| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 14,513 | 1,451 | 13,062 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2 LAMPS - HOBBY LOBBY | 2015-10-08 | 456 | 456 | 200DB | 7.0000 | ||||
| 2 SETTEES IN LOBBY | 2015-10-08 | 1,552 | 1,552 | 200DB | 7.0000 | ||||
| 2 SPEARS CHAIRS - LOBBY | 2015-08-17 | 1,471 | 1,471 | 200DB | 7.0000 | ||||
| 4 MID BACK LEATHER CHAIRS - HEATHER'S OFFICE | 2015-10-28 | 3,045 | 3,045 | 200DB | 7.0000 | ||||
| 4 MID BACK LEATHER CHAIRS - KAY'S OFFICE | 2015-10-28 | 3,045 | 3,045 | 200DB | 7.0000 | ||||
| 5X7 RUG - CHERYL'S OFFICE | 2015-10-08 | 279 | 279 | 200DB | 7.0000 | ||||
| 5X7 RUG - KAY'S OFFICE | 2015-10-08 | 279 | 279 | 200DB | 7.0000 | ||||
| 8 HIGH BACK LEATHER CHAIRS - TRUSTEE CONFEREN | 2015-10-28 | 7,365 | 7,365 | 200DB | 7.0000 | ||||
| 8 LEATHER STEELCASE CHAIRS - COMMUNITY CONFER | 2015-10-28 | 1,000 | 1,000 | 200DB | 7.0000 | ||||
| 8' ROUND RUG - HEATHER'S OFFICE | 2015-10-08 | 749 | 749 | 200DB | 7.0000 | ||||
| 8' ROUND RUG - KAY'S OFFICE | 2015-10-08 | 499 | 499 | 200DB | 7.0000 | ||||
| BARRINGTON ROUND TABLE - HEATHER'S OFFICE | 2015-10-28 | 1,399 | 1,399 | 200DB | 7.0000 | ||||
| BARRINGTON ROUND TABLE - KAY'S OFFICE | 2015-10-28 | 1,399 | 1,399 | 200DB | 7.0000 | ||||
| CAMERA AND SECURITY SYSTEM | 2015-09-08 | 3,878 | 3,878 | 200DB | 7.0000 | ||||
| CAMERAS AND WIRING | 2015-05-19 | 810 | 810 | 200DB | 7.0000 | ||||
| CHAIR - CHERYL | 2014-04-21 | 140 | 140 | 200DB | 7.0000 | ||||
| COLLIER CONSTRUCTION BUILDING COST | 2015-09-03 | 532,593 | 113,233 | S/L | 39.0000 | 13,656 | |||
| COMPUTER | 2013-01-01 | 1,834 | 1,834 | 200DB | 5.0000 | ||||
| COMPUTER - CHERYL | 2014-04-21 | 3,530 | 3,530 | 200DB | 5.0000 | ||||
| COMPUTER CART - KAY'S OFFICE | 2015-10-28 | 614 | 614 | 200DB | 7.0000 | ||||
| CONFERENCE TABLE - TRUSTEE'S BOARD ROOM | 2015-10-28 | 5,964 | 5,964 | 200DB | 7.0000 | ||||
| DEPRECIATION | 8,088 | 8,088 | MACRS SL CLASS LIFE | 7.0000 | |||||
| DESK - CHERYL - BAKER OFFICE PRODUCTS | 2014-04-01 | 425 | 425 | 200DB | 7.0000 | ||||
| FRAMING OF CHRISTINE DEVITT PORTRAIT | 2015-10-28 | 504 | 504 | 200DB | 7.0000 | ||||
| FURNITURE - REST HARDW ROUND TABLE LOBBY | 2015-08-17 | 1,388 | 1,388 | 200DB | 7.0000 | ||||
| GRANT MAKING SOFTWARE | 2016-05-25 | 8,500 | 8,500 | 3.0000 | |||||
| GRANTMAKING SOFTWARE - FOUNDANT TECHNOLOGY | 2014-08-13 | 12,500 | 12,500 | 3.0000 | |||||
| HARDWARE AND SOFTWARE - BLUE LAYER | 2015-06-09 | 4,068 | 4,068 | 3.0000 | |||||
| HON DESK AND CREDENZA WITH KEYBOARD TRAY | 2015-09-23 | 910 | 910 | 200DB | 7.0000 | ||||
| HON L DESK WITH KEYBOARD TRAY | 2015-09-23 | 720 | 720 | 200DB | 7.0000 | ||||
| LOT 8 STONECREST OFFICE PARK | 2014-09-15 | 131,688 | |||||||
| OFFICE EQUIPMENT | 2006-12-12 | 7,817 | 7,817 | 200DB | 7.0000 | ||||
| PATIO FURNITURE | 2016-03-24 | 2,901 | 2,901 | 200DB | 7.0000 | ||||
