| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 14,450 | 13,005 | 1,445 |
| 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 | 15,403 | S/L | 39.0000 | 1,091 | 1,091 | ||
| 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 | 75,399 | S/L | 39.0000 | 6,557 | 6,557 | ||
| FENCING & GATES | 2013-04-16 | 102,121 | 102,121 | S/L | 7.0000 | ||||
| JW SMITH PONDS -- CONSV EXP | 2013-01-01 | 150,000 | 19,511 | 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 | 764 | S/L | 7.0000 | 306 | 306 | ||
| PONDS - MAJOR DAMAGE | 2019-08-31 | 41,500 | |||||||
| MAJOR ROAD REPAIRS | 2023-05-21 | 18,070 | 1,907 | S/L | 15.0000 | 1,205 | 1,205 | ||
| BBQ GRILL | 2023-11-07 | 1,400 | 300 | S/L | 7.0000 | 200 | 200 | ||
| MAJOR ROAD REPAIRS | 2025-12-03 | 4,807 | S/L | 15.0000 | 27 | 27 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 794 SHARES OF FMC CORP | 2024-03 | PURCHASE | 2025-11 | 10,692 | 47,756 | -37,064 | ||||
| 120 SHARES OF ZIMMER BIOMET HLDGS | 2018-05 | PURCHASE | 2025-11 | 12,183 | 13,426 | -1,243 | ||||
| 633 SHARES OF DOW | 2010-04 | PURCHASE | 2025-11 | 14,269 | 30,490 | -16,221 | ||||
| 522 SHARES OF ZIMMER BIOMET HLDGS | 2010-04 | PURCHASE | 2025-11 | 52,997 | 42,508 | 10,489 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MORGAN STANLEY 6% STOXX NOTE | 60,511 | 51,940 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TOTAL CORP STOCKS | 3,249,193 | 8,457,029 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| JACKSON NATL -- PERSPECTIVE II | AT COST | 1,676,259 | 1,624,638 |
| NATIONWIDE -- DESTINATION | AT COST | 1,676,654 | 1,743,582 |
| AM FUNDS AMCAP/A | AT COST | 144,271 | 206,608 |
| AM FUNDS - BALANCED/A | AT COST | 83,617 | 116,442 |
| AM FUNDS - AMERICAN MUTUAL/A | AT COST | 159,314 | 214,278 |
| AM FUNDS - WASH MUTUAL INVESTORS/A | AT COST | 207,794 | 275,674 |
| AM FUNDS - CAPITAL INCOME BLDR/A | AT COST | 58,134 | 78,662 |
| AM FUNDS - GROWTH FD OF AMER/A | AT COST | 239,463 | 374,315 |
| AM FUNDS - INCOME FD/A | AT COST | 87,624 | 100,791 |
| AM FUNDS - INV CO AM/A | AT COST | 105,547 | 151,969 |
| AM FUNDS - NEW PERSPECTIVE FD/A | AT COST | 187,649 | 311,279 |
| AM FUNDS - NEW ECONOMY/A | AT COST | 147,120 | 233,587 |
| AM FUNDS - SMALL CAP WORLD/A | AT COST | 113,784 | 152,543 |
| AM FUNDS - CAPITAL WLD G&I FD/A | AT COST | 108,409 | 162,383 |
| DWS CORE EQUITY/A | AT COST | 187,915 | 238,323 |
| DWS TECHNOLOGY/A | AT COST | 183,831 | 281,133 |
| FEDERATED HERMES TRUST US TREAS | AT COST | 164,348 | 164,348 |
| FRANKLIN DYNATECH/A | AT COST | 131,412 | 264,044 |
| FRANKLIN CUST GROWTH/A | AT COST | 112,725 | 139,314 |
| FRANKLIN CUST UTIL/A | AT COST | 213,718 | 257,514 |
| FRANKLIN MGD TR RISING/A | AT COST | 179,022 | 195,992 |
| HARTFORD CAPITAL APP FD/A | AT COST | 114,183 | 133,935 |
| MFS GROWTH/A | AT COST | 119,980 | 179,913 |
| ALLIANZ CONVERTIBLE/A | AT COST | 65,902 | 79,251 |
| ALLIANZ RCM GLBL WATER/A | AT COST | 88,042 | 111,718 |
| ALLIANZ GL FOCUS GRW/A | AT COST | 60,601 | 110,822 |
| PUTNAM SUSTAINABLE LEADERS | AT COST | 536,221 | 705,520 |
