| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 6,454 | 0 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| LONGHORN BULL | 2012-01-23 | 450 | 91 | 7.0000 | 59 | ||||
| REFORESTATION COSTS | 2010-01-01 | 2,980 | 298 | 91 | 10.0000 | 298 | |||
| RANCH HOUSE IMPROVEMENT | 1999-04-21 | 6,895 | 2,179 | 91 | 40.0000 | 172 | |||
| RANCH HOUSE IMPROVEMENT | 1996-01-15 | 1,280 | 480 | 91 | 40.0000 | 32 | |||
| RANCH HOUSE IMPROVEMENT | 1996-02-10 | 1,425 | 540 | 91 | 40.0000 | 36 | |||
| RANCH HOUSE IMPROVEMENT | 1996-01-16 | 985 | 375 | 91 | 40.0000 | 25 | |||
| RANCH HOUSE | 1995-12-29 | 54,920 | 20,595 | 91 | 40.0000 | 1,373 | |||
| REFORESTATION | 2004-04-28 | 6,300 | 1,260 | 91 | 10.0000 | 630 | |||
| REFORESTATION COSTS | 2002-04-18 | 4,800 | 1,623 | 91 | 10.0000 | 160 | |||
| REFORESTATION COSTS | 2002-02-05 | 18,608 | 6,956 | 91 | 10.0000 | 155 | |||
| EQUIPMENT | 2007-09-04 | 3,074 | 1,664 | 91 | 8.0000 | 384 | |||
| EQUIPMENT | 2007-04-25 | 479 | 280 | 91 | 8.0000 | 60 | |||
| SIDEWALK | 2007-04-11 | 2,160 | 684 | 91 | 15.0000 | 144 | |||
| FENCES & ROADWAY | 2007-05-02 | 16,594 | 5,162 | 91 | 15.0000 | 1,106 | |||
| TABLES | 2007-04-30 | 2,663 | 830 | 91 | 15.0000 | 178 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Royal Dutch Shell PLC ADR A | 9,922 | 10,549 |
| Proctor & Gamble | 9,901 | 10,455 |
| Pepsico Inc. | 9,884 | 9,991 |
| Johnson & Johnson | 9,914 | 10,725 |
| Emerson Electric Co | 9,885 | 9,586 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 222,506 | 117,897 | 104,609 | 104,609 |
| Land | 135,750 | 135,750 | 135,750 | |
| Improvements | 87,609 | 71,283 | 16,326 | 16,326 |
| Buildings | 254,534 | 29,307 | 225,227 | 225,227 |
| Machinery and Equipment | 33,053 | 31,368 | 1,685 | 1,685 |
| Furniture and Fixtures | 15,518 | 13,863 | 1,655 | 1,655 |
| Auto./Transportation Equip. | 3,800 | 3,800 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Rounding | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TREE REMOVAL EXPENSE | 2,890 | |||
| TIMBER SALE EXPENSES | 1,102 | |||
| TIMBER & LAND MANAGEMENT | 13,800 | |||
| TELEPHONE & UTILITIES | 4,333 | |||
| SUPPLIES | 391 | |||
| SAFETY DEPOSIT BOX | 100 | |||
| REPAIRS & MAINTENANCE | 2,652 | |||
| OPERATING EXPENSE | 500 | |||
| OFFICE EXPENSES | 225 | |||
| MEMORIAL EXPENSES | 165 | |||
| MEETING EXPENSE | 9,694 | |||
| INSURANCE | 4,455 | |||
| FEED & FERTILIZER | 391 | |||
| EMPLOYEE INSURANCE | 13,177 | |||
| DUES | 72 | |||
| DEER LICENSE FEES | 252 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TIMBER SALES | 10,033 | ||
| OIL & GAS ROYALTY INCOME | 32,644 | ||
| FOUNDATION USER FEES | 2,164 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 6,161 | |||
| PRODUCTONS TAXES - O & G | 827 | |||
| PAYROLL TAXES | 1,196 | |||
| FOREIGN INVESTMENT TAX | 79 | 79 | ||
| FEDERAL EXCISE TAX | 72 |