| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES [OFFICE] | 9,798 | 0 | 0 | 0 |
| ACCOUNTING FEES [OFFICE] @ 50% | 4,899 | 0 | 4,899 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS | 2005-09-01 | 9,247 | 4,090 | 68 | 4.46 % | 413 | |||
| PONDS | 2005-09-01 | 6,327 | 1,896 | 69 | 5.00 % | 316 | |||
| WATER WELL | 2005-09-01 | 9,425 | 5,250 | 66 | 5.91 % | 557 | |||
| BARN | 2006-06-30 | 22,281 | 9,056 | 68 | 4.52 % | 1,008 | |||
| CORRALS | 2006-05-19 | 4,272 | 4,042 | 57 | 4.46 % | 191 | |||
| FENCES LANDSCAPING-GRASS | 2006-10-31 | 112,560 | 94,471 | 57 | 4.46 % | 5,020 | |||
| SEEDING HERITAGE CENTER | 2006-11-30 | 7,482 | 2,244 | 69 | 5.00 % | 374 | |||
| PLANNING - ARCHITECTS | 2006-11-30 | 30,012 | 5,455 | 85 | 3.64 % | 1,091 | |||
| PONDS | 2006-11-09 | 1,167 | 290 | 91 | 20.0000 | 58 | |||
| WATER WELLS/DRAINAGE | 2006-07-01 | 8,633 | 3,286 | 69 | 5.00 % | 432 | |||
| PONDS | 2005-12-31 | 7,132 | 2,142 | 69 | 5.00 % | 357 | |||
| POND | 2006-03-20 | 245 | 72 | 69 | 5.00 % | 12 | |||
| IMPROVEMENTS | 2006-08-31 | 8,914 | 3,457 | 68 | 4.52 % | 403 | |||
| CORRALS | 2006-06-14 | 570 | 540 | 57 | 4.46 % | 30 | |||
| FENCES | 2006-09-19 | 850 | 331 | 68 | 4.52 % | 38 | |||
| TRAILERS | 2006-10-12 | 6,139 | 5,152 | 57 | 4.46 % | 274 | |||
| FENCES | 2006-07-01 | 7,850 | 3,044 | 68 | 4.52 % | 355 | |||
| FURNITURE | 2007-09-10 | 3,528 | 2,772 | 58 | 14.29 % | 504 | |||
| FRAMING - CONFERENCE ROOM | 2007-10-27 | 1,142 | 897 | 58 | 14.29 % | 163 | |||
| FRAMING - BLUEBONNETS | 2007-10-27 | 1,514 | 1,188 | 58 | 14.29 % | 216 | |||
| PONDS | 2007-02-12 | 1,256 | 346 | 69 | 5.00 % | 63 | |||
| WATER WELL | 2007-03-22 | 10,932 | 4,802 | 66 | 5.90 % | 645 | |||
| LANDSCAPING | 2007-05-29 | 2,850 | 2,238 | 58 | 14.29 % | 407 | |||
| HANGARS | 2007-10-30 | 16,068 | 2,146 | 87 | 2.56 % | 412 | |||
| FENCING | 2007-06-30 | 85,753 | 67,377 | 58 | 14.29 % | 12,254 | |||
| CORRALS | 2007-10-30 | 500 | 391 | 58 | 14.29 % | 71 | |||
| IMPROVEMENTS | 2007-10-10 | 22,946 | 8,414 | 67 | 6.67 % | 1,530 | |||
| NEW BARN | 2007-10-30 | 14,840 | 4,081 | 69 | 5.00 % | 742 | |||
| CONSERVATION DEVELOPMENT | 2007-01-23 | 4,419 | 1,622 | 67 | 6.67 % | 295 | |||
| GREENHOUSE | 2007-03-13 | 7,002 | 1,925 | 69 | 5.00 % | 350 | |||
| RANCH IMPROVEMENTS | 2007-02-22 | 1,610 | 589 | 67 | 6.67 % | 107 | |||
| CORRALS | 2007-12-12 | 4,208 | 3,305 | 58 | 14.29 % | 601 | |||
| HOUSE | 2008-06-30 | 234,235 | 38,682 | 85 | 3.64 % | 8,517 | |||
| GRAVEL ROAD | 2008-01-30 | 5,200 | 1,706 | 91 | 15.0000 | 347 | |||
| WATER WELL | 2008-02-27 | 7,050 | 2,272 | 91 | 15.0000 | 470 | |||
| CATTLE GUARD | 2008-03-31 | 1,566 | 494 | 91 | 15.0000 | 104 | |||
| T-POSTS | 2008-05-01 | 720 | 224 | 91 | 15.0000 | 48 | |||
| WOOD STOVE | 2008-09-10 | 2,000 | 1,239 | 91 | 7.0000 | 286 | |||
| RANCH HOUSE | 2008-11-30 | 7,326 | 1,097 | 85 | 3.64 % | 266 | |||
| KUBOTA MOWER & STIHL TRIM | 2009-09-10 | 8,359 | 6,915 | 58 | 14.29 % | 1,195 | |||
| GRAZING ENCLOSURE | 2009-08-04 | 700 | 160 | 91 | 15.0000 | 47 | |||
| CHEYENNE CAB HIGH TOPPER | 2009-10-16 | 1,351 | 1,117 | 54 | 20.00 % | 234 | |||
| RANCH HOUSE | 2009-06-30 | 295,147 | 38,010 | 85 | 3.64 % | 10,732 | |||
| FENCING | 2009-06-30 | 171,880 | 40,116 | 67 | 6.67 % | 11,464 | |||
| WATER TANKS & STORAGE | 2009-06-30 | 275,411 | 64,281 | 67 | 6.67 % | 18,370 | |||
