| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,750 | 12,375 | 1,375 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| RANCH BUILDING | 2010-04-28 | 42,530 | 14,313 | S/L | 39.0000 | 1,090 | 1,090 | ||
| RANCH LAND -- 715.63 AC | 2010-04-28 | 530,146 | |||||||
| WATER WELL | 2011-12-11 | 983 | 983 | S/L | 7.0000 | ||||
| SMITH RANCH HOUSE | 2013-04-16 | 255,700 | 68,843 | S/L | 39.0000 | 6,556 | 6,556 | ||
| FENCING & GATES | 2013-04-16 | 102,121 | 102,121 | S/L | 7.0000 | ||||
| JW SMITH PONDS -- CONSV EXP | 2013-01-01 | 150,000 | 17,761 | 20.0000 | 1,750 | 1,750 | |||
| J W SMITH LAND -- 432.197 AC | 2013-04-16 | 829,638 | |||||||
| FENCING & GATES | 2014-12-16 | 12,000 | 12,000 | S/L | 7.0000 | ||||
| BREVARD TRACT LAND | 2014-12-16 | 108,613 | |||||||
| PONDS - BREVARD LAND CONSERVATION | 2014-12-16 | 5,000 | 20.0000 | ||||||
| FENCING | 2015-06-09 | 30,000 | 30,000 | S/L | 7.0000 | ||||
| JE METCALF LAND - 270.755 ACRS | 2015-06-09 | 141,113 | |||||||
| FENCING | 2022-06-06 | 2,139 | 458 | S/L | 7.0000 | 306 | 306 | ||
| PONDS - MAJOR DAMAGE | 2019-08-31 | 41,500 | |||||||
| MAJOR ROAD REPAIRS | 2023-05-21 | 18,070 | 703 | S/L | 15.0000 | 1,204 | 1,204 | ||
| BBQ GRILL | 2023-11-07 | 1,400 | 100 | S/L | 7.0000 | 200 | 200 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF TIMBER | 2010-04 | PURCHASE | 2024-12 | 195,761 | 195,761 | |||||
| KCD SERVICES - DAMAGES - WATER LINE | 2010-04 | PURCHASE | 2024-12 | 34,000 | 34,000 | |||||
| ED JONES - S/T | 2024-06 | PURCHASE | 2024-08 | 63 | 66 | -3 | ||||
| ED JONES - S/T | 2023-12 | PURCHASE | 2024-08 | 546 | 494 | 52 | ||||
| ED JONES - L/T | 2010-04 | PURCHASE | 2024-03 | 28,916 | 24,862 | 4,054 | ||||
| ED JONES - L/T | 2010-04 | PURCHASE | 2024-12 | 135,297 | 100,337 | 34,960 | ||||
| LONG-TERM GAIN/LOSS FROM PASS-THROUGH ENTITY | 84 | 84 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MORGAN STANLEY 6% STOXX NOTE | 60,511 | 49,695 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABS | 59,186 | 141,388 |
| ABBVIE INC | 101,298 | 287,874 |
| ALPHABET INC (GOOGLE) | 29,972 | 37,860 |
| ALTRIA GROUP | 54,825 | 62,591 |
| AMAZON INC | 66,653 | 87,756 |
| AMERICAN ELECTRIC POWER | 36,637 | 80,701 |
| APPLE INC | 149,334 | 894,751 |
| APPLIED MATERIALS | 80,739 | 362,665 |
| ASTRAZENECA | 25,661 | 27,715 |
| BERKSHIRE HATHAWAY | 83,372 | 294,632 |
| BP PLC | 69,750 | 56,814 |
| BRISTOL-MYERS | 60,496 | 98,980 |
| CATERPILLAR | 64,835 | 253,932 |
| CHENIERE ENERGY INC | 25,341 | 30,082 |
| CHEVRON CORP | 120,386 | 181,050 |
| COCA COLA COMPANY | 34,052 | 62,260 |
| CONOCOPHILLIPS | 56,379 | 99,170 |
| DOW INC | 30,490 | 25,402 |
| ELI LILLY & CO | 33,144 | 104,220 |
| ENERGY TRANSFER LP (MERGER) | 3,914 | 31,324 |
| ENTERPRISE PROD PTRS LP | 2,059 | 91,258 |
| EQUINIX INC RL EST INVT TRST | 30,735 | 33,001 |
| EXXONMOBIL | 106,686 | 150,598 |
| FMC CORP NEW | 47,756 | 38,596 |
| FORTUNE BRANDS HOME & SEC INC | 17,894 | 35,873 |
| INTEL | 69,514 | 42,245 |
| JP MORGAN CHASE | 65,825 | 298,439 |
| LOWES CO INC | 25,444 | 26,408 |
| MARATHON PETROLEUM CORP | 32,889 | 77,423 |
| MASTERBRAND INC (SPINOFF) | 2,391 | 7,670 |
