| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,000 | 7,000 |
| 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 |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BSM COMMON UNITS, 66,667 | 664,497 | 886,004 | |
| PEPSI CO., 4,355 | 0 | 625,030 | |
| VANGUARD TOTAL STK MKT FUND | 217,560 | 310,125 | |
| ISHARES S&P 100 | 59,708 | 375,552 | |
| ABBVIE | 40,578 | 139,379 | |
| DEERE CO | 25,085 | 132,691 | |
| JPM CHASE | 13,205 | 117,610 | |
| AMERICAN GROWTH FUND | 45,150 | 131,552 | |
| VANGUARD S&P 500 | 174,933 | 267,785 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER RECEIVABLE | 1,228 | 202 | 202 |
| Description | Amount |
|---|---|
| NONDEDUCTIBLE EXPENSE | 180 |
| PASSIVE ACTIVITY LOSS | 4,595 |
| DEPLETION | 3 |
| GAIN ON SHARES CONTRIBUTED | 274,002 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMIN EXPENSE | 25,297 | 1,057 | 24,240 | |
| RENT AND ROYALTY EXPENSES | 24,334 | |||
| FILING FEES | 25 | 25 | ||
| BANK FEES | 150 | 150 | ||
| MISCELLANEOUS | 74 | 74 | ||
| Rent and Royalty Expense | 24,334 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Black stone minerals - common | -4,404 | -4,404 | |
| Working Interest Cost Depletion | -191 | -191 | |
| PAL CARRYOVER LOSS TO 2026 | 4,595 | 4,595 | |
| Royalty Income | 117,676 | 117,676 | 117,676 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX | 4,000 | 0 |