| POLYCOM CONFERENCE PHONES (2) | 2015-09-17 | 1,104 | 1,104 | 200DB | 7.0000 | ||||
| PORTRAIT OF CHRISTINE DEVITT | 2015-10-08 | 437 | 437 | 200DB | 7.0000 | ||||
| PURCHASE OF LOT 7A | 2015-08-10 | 75,000 | |||||||
| RUGS FOR LOBBY - LEFTWICH CHAPMAN | 2015-10-08 | 1,965 | 1,965 | 200DB | 7.0000 | ||||
| SAMSUNG TV - COMMUNITY CONFERENCE ROOM | 2015-10-20 | 1,400 | 1,400 | 200DB | 5.0000 | ||||
| SAMSUNG TV - TRUSTEES CONFERENCE ROOM | 2015-10-20 | 1,200 | 1,200 | 200DB | 5.0000 | ||||
| TELECO - CAT6 LINE | 2015-09-23 | 200 | 200 | 200DB | 7.0000 | ||||
| TELECO - CAT6 WIRING, HOT SPOT | 2015-09-03 | 795 | 795 | 200DB | 7.0000 | ||||
| TELECO - WIRING | 2015-05-19 | 2,160 | 2,160 | 200DB | 7.0000 | ||||
| WALL ART AND MIRROR | 2015-10-08 | 605 | 605 | 200DB | 7.0000 | ||||
| WISTERIA 2 END TABLES - LOBBY | 2015-08-17 | 400 | 400 | 200DB | 7.0000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ARTISAN INTL | 2,103,702 | 2,202,154 |
| BLACKROCK HIGH | 2,720,587 | 2,673,254 |
| CARLYLE PRIVAT INVESTORS | 158,613 | 1,306,299 |
| CLARION PRIVATE INVESTORS | 2,709,514 | 3,015,930 |
| COHEN & STEERS REAL ESTATE | 4,533,894 | 3,804,419 |
| CONSUMER DISCRETIONARY | 350,487 | 356,717 |
| FEG - POF II | 3,488,902 | 6,896,315 |
| FIDELITY INTL INDX | 7,207,133 | 7,393,415 |
| FINANCIAL SELECT SECTOR | 1,401,682 | 1,585,707 |
| HEALTH CARE SELECT SECTOR | 498,744 | 780,985 |
| HPS CORPORATE LENDING | 7,000,000 | 7,116,424 |
| HPS MEZZANINE | 2,015,062 | 4,113,565 |
| HPS SIP V PRIVATE INVESTORS | 2,620,280 | 3,068,575 |
| I SHARE CORE S&P MID CAP | 1,758,317 | 2,095,672 |
| I SHARES 7-10 YEARS | 16,489,148 | 15,801,277 |
| I SHARES BIOTECHNOLOGY | ||
| I SHARES CORE S&P 500 | 17,057,543 | 39,226,103 |
| I SHARES CORE SP 500 MSCI EMERGIN | 7,244,628 | 7,446,885 |
| I SHARES MSCI CANADA | ||
| I SHARES MSCI EUROPE FINANCIAL | 804,640 | 832,602 |
| I SHARES MSCI JAPAN | 2,679,432 | 3,232,475 |
| INDUSTRIAL SELECT SECT | 348,982 | 320,309 |
| INVESCO QQQ TR | 2,826,431 | 6,305,000 |
| INVESCO S&P 500 | 1,028,998 | 1,147,056 |
| JP MORGAN CTAX | 22,567,356 | 22,704,021 |
| JP MORGAN INVESTMENT CASH | 2,473,630 | 2,473,630 |
| JP MORGAN SWEEP ACCT | 460,998 | 460,998 |
| LUBBOCK DOWNTOWN DEV | 150,000 | 150,000 |
| MATTHEWS CHINA | ||
| MICROZAP INVESTMENT | 577,820 | 577,820 |
| PEG GLOBAL PRIVATE EQUITY | 9,405,353 | 20,136,540 |
| PEG GLOBAL PRIVATE EQUITY X | 4,519,175 | 5,328,160 |
| SCHWAB US TIPS ETF | ||
| SPDR EURO STOXX 50 | 2,469,164 | 2,478,232 |
| SVSS IV PRIVATE INVESTORS OFFSHORE | 598,178 | 2,550,126 |
| VANGAURD SMALL-CAP ETF | 2,310,646 | 2,830,018 |
| VANGAURD TOTAL BOND MKT | 7,435,289 | 7,279,070 |
| VANGUARD FTSE EUROPE | 1,413,488 | 1,497,321 |
| VENECK SEMINCONDUCTOR | 1,152,378 | 1,206,007 |
| VENTRURE INV - PRIVATE EQUITY | 1,148,473 | 2,120,083 |
