| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & TAX PREPARATION | 16,350 | 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 | 26,965 | 200DB | 7.0000 | 3,097 | |||
| L&W EQUIP - WOLTERS 239 1-H | 2020-06-30 | 39,473 | 30,666 | 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 | 2,818 | 200DB | 7.0000 | 112 | |||
| MUDDUC-MUDDU_L&W EQ 2023 | 2023-06-30 | 6,716 | 5,894 | 200DB | 7.0000 | 235 | |||
| WEST23-WEST 23_L&W EQ 2023 | 2023-06-30 | 7,280 | 6,389 | 200DB | 7.0000 | 254 | |||
| WMW 237-1H_L&W EQ 2023 | 2023-06-30 | 9,262 | 8,128 | 200DB | 7.0000 | 324 | |||
| RG FOSTER-236 1-H_L&W EQ 2024 | 2024-06-30 | 4,677 | 3,073 | 200DB | 7.0000 | 459 | |||
| KUB 152-KUBENA_L&W EQ 2024 | 2024-06-30 | 21 | 14 | 200DB | 7.0000 | 2 | |||
| KUB 158-KUBENA_L&W EQ 2024 | 2024-06-30 | 92 | 60 | 200DB | 7.0000 | 9 | |||
| KUBENA2-KUBENA_L&W EQ 2024 | 2024-06-30 | 3,056 | 2,008 | 200DB | 7.0000 | 300 | |||
| MUDDU2-MUDDU_L&W EQ 2024 | 2024-06-30 | 7,486 | 4,919 | 200DB | 7.0000 | 734 | |||
| MUDDUC-MUDDU_L&W EQ 2024 | 2024-06-30 | 9,854 | 6,475 | 200DB | 7.0000 | 966 | |||
| WEST23-WEST 23_L&W EQ 2024 | 2024-06-30 | 7,717 | 5,071 | 200DB | 7.0000 | 756 | |||
| WMW 237 1-H_L&W EQ 2024 | 2024-06-30 | 29,627 | 19,469 | 200DB | 7.0000 | 2,902 | |||
| WOLTERS 239 1-H EQUIP 2023 | 2023-06-30 | 9,983 | 9,703 | 200DB | 7.0000 | 80 | |||
| MUDDU2-MUDDU_ L&W EQ 2025 | 2025-06-30 | 3,731 | 200DB | 7.0000 | 3,731 | ||||
| WOLTERS 239 1-H_L&W EQ 2025 | 2025-06-30 | 115 | 200DB | 7.0000 | 115 | ||||
| CONFERENCE CHAIRS | 2017-06-01 | 9,093 | 9,093 | S/L | 7.0000 | ||||
| OFFICE FURNITURE | 2017-06-01 | 32,010 | 32,010 | 150DB | 7.0000 | ||||
| DESK | 2017-06-01 | 5,688 | 5,688 | S/L | 7.0000 | ||||
| ETARGE | 2017-06-01 | 4,547 | 4,547 | S/L | 7.0000 | ||||
| OFFICE FURNITURE-2017 | 2017-06-01 | 28,688 | 28,688 | S/L | 7.0000 | ||||
| OFFICE FURNITURE-2015 | 2017-06-01 | 24,970 | 24,970 | S/L | 7.0000 | ||||
| OFFICE FURNITURE-2016 | 2017-06-01 | 2,500 | 2,500 | S/L | 7.0000 | ||||
| OFFICE EQUIPMENT-2017 | 2017-06-01 | 1,002 | 1,002 | S/L | 7.0000 | ||||
| CONF TABLE | 2017-06-01 | 1,949 | 1,949 | S/L | 7.0000 | ||||
| CHAIRS (4) | 2017-06-01 | 9,374 | 9,374 | S/L | 7.0000 | ||||
| LEASEHOLD IMP_OFFICE | 2021-10-15 | 79,733 | 6,559 | S/L | 39.0000 | 2,045 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK - PUBLIC COS | 8,334,830 | 16,607,112 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FOUNDATION OFFICE | 199,554 | 128,425 | 71,129 | 71,129 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DENTON COUNTY MINERAL INTERESTS | 1 | 1 | 123,780 |
| WISE CO MINERALS | 1 | 1 | 24,642 |
| SECURITY DEPOSIT | 11,863 | 11,863 | 11,863 |
| OIL & GAS WI_LEASEHOLD | 848,757 | 848,758 | 702,000 |
| OIL & GAS WI_IDC | 2,280,942 | 2,280,942 | |
| OIL & GAS WI_EQUIP | 464,511 | 468,357 | |
| ACCUM D D & A | -1,319,212 | -1,594,092 |
| Description | Amount |
|---|---|
| BOOK DEPLETION AMORTIZATION | 257,283 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OIL & GAS WORKING INTERESTS | ||||
| WORKOVER COSTS | 15,510 | |||
| OTHER LEASEHOLD EXP | 26 | |||
| COST OF GOODS SOLD | 79,968 | |||
| EXPENSES | ||||
| MISC EXPENSE | 109 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OIL & GAS ROYALTIES | 21,767 | 21,767 | |
| MISC INCOME - OTHER | 2,495 | 2,495 | |
| EXCISE TAX REFUND | 21,350 | ||
| OIL & GAS WORKING INTERESTS | 210,530 |
| Description | Amount |
|---|---|
| DEPLETION | 33,458 |
| ROUNDING | 5 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEE | 100,000 | 100,000 | ||
| CONSULTING FEE | 3,034 | 3,034 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX (990-PF) | 13,973 | 13,973 | ||
| FOREIGN TAXES WITHHELD | 282 | 282 | ||
| OIL & GAS WORKING INTERESTS | 10,465 |