| MEDTRONIC INC | 16,683 | 23,964 |
| MICROSOFT | 43,778 | 307,695 |
| MONDELEZ INTL (KRAFT SPINOFF) | 33,844 | 62,717 |
| MPLX LP COM PTR | 265 | 52,167 |
| NETFLIX INC | 48,734 | 106,958 |
| NVIDIA CORP | 33,194 | 150,405 |
| ORACLE | 93,429 | 466,425 |
| PAYCHEX | 22,281 | 70,110 |
| PEPSICO | 37,175 | 72,076 |
| PFIZER INC | 25,601 | 14,034 |
| PROCTOR & GAMBLE | 67,199 | 167,650 |
| ROYAL DUTCH SHELL PLC | 110,806 | 112,269 |
| SOUTHERN CO | 46,714 | 102,900 |
| SPDR DOW JONES | 10,305 | 38,295 |
| SPDR UTILITIES SELECT | 39,296 | 75,690 |
| TESLA INC | 20,338 | 40,384 |
| TOTAL SA | 55,625 | 56,353 |
| UNITEDHEALTH GROUP | 63,431 | 322,233 |
| US AEROSPACE & DEFENSE | 75,474 | 111,338 |
| VERIZON | 43,636 | 31,992 |
| WALMART | 83,540 | 271,050 |
| WELLS FARGO | 60,082 | 95,807 |
| ZIMMER HOLDINGS | 55,934 | 67,815 |
| METLIFE 5.625% - PREFERRED | 162,942 | 148,891 |
| OAKTREE CAP 6.625% - PREFERRED | 143,691 | 92,827 |
| PUBLIC STORAGE 5.05% - PREFERRED | 104,595 | 90,711 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| JACKSON NATL -- PERSPECTIVE II | AT COST | 2,019,560 | 1,961,387 |
| NATIONWIDE -- DESTINATION | AT COST | 1,972,664 | 2,034,036 |
| AM FUNDS AMCAP/A | AT COST | 127,384 | 175,426 |
| AM FUNDS - BALANCED/A | AT COST | 74,629 | 98,288 |
| AM FUNDS - AMERICAN MUTUAL/A | AT COST | 144,146 | 184,533 |
| AM FUNDS - WASH MUTUAL INVESTORS/A | AT COST | 172,411 | 226,709 |
| AM FUNDS - CAPITAL INCOME BLDR/A | AT COST | 52,424 | 65,348 |
| AM FUNDS - GROWTH FD OF AMER/A | AT COST | 203,399 | 312,102 |
| AM FUNDS - INCOME FD/A | AT COST | 78,369 | 85,589 |
| AM FUNDS - INV CO AM/A | AT COST | 90,807 | 126,111 |
| AM FUNDS - NEW PERSPECTIVE FD/A | AT COST | 168,461 | 256,731 |
| AM FUNDS - NEW ECONOMY/A | AT COST | 126,087 | 178,215 |
| AM FUNDS - SMALL CAP WORLD/A | AT COST | 106,733 | 133,786 |
| AM FUNDS - CAPITAL WLD G&I FD/A | AT COST | 92,815 | 130,177 |
| DWS CORE EQUITY/A | AT COST | 165,030 | 205,012 |
| DWS TECHNOLOGY/A | AT COST | 162,181 | 231,837 |
| FEDERATED HERMES TRUST US TREAS | AT COST | 237,739 | 237,739 |
| FRANKLIN DYNATECH/A | AT COST | 104,859 | 222,896 |
| FRANKLIN CUST GROWTH/A | AT COST | 95,211 | 120,873 |
| FRANKLIN CUST UTIL/A | AT COST | 193,960 | 223,671 |
| FRANKLIN MGD TR RISING/A | AT COST | 160,696 | 175,158 |
| HARTFORD CAPITAL APP FD/A | AT COST | 105,309 | 121,358 |
| MFS GROWTH/A | AT COST | 93,582 | 160,595 |
| ALLIANZ CONVERTIBLE/A | AT COST | 58,156 | 64,935 |
| ALLIANZ RCM GLBL WATER/A | AT COST | 76,131 | 99,786 |
| ALLIANZ GL FOCUS GRW/A | AT COST | 55,584 | 92,186 |
| PUTNAM SUSTAINABLE LEADERS | AT COST | 465,053 | 636,300 |
| PUTNAM LRG CAP VALUE/A | AT COST | 164,474 | 238,690 |
| PUTNAM GROWTH OPPORT/A | AT COST | 211,645 | 369,598 |
| COLUMBIA-SELIGMAN GLOBAL TECH A | AT COST | 502,442 | 733,128 |
| ADT 2124 AERO/DEF OPPS | AT COST | ||
| ADT 2130 UBUQ 2022-2 | AT COST |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RANCH BUILDING | 42,530 | 15,403 | 27,127 | 27,127 |
| WATER WELL | 983 | 983 | ||
| FENCING | 2,139 | 764 | 1,375 | 1,375 |
| REFORESTATION | 43,524 | 43,524 | ||
