| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,400 | 1,200 | 1,200 |
| Person Name | Explanation |
|---|---|
| FRANK HAGEN | |
| DON ROBBINS | |
| PADDY BARD | |
| KATHY HELVEY | |
| ROBIN NANSEL |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND IMPROVEMENTS - FENCE | 2006-07-31 | 7,040 | 3,091 | 150DB | 15.0000 | 415 | 415 | ||
| NEW FENCE | 2007-11-28 | 5,000 | 1,761 | 150DB | 15.0000 | 323 | 323 | ||
| LAND - 2,855 ACRES | 2003-08-06 | 719,460 | |||||||
| SPRING DEVELOPMENT | 2009-11-10 | 3,500 | 2,100 | 150DB | 15.0000 | 140 | 140 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 6492.703-VANGUARD HIGH YIELD CORPORA | 31,589 | 34,104 |
| 35000-CITIGROUP INC | ||
| 25000-BANK OF AMERICA CORP | 26,202 | 26,648 |
| 2823.071-OPPENHEIMER INTERNATIONAL B | 18,404 | 18,576 |
| 1775.743-TEMPLETON GLOBAL BOND | 23,500 | 23,688 |
| 1345.894-VANGUARD INFLATION PROTECTE | 20,000 | 19,556 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 101-PROCTER & GAMBLE COMPANY | 5,647 | 6,857 |
| 70-ABBOTT LABORATORIES | 3,995 | 4,585 |
| 67-TARGET CORPORATION | 2,970 | 3,964 |
| 86-EXXON MOBIL CORPORATION | 5,141 | 7,443 |
| 111-MERCK & CO INC | ||
| 147-U S BANCORP DEL | 4,040 | 4,695 |
| 93-DISNEY WALT CO HOLDINGS | 2,572 | 4,630 |
| 1218.17-EATON VANCE TAX-MANAGED EMER | 57,000 | 59,179 |
| 123-JOHNSON CONTROLS INC | 4,688 | 3,772 |
| 126-WASTE MANAGEMENT INC | ||
| 225-JP MORGAN CHASE & COMPANY | 8,278 | 9,893 |
| 156-INTEL CORPORATION | 3,959 | 3,217 |
| 182-CITIGROUP INC | 7,369 | 7,200 |
| 1422.129-T ROWE PRICE MID CAP VALUE | 33,321 | 34,188 |
| 175-ORACLE CORPORATION | 2,885 | 5,831 |
| 182.159-VANGUARD 500 INDEX FUND | ||
| 203-GENERAL ELECTRIC COMPANY | 3,988 | 4,261 |
| 17-APPLE COMPUTER INC | 1,832 | 9,047 |
| 33-INTERNATIONAL BUSINESS MACHINES C | 4,491 | 6,321 |
| 251-EMC CORPORATION | 3,168 | 6,350 |
| 284-CISCO SYSTEMS INC | 6,143 | 5,580 |
| 31-TIFFANY & CO | ||
| 400-IPATH DJ - UBS COMMODITY INDEX T | 19,996 | 16,540 |
| 41-AIR PRODUCTS & CHEMICALS | ||
| 5-GOOGLE INC | ||
| 55-BHP BILLITON LIMITED ADR | ||
| 56-DEERE & COMPANY | 4,469 | 4,840 |
| 33-COSTCO WHOLESALE CORPORATION | 1,756 | 3,258 |
| 57-METLIFE INC | ||
| 59-PHILIP MORRIS INTERNATIONAL | 3,795 | 4,935 |
| 60-BERKSHIRE HATHAWAY INC - CL B | 4,612 | 5,382 |
| 61-CONOCOPHILLIPS | ||
| 75-MCDONALDS CORPORATION | 5,115 | 6,616 |
| 57-CATERPILLAR INC | 2,773 | 5,108 |
| 69-CHEVRON CORP | 5,480 | 7,462 |
| 69-JOHNSON & JOHNSON | ||
| 131-UNITEDHEALTH GROUP INC | 6,978 | 7,105 |
| 808.982-LKCM SMALL CAP EQ INSTITUTI | 15,552 | 18,356 |
| 72-NEXTERA ENERGY INC | 3,573 | 4,982 |
| 74-PEPSICO INC | 3,555 | 5,064 |
| 75-ILLINOIS TOOL WORKS INC | 3,241 | 4,561 |
| 76-DU PONT EI DE NEMOURS & COMPANY | 3,686 | 3,418 |
| 77-NORTHERN TRUST CORPORATION | 3,470 | 3,862 |
| 78-TEVA PHARMACEUTICAL INDUSTRIES | 3,938 | 2,913 |
| 84-QUALCOMM INC | 3,363 | 5,196 |
| 584.105-HARBOR INTERNATIONAL FUND | 30,416 | 36,285 |
| 91-PEABODY ENERGY CORPORATION | ||
| 91-SCHLUMBERGER LIMITED | 6,466 | 6,306 |
| 158-EXELON CORPORATION | 6,884 | 4,699 |
| 96-KRAFT FOODS INC | ||
| 96-VERIZON COMMUNICATIONS | ||
| 469.67-AMERICAN EUROPACIFIC GROWTH | 18,179 | 19,327 |
| 97-EMERSON ELECTRIC COMPANY | 4,216 | 5,137 |
| 39-APACHE CORPORATION | 3,486 | 3,062 |
| 646.488-OPPENHEIMER DEVELOPING MARKE | 22,000 | 22,550 |
| 119-BAKER HUGHES INC | 5,420 | 4,861 |
| 92-BB&T CORPORATION | 2,862 | 2,678 |
| 59-CELGENE CORP | 4,884 | 4,630 |
| 594-FORD MOTOR COMPANY | 5,644 | 7,692 |
| 34-GILEAD SCIENCES INC | 1,725 | 2,497 |
| 470-HUNTINGTON BANCSHARES INC | 2,825 | 3,003 |
| 54-MCKESSON CORPORATION | 4,748 | 5,236 |
| 112-MICROSOFT CORPORATION | 3,316 | 2,991 |
| 148-MONDELEZ INTERNATIONAL INC | 3,127 | 3,767 |
| 55-BHP BILLITON LIMITED ADR | 3,497 | 4,313 |
| 82-ROCHE HOLDINGS LTD SPONS ADR | 4,160 | 4,121 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FENCES | 15,540 | 7,831 | 7,709 | 15,540 |
| LAND | 719,460 | 719,460 | 541,185 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MINERALS | 18,750 | 18,750 | 18,750 |
| INCOME RECEIVABLE | 235 | 1,725 | 1,725 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MONTANA RANCH LAND | ||||
| INSURANCE | 1,034 | 1,034 | ||
| REAL ESTATE TAXES | 2,706 | 2,706 | ||
| EXPENSES | ||||
| BANK CHARGES | 176 | 176 | ||
| DIRECTORS LIABILITY INSURANCE | 1,138 | 1,138 | ||
| OFFICE & POSTAGE | 589 | 589 | ||
| EXPENSE REIMBURSEMENT | 2,222 | 444 | 1,778 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT | 5,866 | 5,866 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2011 EXCISE TAX | 286 | |||
| ANNUAL STATE LICENSE FEE | 25 | 13 | 12 | |
| FOREIGN TAXES | 17 | 17 |