| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,889 | 5,889 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CAMP VAL VERDE - BUILDINGS | 2008-09-16 | 142,260 | 4,560 | SL | 39.000000000000 | 3,648 | 3,648 | ||
| CAMP VAL VERDE - LAND | 2008-09-16 | 459,856 | L | 0 | 0 | ||||
| PRESSURE WASHER | 2008-09-16 | 3,522 | 629 | SL | 7.000000000000 | 503 | 503 | ||
| BASEBALL BACKSTOP | 2008-09-16 | 981 | 175 | SL | 7.000000000000 | 140 | 140 | ||
| CATERPILLAR LOADER | 2008-09-16 | 38,427 | 6,862 | SL | 7.000000000000 | 5,490 | 5,490 | ||
| LOG SPLITTER | 2008-09-16 | 1,772 | 317 | SL | 7.000000000000 | 253 | 253 | ||
| ICE MACHINE | 2008-09-16 | 1,257 | 225 | SL | 7.000000000000 | 180 | 180 | ||
| TWISTER CHIPPER | 2008-09-16 | 11,840 | 2,115 | SL | 7.000000000000 | 1,691 | 1,691 | ||
| BOBCAT MOWER | 2008-09-16 | 2,467 | 441 | SL | 7.000000000000 | 352 | 352 | ||
| DELL COMPUTER | 2008-09-16 | 796 | 199 | SL | 5.000000000000 | 159 | 159 | ||
| 2 SHARP XG-C55X LCD PROJECTOR | 2004-05-01 | 7,398 | 5,990 | SL | 7.000000000000 | 1,057 | 1,057 | ||
| 2 SHARP AN-XGCM55 CEILING MOUNT XG-C50X | 2004-05-01 | 580 | 470 | SL | 7.000000000000 | 83 | 83 | ||
| SONY STR-DE185 STEREO RECEIVER | 2004-05-01 | 199 | 159 | SL | 7.000000000000 | 28 | 28 | ||
| 2 JBL CONTROL 28 SPEAKER | 2004-05-01 | 500 | 403 | SL | 7.000000000000 | 71 | 71 | ||
| BOGEN GS100 100W AMPLIFIER | 2004-05-01 | 827 | 669 | SL | 7.000000000000 | 118 | 118 | ||
| AUDIO ATW-1451 BODY-PACK UHF WIRELESS SYSTEM | 2004-05-01 | 543 | 442 | SL | 7.000000000000 | 78 | 78 | ||
| AUDIO AT 831CW LAVALIER MIC | 2004-05-01 | 119 | 96 | SL | 7.000000000000 | 17 | 17 | ||
| SONY SLV-D500P DVD/VCR COMBO | 2004-05-01 | 249 | 204 | SL | 7.000000000000 | 36 | 36 | ||
| PARTS-WAC CUSTOM FLOOR BOX | 2004-05-01 | 250 | 204 | SL | 7.000000000000 | 36 | 36 | ||
| CMTRA CONSOLE 35" CONSOLE | 2004-05-01 | 3,250 | 2,630 | SL | 7.000000000000 | 464 | 464 | ||
| LABOR-WAC WACO LABOR | 2004-05-01 | 1,500 | 1,213 | SL | 7.000000000000 | 214 | 214 | ||
| PARTS-WAC 2 CABLES AND DA | 2004-05-01 | 60 | 51 | SL | 7.000000000000 | 9 | 9 | ||
| LAND | 2005-01-01 | 73,500 | L | 0 | 0 | ||||
| BUILDING | 2005-01-01 | 650,603 | 88,359 | SL | 39.000000000000 | 16,682 | 16,682 | ||
| BUILDING IMPROVEMENTS | 2007-11-01 | 14,792 | 932 | SL | 39.000000000000 | 379 | 379 | ||
| JOHN DEERE TRACTORY & ROTARY CUTTER | 2008-09-16 | 25,446 | 4,544 | SL | 7.000000000000 | 3,635 | 3,635 | ||
| NINJA JUMP | 2008-09-16 | 1,328 | 237 | SL | 7.000000000000 | 190 | 190 | ||
| 2 JOHN DEERE MOWERS | 2008-09-16 | 6,500 | 1,161 | SL | 7.000000000000 | 929 | 929 | ||
| POWER PRUNER | 2008-09-16 | 617 | 110 | SL | 7.000000000000 | 88 | 88 | ||
| 2001 DODGE ONE TON DIESEL | 2008-09-16 | 2,798 | 699 | SL | 5.000000000000 | 560 | 560 | ||
| 16' FLAT BED TRAILER | 2008-09-16 | 787 | 197 | SL | 5.000000000000 | 157 | 157 | ||
| 3 LOG CABINS | 2008-09-16 | 53,602 | 1,718 | SL | 39.000000000000 | 1,374 | 1,374 | ||
| HORSE BARN BY TEXAS RANCH BARN | 2008-09-16 | 140,977 | 4,519 | SL | 39.000000000000 | 3,615 | 3,615 | ||
| HORSE BARN BY TEXAS RANCH BARN | 2008-09-16 | 52,567 | 1,685 | SL | 39.000000000000 | 1,348 | 1,348 | ||
| METAL ROOM RANCH HOUSE | 2008-09-16 | 11,536 | 370 | SL | 39.000000000000 | 296 | 296 | ||