| PUTNAM LRG CAP VALUE/A | AT COST | 200,041 | 307,072 |
| PUTNAM GROWTH OPPORT/A | AT COST | 234,361 | 422,259 |
| COLUMBIA-SELIGMAN GLOBAL TECH A | AT COST | 579,820 | 990,284 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RANCH BUILDING | 42,530 | 16,494 | 26,036 | 26,036 |
| WATER WELL | 983 | 983 | ||
| FENCING | 2,139 | 1,069 | 1,070 | 1,070 |
| REFORESTATION | 43,524 | 43,524 | ||
| REFORESTATION - METCALF TRACT | 25,648 | 25,648 | ||
| SMITH RANCH HOUSE | 255,700 | 81,955 | 173,745 | 173,745 |
| FENCING & GATES | 102,121 | 102,121 | ||
| BARN WITH SHED | ||||
| MAJOR ROAD REPAIRS | 18,070 | 3,112 | 14,958 | 14,958 |
| MAJOR ROAD REPAIRS - 2025 | 4,807 | 27 | 4,780 | 4,780 |
| BBQ GRILL | 1,400 | 500 | 900 | 900 |
| 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 | 8,000 | 2,000 | 6,000 |
| 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 | -19,511 | -21,260 | -21,260 |
| Description | Amount |
|---|---|
| 2024 INCOME TAX | 10,118 |
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PASTURE RENTAL | ||||
| REPAIRS & MAINTENANCE - RANCH | 6,362 | 6,362 | 6,362 | |
| RANCH LABOR | 250 | 250 | 250 | |
| FARM SUPPLIES | 1,220 | 1,220 | 1,220 | |
| EXPENSES | ||||
| ENTERPRISE PP LP K-1 NON DEDU | 11 | 11 | ||
| ENTERPRISE PP LP K-1 SEC 1231 | 117 | 117 | ||
| ENERGY TRSFR LP K-1 NON DEDU | 15 | 15 | ||
| ENERGY TRSFR LP K-1 OTHER DED | 39 | 39 | ||
| ENERGY TRSFR LP K-1 SEC 1231 | 6 | 6 | ||
| MPLX LP K-1 NON DEDUCTBLE EXP | 11 | 11 | ||
| MPLX LP K-1 SEC 1231 G/L | 1,088 | 1,088 | ||
| ROYALTY OTHER DEDUCTIONS | 793 | 793 | ||
| ROYALTY SEVERANCE TAX | 15,994 | 15,994 | ||
| BANK CHARGES | 35 | 35 | ||
| INSURANCE | 4,850 | 4,850 | ||
| APPRAISAL EXP - JEWELRY | 200 | 200 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CHEVRON - OTHER INCOME | 121 | 121 | 121 |
| ENERGY TRANS LP K-1 LTCG | -13 | -13 | -13 |
| MPLX LP K-1 LTCG | -84 | -84 | -84 |
| AGIS ENERGY LLC | 1,178 | 1,178 | 1,178 |
| BROOKSTON ENERGY | 14 | 14 | 14 |
| CHEVRON USA | 29,099 | 29,099 | 29,099 |
| COMSTOCK RESRC | 49 | 49 | 49 |
| FAULCONER ENERGY | 113 | 113 | 113 |
| HARLETON OIL & GAS | 27 | 27 | 27 |
| HIBBARD | 4 | 4 | 4 |
| LACY SERVICES | 7,399 | 7,399 | 7,399 |
| PETROQUEST | 203 | 203 | 203 |
| SABINE | 717 | 717 | 717 |
| TGNR EAST TX LLC | 136,044 | 136,044 | 136,044 |
| TGNR PANOLA LLC | 15,346 | 15,346 | 15,346 |
| XTO | 328 | 328 | 328 |
| ENTPRISE PP LP K-1 ORD LOSS | -9,420 | -9,420 | -9,420 |
| ENERGY TRNSFR LP K-1 ORD LOSS | -657 | -657 | -657 |
| ENERGY TRNSFR LP K-1 RENTAL | -8 | -8 | -8 |
| MPLX LP K-1 ORD LOSS | -3,050 | -3,050 | -3,050 |
| MPLX LP K-1 OTHR NET RENT INC | 1 | 1 | 1 |
| ENTERPRISE PP K-1 OTHER LOSS | -1 | -1 | -1 |
| OAKTREE CAP K-1 OTHER INC | 135 | 135 | 135 |
| EDWARD JONES - OTHER INCOME | 15,101 | 15,101 | 15,101 |
| JACKSON NATL LIFE 1099-R | 156,698 | 156,698 | 156,698 |
| NATIONWIDE LIFE INS 1099-M | 253,990 | 253,990 | 253,990 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES - PROPERTY | 6,753 | 6,753 | ||
| PROPERTY TAXES - ROYALTY | 4,045 | 4,045 | ||
| FOREIGN TAX - ED JONES | 1,195 | 1,195 |