| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 16,772 | 6,000 | 6,000 | 10,772 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 4 COWS | 2003-07-24 | 32,400 | 32,400 | 150DB | 5.000000000000 | 0 | 0 | 0 | |
| 35 BRED COWS | 2003-07-24 | 21,000 | 21,000 | 150DB | 5.000000000000 | 0 | 0 | 0 | |
| 1 ANGUS BULL | 2003-07-24 | 2,600 | 2,600 | 150DB | 5.000000000000 | 0 | 0 | 0 | |
| 3 HORSES | 2003-07-24 | 3,000 | 2,816 | 150DB | 7.000000000000 | 184 | 0 | 184 | |
| 2 HORSES | 2003-07-24 | 3,000 | 2,816 | 150DB | 7.000000000000 | 92 | 0 | 184 | |
| 1996 45HP J DEERE TRACTOR | 2003-07-24 | 4,000 | 3,755 | 150DB | 7.000000000000 | 245 | 0 | 245 | |
| 18HP NEW HOLLAND TRACTOR | 2003-07-24 | 500 | 469 | 150DB | 7.000000000000 | 31 | 0 | 31 | |
| 1977 2-TWINE HAY BAILER | 2003-07-24 | 1,000 | 939 | 150DB | 7.000000000000 | 61 | 0 | 61 | |
| HAY RACK | 2003-07-24 | 400 | 376 | 150DB | 7.000000000000 | 24 | 0 | 24 | |
| 7' SICKLE BAR HAY MOWER | 2003-07-24 | 150 | 141 | 150DB | 7.000000000000 | 9 | 0 | 9 | |
| 5' BRUSHHOG MOWER | 2003-07-24 | 400 | 376 | 150DB | 7.000000000000 | 24 | 0 | 24 | |
| 4' ROTARY MOWER | 2003-07-24 | 300 | 282 | 150DB | 7.000000000000 | 18 | 0 | 18 | |
| 5' ROTOTILLER | 2003-07-24 | 200 | 188 | 150DB | 7.000000000000 | 12 | 0 | 12 | |
| 14' JOHN DEERE GRAIN DRILL | 2003-07-24 | 500 | 469 | 150DB | 7.000000000000 | 31 | 0 | 31 | |
| 6' JOHN DEERE TILLAGE DISK | 2003-07-24 | 500 | 469 | 150DB | 7.000000000000 | 31 | 0 | 31 | |
| 2 MOLD BOARD PLOW | 2003-07-24 | 200 | 188 | 150DB | 7.000000000000 | 12 | 0 | 12 | |
| 6' CULTIPACKER | 2003-07-24 | 200 | 188 | 150DB | 7.000000000000 | 12 | 0 | 12 | |
| 5' ROCK PICKER WITH 8HP ENGINE | 2003-07-24 | 500 | 469 | 150DB | 7.000000000000 | 31 | 0 | 31 | |
| SEED BROADCASTER 500# CAPACITY | 2003-07-24 | 100 | 94 | 150DB | 7.000000000000 | 6 | 0 | 6 | |
| 8' FLEX TYPE HARROW | 2003-07-24 | 100 | 94 | 150DB | 7.000000000000 | 6 | 0 | 6 | |
| BORDER DISK | 2003-07-24 | 400 | 376 | 150DB | 7.000000000000 | 24 | 0 | 24 | |
| OLD UTILITY TRAILER | 2003-07-24 | 100 | 94 | 150DB | 7.000000000000 | 6 | 0 | 6 | |
| ELECTRIC CEMENT MIXER | 2003-07-24 | 200 | 188 | 150DB | 7.000000000000 | 12 | 0 | 12 | |
| 5' 3-POINT SCRAPER | 2003-07-24 | 200 | 188 | 150DB | 7.000000000000 | 12 | 0 | 12 | |
| 8HP ELEC AIR COMPRESSOR | 2003-07-24 | 300 | 282 | 150DB | 7.000000000000 | 18 | 0 | 18 | |
| 200 AMP ELEC WELDER | 2003-07-24 | 100 | 94 | 150DB | 7.000000000000 | 6 | 0 | 6 | |
| ACETYLENE TORCH SET | 2003-07-24 | 100 | 94 | 150DB | 7.000000000000 | 6 | 0 | 6 | |