| WESTERN FURNITURE A&S AUCTION | 2008-09-16 | 5,886 | 1,052 | SL | 7.000000000000 | 841 | 841 | ||
| FURNITURE - OFFICE DEPOT DESK & CHAIR | 2008-09-16 | 860 | 154 | SL | 7.000000000000 | 123 | 123 | ||
| FINISH LABOR & MATERIALS TO PERFORM WORK ON SEVEN UNITS | 2009-05-04 | 20,027 | 2,670 | SL | 5.000000000000 | 4,005 | 4,005 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CAMP VAL VERDE - BUILDINGS | 142,260 | 8,208 | 134,052 | 0 |
| CAMP VAL VERDE - LAND | 459,856 | 0 | 459,856 | 0 |
| PRESSURE WASHER | 3,522 | 1,132 | 2,390 | 0 |
| BASEBALL BACKSTOP | 981 | 315 | 666 | 0 |
| CATERPILLAR LOADER | 38,427 | 12,352 | 26,075 | 0 |
| LOG SPLITTER | 1,772 | 570 | 1,202 | 0 |
| ICE MACHINE | 1,257 | 405 | 852 | 0 |
| TWISTER CHIPPER | 11,840 | 3,806 | 8,034 | 0 |
| BOBCAT MOWER | 2,467 | 793 | 1,674 | 0 |
| DELL COMPUTER | 796 | 358 | 438 | 0 |
| 2 SHARP XG-C55X LCD PROJECTOR | 7,398 | 7,047 | 351 | 0 |
| 2 SHARP AN-XGCM55 CEILING MOUNT XG-C50X | 580 | 553 | 27 | 0 |
| SONY STR-DE185 STEREO RECEIVER | 199 | 187 | 12 | 0 |
| 2 JBL CONTROL 28 SPEAKER | 500 | 474 | 26 | 0 |
| BOGEN GS100 100W AMPLIFIER | 827 | 787 | 40 | 0 |
| AUDIO ATW-1451 BODY-PACK UHF WIRELESS SYSTEM | 543 | 520 | 23 | 0 |
| AUDIO AT 831CW LAVALIER MIC | 119 | 113 | 6 | 0 |
| SONY SLV-D500P DVD/VCR COMBO | 249 | 240 | 9 | 0 |
| PARTS-WAC CUSTOM FLOOR BOX | 250 | 240 | 10 | 0 |
| CMTRA CONSOLE 35" CONSOLE | 3,250 | 3,094 | 156 | 0 |
| LABOR-WAC WACO LABOR | 1,500 | 1,427 | 73 | 0 |
| PARTS-WAC 2 CABLES AND DA | 60 | 60 | 0 | |
| LAND | 73,500 | 0 | 73,500 | 0 |
| BUILDING | 650,603 | 105,041 | 545,562 | 0 |
| BUILDING IMPROVEMENTS | 14,792 | 1,311 | 13,481 | 0 |
| JOHN DEERE TRACTORY & ROTARY CUTTER | 25,446 | 8,179 | 17,267 | 0 |
| NINJA JUMP | 1,328 | 427 | 901 | 0 |
| 2 JOHN DEERE MOWERS | 6,500 | 2,090 | 4,410 | 0 |
| POWER PRUNER | 617 | 198 | 419 | 0 |
| 2001 DODGE ONE TON DIESEL | 2,798 | 1,259 | 1,539 | 0 |
| 16' FLAT BED TRAILER | 787 | 354 | 433 | 0 |
| 3 LOG CABINS | 53,602 | 3,092 | 50,510 | 0 |
| HORSE BARN BY TEXAS RANCH BARN | 140,977 | 8,134 | 132,843 | 0 |
| HORSE BARN BY TEXAS RANCH BARN | 52,567 | 3,033 | 49,534 | 0 |
| METAL ROOM RANCH HOUSE | 11,536 | 666 | 10,870 | 0 |
| WESTERN FURNITURE A&S AUCTION | 5,886 | 1,893 | 3,993 | 0 |
| FURNITURE - OFFICE DEPOT DESK & CHAIR | 860 | 277 | 583 | 0 |
| FINISH LABOR & MATERIALS TO PERFORM WORK ON SEVEN UNITS | 20,027 | 6,675 | 13,352 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEALS AND ENTERTAINMENT | 149 | 5 | 0 | |
| UTILITIES | 18,103 | 18,103 | 0 | |
| REPAIR & MAINTENANCE EXPENSE | 1,833 | 1,833 | 0 | |
| SUPPLIES | 243 | 243 | 0 | |
| AUTO EXPENSE | 453 | 453 | 0 | |
| CONTRACT LABOR | 405 | 405 | 0 | |
| INSURANCE | 19,811 | 19,811 | 0 | |
| MISCELLANEOUS | 670 | 670 | 0 | |
| PAYROLL TAXES | 4,883 | 4,883 | 0 | |
| PENSION/EMPLOYEE BENEFITS | 11,229 | 11,229 | 0 | |
| PHONE | 1,053 | 1,053 | 0 | |
| REPAIRS AND MAINTENANCE | 11,084 | 11,084 | 0 | |
| SETTLEMENTS | 10,706 | 10,706 | 0 | |
| SUPPLIES | 587 | 587 | 0 | |
| TRAVEL | 3,959 | 3,959 | 0 | |
| UTILITIES | 17,658 | 17,658 | 0 | |
| WAGES | 54,777 | 54,777 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 12,546 | 12,546 | 0 |