| REFORESTATION - METCALF TRACT | 25,648 | 25,648 | ||
| SMITH RANCH HOUSE | 255,700 | 75,399 | 180,301 | 180,301 |
| FENCING & GATES | 102,121 | 102,121 | ||
| BARN WITH SHED | ||||
| MAJOR ROAD REPAIRS | 18,070 | 1,907 | 16,163 | 16,163 |
| BBQ GRILL | 1,400 | 300 | 1,100 | 1,100 |
| FENCING & GATES -- BREVARD TRACT | 12,000 | 12,000 | ||
| CAMP HOUSE -- METCALF TRACT | ||||
| CORRAL -- METCALF TRACT | ||||
| FENCING -- METCALF TRACT | 30,000 | 30,000 | ||
| RANCH LAND - 715.63 ACRES | 530,146 | 530,146 | 530,146 | |
| J W SMITH LAND - 432.197 ACRES | 829,638 | 829,638 | 829,638 | |
| BREVARD TRACT LAND - 21 ACRES | 108,613 | 108,613 | 108,613 | |
| J E METCALF LAND - 270.755 ACRES | 141,113 | 141,113 | 141,113 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEY FEES | 6,000 | 1,500 | 4,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PONDS - JW SMITH ESTATE | 150,000 | 150,000 | 150,000 |
| PONDS - BREVARD TRACT | 5,000 | 5,000 | 5,000 |
| POND DAM - MAJOR REPAIRS | 41,500 | 41,500 | 41,500 |
| LESS CONSV EXP | -17,761 | -19,511 | -19,511 |
| Description | Amount |
|---|---|
| 2023 INCOME TAX | 5,726 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PASTURE RENTAL | ||||
| REPAIRS & MAINTENANCE - RANCH | 3,165 | 3,165 | 3,165 | |
| RANCH LABOR | 1,725 | 1,725 | 1,725 | |
| EXPENSES | ||||
| ENTERPRISE PP LP K-1 NON DEDU | 13 | 13 | ||
| ENTERPRISE PP LP K-1 SEC 1231 | 134 | 134 | ||
| ENERGY TRSFR LP K-1 NON DEDU | 8 | 8 | ||
| ENERGY TRSFR LP K-1 OTHER DED | 296 | 296 | ||
| ENERGY TRSFR LP K-1 SEC 1231 | 1 | 1 | ||
| MPLX LP K-1 NON DEDUCTBLE EXP | 7 | 7 | ||
| MPLX LP K-1 SEC 1231 G/L | 41 | 41 | ||
| ROYALTY OTHER DEDUCTIONS | 8,614 | 8,614 | ||
| ROYALTY SEVERANCE TAX | 22,000 | 22,000 | ||
| SAFE DEPOSIT BOX RENTAL | 95 | 95 | ||
| INVESTMENT FEES --ED JONES | 100 | 100 | ||
| INSURANCE | 5,214 | 5,214 | ||
| OFFICE SUPPLIES | 592 | 592 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CHEVRON - OTHER INCOME | 70 | 70 | 70 |
| CHEVRON USA | 51,532 | 51,532 | 51,532 |
| COMSTOCK RESRC | 48 | 48 | 48 |
| FAULCONER ENERGY | 108 | 108 | 108 |
| HARLETON OIL & GAS | 28 | 28 | 28 |
| LACY SERVICES | 10,560 | 10,560 | 10,560 |
| NEW HORIZONS | 492 | 492 | 492 |
| PETROQUEST | 1,032 | 1,032 | 1,032 |
| ROCKCLIFF ENERGY | 58,099 | 58,099 | 58,099 |
| SABINE | 575 | 575 | 575 |
| TGNR EAST TX LLC | 96,279 | 96,279 | 96,279 |
| XTO | 344 | 344 | 344 |
| ENTPRISE PP LP K-1 ORD LOSS | -8,562 | -8,562 | -8,562 |
| ENERGY TRNSFR LP K-1 ORD LOSS | -152 | -152 | -152 |
| ENERGY TRNSFR LP K-1 RENTAL | -20 | -20 | -20 |
| MPLX LP K-1 ORD LOSS | -1,583 | -1,583 | -1,583 |
| MPLX LP K-1 OTHR NET RENT INC | 1 | 1 | 1 |
| ENTERPRISE PP K-1 OTHER LOSS | -2 | -2 | -2 |
| OAKTREE CAP K-1 OTHER INC | 378 | 378 | 378 |
| OAKTREE CAP K-1 SUBPART F INC | 26 | 26 | 26 |
| EDWARD JONES - OTHER INCOME | 15,372 | 15,372 | 15,372 |
| JACKSON NATL LIFE 1099-R | 160,387 | 160,387 | 160,387 |
| NATIONWIDE LIFE INS 1099-M | 66,510 | 66,510 | 66,510 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES - PROPERTY | 8,401 | 8,401 | ||
| PROPERTY TAXES - ROYALTY | 5,024 | 5,024 | ||
| FOREIGN TAX - ED JONES | 1,282 | 1,282 |