| 16" STIHL CHAINSAW | 2003-07-24 | 50 | 47 | 150DB | 7.000000000000 | 3 | 0 | 3 | |
| 2 500 GAL FUEL TANKS | 2003-07-24 | 300 | 282 | 150DB | 7.000000000000 | 18 | 0 | 18 | |
| 1000 GAL FUEL TANK | 2003-07-24 | 300 | 282 | 150DB | 7.000000000000 | 18 | 0 | 18 | |
| 6 SADDLES W/ACCESSORIES | 2003-07-24 | 1,500 | 1,408 | 150DB | 7.000000000000 | 92 | 0 | 92 | |
| LIVESTOCK SQUEEZE CHUTE | 2003-07-24 | 500 | 469 | 150DB | 7.000000000000 | 31 | 0 | 31 | |
| CALF TABLE | 2003-07-24 | 200 | 188 | 150DB | 7.000000000000 | 12 | 0 | 12 | |
| LIVESTOCK PUMP IN PASTURE #2 | 2003-07-24 | 1,534 | 1,440 | 150DB | 7.000000000000 | 94 | 0 | 94 | |
| 15HP MOTOR FOR IRRIG SYS | 2003-07-24 | 3,422 | 3,212 | 150DB | 7.000000000000 | 210 | 0 | 210 | |
| LOADING CHUTE | 2004-05-29 | 4,000 | 3,475 | 150DB | 7.000000000000 | 350 | 0 | 525 | |
| CARMENCITA IRRIG WELL MOTR, METRS, LBR | 2004-05-30 | 9,305 | 8,084 | 150DB | 7.000000000000 | 407 | 0 | 1,221 | |
| LAWNMOWER | 2006-08-31 | 150 | 86 | 150DB | 7.000000000000 | 18 | 0 | 21 | |
| WELL CASING METHAL CUTTING SAW | 2006-11-26 | 954 | 545 | 150DB | 7.000000000000 | 117 | 0 | 136 | |
| 2000 GMC 3/4T PICKUP | 2003-07-24 | 6,000 | 6,000 | 150DB | 5.000000000000 | 0 | 0 | 0 | |
| 1975 CHEVY 1/2T PICKUP | 2003-07-24 | 500 | 500 | 150DB | 5.000000000000 | 0 | 0 | 0 | |
| 1975 2-HORSE TRAILER | 2003-07-24 | 800 | 800 | 6.000000000000 | 0 | 0 | 0 | ||
| 14' HMD FLATBED TRAILER | 2003-07-24 | 500 | 500 | 6.000000000000 | 0 | 0 | 0 | ||
| 2002 FORD F-150 PU | 2003-07-24 | 19,164 | 19,164 | 150DB | 5.000000000000 | 0 | 0 | 0 | |
| 1990 YUKON 24FT TRAVEL TRAILER | 2006-03-18 | 5,900 | 4,345 | 6.000000000000 | 622 | 0 | 983 | ||
| WELL DEPTH WORK | 2005-01-03 | 12,494 | 5,485 | 150DB | 15.000000000000 | 701 | 0 | 833 | |
| PORTABLE CORRAL | 2007-04-18 | 1,920 | 829 | 150DB | 10.000000000000 | 164 | 0 | 192 | |
| H&W CATTLE PORTABLE PANELS | 2006-09-04 | 2,200 | 951 | 150DB | 10.000000000000 | 192 | 0 | 220 | |
| NEW FURNACE FOR COWBOY HOUSE | 2004-03-11 | 1,232 | 1,071 | 150DB | 7.000000000000 | 107 | 0 | 161 | |
| 1973 FORD 2T CATTLE TRUCK | 2003-07-24 | 700 | 700 | 150DB | 5.000000000000 | 0 | 0 | 0 | |
| OFFICE BUILDING | 2007-07-02 | 138,630 | 20,014 | 150DB | 20.000000000000 | 8,896 | 0 | 6,932 | |
| FENCE | 2007-07-02 | 11,050 | 4,228 | 150DB | 7.000000000000 | 1,516 | 0 | 1,579 | |
| TABLES AND CHAIRS | 2007-07-02 | 764 | 293 | 150DB | 7.000000000000 | 105 | 0 | 109 | |
| TREES | 2007-07-02 | 1,560 | 296 | 150DB | 15.000000000000 | 126 | 0 | 104 | |