| WISDOMTREEE JAPAN HEDGED EQUITY | 1,386,874 | 1,385,022 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MALLET RANCH - LAND & IMPROVEMENTS | 484,746 | 175,319 | 309,427 | 484,746 |
| MINERAL INTERESTS | 12,339,284 | 12,339,284 | 12,339,284 | |
| DEVITT JONES FARM - LAND & IMPROVEME | 29,866 | 3,187 | 26,679 | 29,866 |
| MALLET RANCH - SURFACE | 321,306 | 321,306 | 321,306 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CAMERAS AND WIRING | 7,843 | 7,843 | 7,500 | |
| COMPUTER SOFTWARE | 25,068 | 25,068 | 15,000 | |
| FURNITURE AND FIXTURES | 39,511 | 39,511 | 35,000 | |
| OFFICE EQUIPMENT | 13,181 | 13,181 | 10,000 | |
| STONECREST OFFICE BUILDING | 532,593 | 126,889 | 405,704 | 532,593 |
| TELEPHONES AND TELEVISION | 3,703 | 3,703 | 3,000 | |
| LOT 8 STONECREST OFFICE PARK LAND | 131,688 | 131,688 | 131,688 | |
| LOT7A STONECREST OFFICE PARK LAND | 75,000 | 75,000 | 75,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 2,784 | 278 | 2,505 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN DEVITT-JONES FARM | 20,517 | 23,060 | 23,060 |
| INVESTMENT IN MALLET RANCH | 210,824 | 215,268 | 215,268 |
| PROGRAM RELATED INVESTMENT - BHH | 28,089,317 | 28,089,317 | 28,294,733 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BONUS | 1,000 | 100 | 900 | |
| COMMUNITY OUTREACH | 11,640 | 1,164 | 10,476 | |
| COMPUTER REPAIRS | 3,528 | 353 | 3,175 | |
| CONTRIBUTIONS | 700 | 700 | ||
| DUES AND SUBSCRIPTIONS | 3,607 | 361 | 3,246 | |
| INSURANCE | 16,950 | 1,695 | 15,255 | |
| K-1 OTHER DEDUCTIONS | 519,274 | 519,274 | ||
| K-1 OTHER DEDUCTIONS | 100,917 | 100,917 | ||
| MILEAGE | 1,510 | 151 | 1,359 | |
| OFFICE PARK FEES | 1,825 | 183 | 1,642 | |
| OFFICE SUPPLIES/EXPENSE | 8,143 | 814 | 7,329 | |
| OIL MARKETING SERVICES | 6,600 | 6,600 | ||
| REPAIRS AND MAINTENANCE | 63,930 | 6,393 | 57,537 | |
| SMALL FURNTURE & EQUIPMENT | 3,897 | 390 | 3,507 | |
| SOFTWARE | 10,340 | 1,034 | 9,306 | |
| TELEPHONE | 5,765 | 576 | 5,189 | |
| UTILITIES | 4,388 | 439 | 3,949 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES - O&G | 3,920,478 | 3,920,478 | |
| MALLET RANCH | 21,458 | 21,458 | |
| OTHER INCOME - SCHEDULE K-1 | 43,382 | 43,382 | |
| OTHER INCOME - SCHEDULE K-1 | 417,987 | 417,987 | |
| DEVITT JONES FARMS | 2,090 | 2,090 |
| Description | Amount |
|---|---|
| PREFERENCE DEPLETION | 588,072 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCOUNTS PAYABLE - CC | 1,354 | 2,068 |
| LINE OF CREDIT - JP MORGAN | 28,089,317 | 28,089,317 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 2,926 | 293 | 2,633 | |
| INVESTMENT FEES | 181,521 | 181,521 | ||
| PROPERTY TAX CONSULTANT | 2,605 | 261 | 2,344 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AD VALOREM TAXES | 413,475 | 413,475 | ||
| EXCISE TAXES | 61,277 | |||
| FOREIGN TAXES PAID | 57,796 | 57,796 | ||
| OIL & GAS SEVERANCE TAXES | 152,145 | 152,145 |