/10 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/80 MI I | 0 | 1 | |
| XXX-XX-XXXX 1/2 OF 1/64 MI SE/4 | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF FULL MI I | 0 | 315 | |
| XXX-XX-XXXX UND 1/2 OF 1/20 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/16 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/16 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 9/160 MI | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 13/160 MI | 0 | 1,724 | |
| XXX-XX-XXXX S/2 SEC 28-28N-24W, | 0 | 1 | |
| XXX-XX-XXXX LOTS 1, 2, 3 & 4 & S | 0 | 1,044 | |
| XXX-XX-XXXX LOTS 1, 2, 3 & 4 & S | 0 | 1,138 | |
| XXX-XX-XXXX UND 1/2 OF 3/20 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 3/20 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/10 MI I | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 15/2560 M | 0 | 28,929 | |
| XXX-XX-XXXX UND 1/2 OF 15/2560 M | 0 | 1 | |
| XXX-XX-XXXX M.J. OGLESBY SVY, CE | 0 | 0 | |
| XXX-XX-XXXX UND 1/2 OF 8/463 MI | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 1/32 MI I | 0 | 2,584 | |
| XXX-XX-XXXX UND 1/2 OF 1/16 MI I | 0 | 10,465 | |
| XXX-XX-XXXX UND 1/2 OF 1/64 MI I | 0 | 1,161 | |
| XXX-XX-XXXX UND 1/2 OF 5/78 NPMI | 0 | 1,662 | |
| XXX-XX-XXXX UND 1/2 OF 1/64 NPMI | 0 | 66 | |
| XXX-XX-XXXX UND 1/2 OF 1/2 OF 5/ | 0 | 9 | |
| XXX-XX-XXXX UND 1/2 OF 1/2 OF 3/ | 0 | 266 | |
| XXX-XX-XXXX UND 1/2 OF 1/256 OF | 0 | 280 | |
| XXX-XX-XXXX UND 1/2 OF 1357/2844 | 0 | 1 | |
| XXX-XX-XXXX UND 1/2 OF 4/10 OF 1 | 0 | 1 | |
| XXX-XX-XXXX 1/2 OF 1/128 MI IN A | 0 | 1 | |
| XXX-XX-XXXX GOODNIGHT 1 LUBBOCK | 0 | 11 | |
| XXX-XX-XXXX SEC 9 BLK 26 PSL SY | 0 | 1 |
| Description | Amount |
|---|---|
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MINERAL INT-PRODUCTION TAX | 1,158 | 1,158 | 0 | |
| MINERAL INT-AD VALOREM TAX | 596 | 596 | 0 | |
| ROYALTY - OTHER EXPENSES | 628 | 628 | 0 | |
| WORKING INTEREST EXPENSE | 4,245 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 25,378 | 25,378 | |
| WORKING INTEREST INCOME | 6,632 | 0 |
| Description | Amount |
|---|---|
| RETURN OF CAPITAL ADJUSTMENT | 155 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 2,500 | 2,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE INCOME TAXES | 338 | 338 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 430 | 0 | 0 | |
| FEDERAL ESTIMATES - INCOME | 1,472 | 0 | 0 |