| TRAILER | 2007-07-02 | 484 | 247 | 150DB | 5.000000000000 | 95 | 0 | 97 | |
| BUILDING | 2008-12-24 | 31,623 | 2,646 | 150DB | 20.000000000000 | 2,173 | 0 | 2,173 | |
| LAND IMPROVEMENTS | 2008-12-31 | 56,220 | 6,255 | 150DB | 15.000000000000 | 4,997 | 0 | 4,997 | |
| PUMP AND TANK | 2008-01-14 | 26,011 | 9,406 | 150DB | 7.000000000000 | 3,558 | 0 | 3,558 | |
| COOLER | 2008-06-13 | 2,229 | 263 | 150DB | 20.000000000000 | 147 | 0 | 147 | |
| TRUCK | 2008-09-03 | 33,155 | 12,557 | 150DB | 5.000000000000 | 6,179 | 0 | 6,631 | |
| FENCE | 2009-05-01 | 8,428 | 452 | 150DB | 7.000000000000 | 806 | 0 | 1,204 | |
| COMPUTER | 2009-01-15 | 607 | 61 | 200DB | 5.000000000000 | 97 | 0 | 121 | |
| LAND | 2003-07-24 | 5,419,870 | L | 0 | 0 | 0 | |||
| REFRIGERATOR AND SINK FAUCET | 2009-01-01 | 1,060 | 76 | 200DB | 7.000000000000 | 130 | 0 | 151 | |
| PUMP FOR EQUIP PROJECT | 2010-03-17 | 4,365 | 150DB | 7.000000000000 | 468 | 0 | 468 | ||
| SOLAR PUMP | 2010-12-16 | 5,766 | 150DB | 7.000000000000 | 618 | 0 | 0 | ||
| GREENHOUSE | 2010-02-22 | 15,390 | 150DB | 10.000000000000 | 1,154 | 0 | 1,283 | ||
| 1 HORSE | 2003-07-24 | 1,000 | 939 | 150DB | 7.000000000000 | 31 | 0 | 61 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CARMENCITA IRRIG WELL MOTR, METRS, LBR | 2004-05 | PURCHASED | 2010-12 | 9,305 | 0 | -814 | 8,491 | |||
| 2000 GMC | 2003-07 | PURCHASED | 2010-12 | 6,000 | 0 | 6,000 | ||||
| 1973 FORD 2T CATTLE TRUCK | 2003-07 | PURCHASED | 2010-12 | 700 | 0 | 700 | ||||
| 4 COWS | 2003-07 | PURCHASED | 2010-12 | 32,400 | 0 | 32,400 | ||||
| 35 BRED COWS | 2003-07 | PURCHASED | 2010-12 | 21,000 | 0 | 21,000 | ||||
| 2 HORSE | 2003-07 | PURCHASED | 2010-12 | 3,000 | 0 | -92 | 2,908 | |||
| 1 HORSE | 2003-07 | PURCHASED | 2010-12 | 1,000 | 0 | -30 | 970 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB - BRECKINRIDGE | 46,495 | 49,071 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB - TAMRO | 219,534 | 292,657 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CHARLES SCHWAB - FUNDING | AT COST | 2,440,089 | 2,773,538 |
| UNIVERSA BLACK SWAN PROTECTION PROTOCOL III LP | AT COST | 0 | 0 |
| AURORA OFFSHORE FD LTD | AT COST | 650,000 | 650,000 |
| ALTERNATIVE FUND IV LP | AT COST | 326,783 | 326,783 |
| FEDERAL STREET | AT COST | 600,000 | 600,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1 ANGUS BULL | 2,600 | 2,600 | 0 | |
| 3 HORSES | 3,000 | 3,000 | 0 | |
| 1996 45HP J DEERE TRACTOR | 4,000 | 4,000 | 0 | |
| 18HP NEW HOLLAND TRACTOR | 500 | 500 | 0 | |
| 1977 2-TWINE HAY BAILER | 1,000 | 1,000 | 0 | |
| HAY RACK | 400 | 400 | 0 | |
| 7' SICKLE BAR HAY MOWER | 150 | 150 | 0 | |
| 5' BRUSHHOG MOWER | 400 | 400 | 0 | |
| 4' ROTARY MOWER | 300 | 300 | 0 | |
| 5' ROTOTILLER | 200 | 200 | 0 | |
| 14' JOHN DEERE GRAIN DRILL | 500 | 500 | 0 | |
| 6' JOHN DEERE TILLAGE DISK | 500 | 500 | 0 | |
| 2 MOLD BOARD PLOW | 200 | 200 | 0 | |
| 6' CULTIPACKER | 200 | 200 | 0 | |
| 5' ROCK PICKER WITH 8HP ENGINE | 500 | 500 | 0 | |
| SEED BROADCASTER 500# CAPACITY | 100 | 100 | 0 | |
| 8' FLEX TYPE HARROW | 100 | 100 | 0 | |
| BORDER DISK | 400 | 400 | 0 | |
| OLD UTILITY TRAILER | 100 | 100 | 0 | |
| ELECTRIC CEMENT MIXER | 200 | 200 | 0 | |
| 5' 3-POINT SCRAPER | 200 | 200 | 0 | |
| 8HP ELEC AIR COMPRESSOR | 300 | 300 | 0 | |
| 200 AMP ELEC WELDER | 100 | 100 | 0 | |
| ACETYLENE TORCH SET | 100 | 100 | 0 | |
| 16" STIHL CHAINSAW | 50 | 50 | 0 | |
| 2 500 GAL FUEL TANKS | 300 | 300 | 0 | |
| 1000 GAL FUEL TANK | 300 | 300 | 0 | |
| 6 SADDLES W/ACCESSORIES | 1,500 | 1,500 | 0 | |
| LIVESTOCK SQUEEZE CHUTE | 500 | 500 | 0 | |
| CALF TABLE | 200 | 200 | 0 | |
| LIVESTOCK PUMP IN PASTURE #2 | 1,534 | 1,534 | 0 | |
| 15HP MOTOR FOR IRRIG SYS | 3,422 | 3,422 | 0 | |
| LOADING CHUTE | 4,000 | 3,825 | 175 | 0 |
| LAWNMOWER | 150 | 104 | 46 | 0 |
| WELL CASING METHAL CUTTING SAW | 954 | 662 | 292 | 0 |
| 1975 CHEVY 1/2T PICKUP | 500 | 500 | 0 | |
| 1975 2-HORSE TRAILER | 800 | 800 | 0 | |
| 14' HMD FLATBED TRAILER | 500 | 500 | 0 | |
| 2002 FORD F-150 PU | 19,164 | 19,164 | 0 | |
| 1990 YUKON 24FT TRAVEL TRAILER | 5,900 | 4,967 | 933 | 0 |
| WELL DEPTH WORK | 12,494 | 6,186 | 6,308 | 0 |
| PORTABLE CORRAL | 1,920 | 993 | 927 | 0 |
| H&W CATTLE PORTABLE PANELS | 2,200 | 1,143 | 1,057 | 0 |
| NEW FURNACE FOR COWBOY HOUSE | 1,232 | 1,178 | 54 | 0 |
| OFFICE BUILDING | 138,630 | 28,910 | 109,720 | 0 |
| FENCE | 11,050 | 5,744 | 5,306 | 0 |
| TABLES AND CHAIRS | 764 | 398 | 366 | 0 |
| TREES | 1,560 | 422 | 1,138 | 0 |
| TRAILER | 484 | 342 | 142 | 0 |
| BUILDING | 31,623 | 4,819 | 26,804 | 0 |
| LAND IMPROVEMENTS | 56,220 | 11,252 | 44,968 | 0 |
| PUMP AND TANK | 26,011 | 12,964 | 13,047 | 0 |
| COOLER | 2,229 | 410 | 1,819 | 0 |
| TRUCK | 33,155 | 18,736 | 14,419 | 0 |
| FENCE | 8,428 | 5,472 | 2,956 | 0 |
| COMPUTER | 607 | 462 | 145 | 0 |
| LAND | 5,419,870 | 0 | 5,419,870 | 0 |
| REFRIGERATOR AND SINK FAUCET | 1,060 | 736 | 324 | 0 |
| PUMP FOR EQUIP PROJECT | 4,365 | 468 | 3,897 | 0 |
| SOLAR PUMP | 5,766 | 618 | 5,148 | 0 |
| GREENHOUSE | 15,390 | 1,154 | 14,236 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST PAID | 197 | ||
| EMPLOYEE ADVANCE | 4,900 | 2,300 | 2,300 |
| DISTRIBUTION RECEIVABLE | 739,710 | 787 | 787 |
| PREPAID INCOME TAX | 8,529 | ||
| OTHER | 66 | ||
| OTHER RECEIVABLES | 1,888 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 4,971 | 0 | 0 | 4,971 |
| BANK SERVICE CHARGE | 175 | 0 | 0 | 175 |
| CAR & TRUCK EXPENSES | 15,131 | 0 | 0 | 15,131 |
| COMPUTER EXPENSES | 1,083 | 0 | 0 | 1,083 |
| CONSERVATION EXPENSE | 750 | 0 | 0 | 750 |
| CONTRACT LABOR | 59,711 | 0 | 0 | 59,711 |
| DUES | 25 | 0 | 0 | 25 |
| FEED PURCHASED | 7,035 | 0 | 7,035 | 0 |
| FERTILIZERS AND LIME | 4,125 | 0 | 0 | 4,125 |
| GARDERN AND BIRDS | 1,034 | 0 | 0 | 1,034 |
| GASOLINE, FUEL & OIL | 8,767 | 0 | 0 | 8,767 |
| INSURANCE EXPENSE | 7,284 | 0 | 0 | 7,284 |
| HEALTH INSURANCE | 21,630 | 0 | 0 | 21,630 |
| WORKMAN'S COMPENSATION | 9,369 | 0 | 0 | 9,369 |
| LICENSES & PERMITS | 1,042 | 0 | 0 | 1,042 |
| MISCELLANEOUS | 13,778 | 0 | 0 | 13,778 |
| OFFICE SUPPLIES | 5,388 | 0 | 0 | 5,388 |
| POSTAGE & DELIVERY | 869 | 0 | 0 | 869 |
| PROFESSIONAL DEVELOPMENT | 7,634 | 0 | 0 | 7,634 |
| PUMP & WELL EXPENSES | 2,760 | 0 | 0 | 2,760 |
| RANCH SUPPLIES | 8,834 | 0 | 0 | 8,834 |
| REPAIRS & MAINTENANCE | 4,274 | 0 | 0 | 4,274 |
| SEEDS AND PLANT PURCHASE | 739 | 0 | 0 | 739 |
| SMALL TOOLS & EQUIPMENT | 360 | 0 | 0 | 360 |
| SCHOOL TOUR SNACKS | 2,934 | 0 | 0 | 2,934 |
| VOLUNTEER | 850 | 0 | 0 | 850 |
| SUPPLIES | 2,206 | 0 | 0 | 2,206 |
| TELEPHONE EXPENSES | 2,304 | 0 | 0 | 2,304 |
| UTILITIES | 18,035 | 0 | 0 | 18,035 |
| VETERINARY, BREEDING, MEDICINE | 4,499 | 0 | 4,499 | 0 |
| OTHER PORTFOLIO DEDUCTIONS | 20,330 | 20,330 | 20,330 | 0 |
| NON-DEDUCTIBLE EXPENSES | 41 | 0 | 0 | 0 |
| GRANT EXPENSE | 33,965 | 0 | 0 | 33,965 |
| DONATION | 2 | 2 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORIDINARY BUSINESS INCOME | 3,283 | 3,283 | 3,283 |
| ROYALTIES | 353 | 353 | 353 |
| OTHER PASSTHROUGH INVESTMENT INCOME | -14,426 | -14,426 | -14,426 |
| PASSTHROUGH UNRELATED BUSINESS INCOME | -1,273 | 0 | -1,273 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| INCOME TAX PAYABLE | 754 | 0 |
| OTHER PAYABLES | 6,690 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 31,331 | 31,331 | 31,331 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,107 | 2,107 | 2,107 | 0 |
| INCOME TAX | 10,117 | 10,117 | 10,117 | 0 |
| PAYROLL TAX | 15,171 | 0 | 0 | 15,171 |
| PROPERTY TAX | 2,986 | 0 | 0 | 2,986 |