| FENCING | 2010-06-30 | 57,374 | 9,565 | 67 | 6.67 % | 3,827 | |||
| RANCH HOUSE | 2010-06-30 | 2,929 | 270 | 85 | 3.64 % | 106 | |||
| IMPROVEMENTS | 2011-09-30 | 21,578 | 2,158 | 67 | 6.67 % | 1,439 | |||
| IMPROVEMENTS | 2011-06-30 | 256,660 | 25,666 | 67 | 6.67 % | 17,119 | |||
| COLUMBIA STREET HOUSE | 2011-01-10 | 248,280 | 17,680 | 85 | 3.64 % | 9,027 | |||
| ROBERT WHITE WELL SERVICE | 2011-10-14 | 4,971 | 414 | 91 | 15.0000 | 331 | |||
| IMPROVEMENTS | 2012-06-30 | 9,290 | 309 | 67 | 6.67 % | 620 | |||
| IMPROVEMENTS | 2012-06-30 | 3,104 | 103 | 67 | 6.67 % | 207 | |||
| IMPROVEMENTS | 2012-06-30 | 8,890 | 296 | 67 | 6.67 % | 593 | |||
| PAVILLION COSTS 2012 | 2012-09-30 | 104,438 | 782 | 87 | 2.56 % | 2,678 | |||
| IMPROVEMENTS | 2012-06-30 | 49,592 | 1,651 | 67 | 6.67 % | 3,308 | |||
| 2012 FORD F35A TRUCK | 2012-02-16 | 40,531 | 8,106 | 54 | 20.00 % | 8,106 | |||
| 2008 CHEVROLET PICKUP | 2013-01-01 | 38,300 | 34,470 | 58 | 7.14 % | 2,735 | |||
| 2010 CHEVROLET TRUCK | 2013-01-01 | 35,317 | 10,722 | 91 | 7.0000 | 5,045 | |||
| TRUCK BED | 2013-01-01 | 4,200 | 3,713 | 91 | 7.0000 | 487 | |||
| HAY BED/HYDRAULIC LIFT | 2013-01-01 | 5,180 | 4,579 | 91 | 7.0000 | 601 | |||
| KUBOTA CANOPY | 2013-01-01 | 426 | 392 | 58 | 7.14 % | 30 | |||
| TRACTOR & LOADER | 2013-01-01 | 37,350 | 24,012 | 91 | 7.0000 | 5,336 | |||
| 2010 POLARIS [MULE] | 2013-01-01 | 13,184 | 4,474 | 91 | 7.0000 | 1,883 | |||
| MOWER | 2013-01-01 | 7,097 | 127 | 91 | 7.0000 | 1,014 | |||
| RISING PLATE METER | 2013-01-01 | 778 | 91 | 7.0000 | 111 | ||||
| PORTABLE CORRALS | 2013-01-01 | 9,439 | 91 | 7.0000 | 1,348 | ||||
| USED PATIO FURNITURE | 2013-03-20 | 1,300 | 58 | 7.14 % | 93 | ||||
| KUBOTA TRACTOR - MIMMS | 2013-03-05 | 28,000 | 58 | 7.14 % | 1,999 | ||||
| KUBOTA TRACTOR LOADER | 2013-04-08 | 17,000 | 58 | 7.14 % | 1,214 | ||||
| IMPROVEMENTS 2013 | 2013-06-30 | 16,265 | 67 | 3.33 % | 542 | ||||
| IMPROVEMENTS 2013 | 2013-06-30 | 264,759 | 67 | 3.33 % | 8,816 | ||||
| IMPROVEMENTS 2013 | 2013-06-30 | 32,342 | 67 | 3.33 % | 1,077 | ||||
| PAVILLION COSTS 2013 | 2013-06-30 | 1,186,082 | 87 | 1.39 % | 16,498 | ||||
| BOB'S CUSTOM HOMES | 2013-11-05 | 55,000 | 85 | 0.46 % | 250 | ||||
| IMPROVEMENTS 2013 | 2013-06-30 | 96,793 | 67 | 3.33 % | 3,223 | ||||
| COLUMBIA STREET HOUSE | 2013-06-30 | 3,568 | 58 | 7.14 % | 255 | ||||
| F150 FORD TRUCK | 2013-03-14 | 29,499 | 54 | 10.00 % | 2,950 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 231,158 | 140,575 | 90,583 | |
| Furniture and Fixtures | 134,119 | 123,783 | 10,336 | |
| Machinery and Equipment | 200,927 | 155,739 | 45,188 | |
| Buildings | 1,803,929 | 149,009 | 1,654,920 | |
| Improvements | 1,976,997 | 493,843 | 1,483,154 | |
| Land | 36,217,199 | 36,217,199 | ||
| Miscellaneous | 48,335 | 3,990 | 44,345 | 39,545,725 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES [OFFICE] | 25,472 | 0 | 0 | 0 |
| LEGAL FEES [OFFICE] @ 50% | 12,736 | 0 | 12,736 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| due from dixon ranches, inc. | 5,323 | ||
| DUE FROM DIXON RANCHES, INC. | 1,384,976 | 5,323 |
| Description | Amount |
|---|---|
| DIXON RANCHES LIABILITIES IN EXCESS OF ASSETS | 2,446,367 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING [OVERHEAD] | 2,019 | 2,019 | ||
| CONTRIBUTIONS [OVERHEAD] | 500 | 500 | ||
| DUES AND SUBSCRIPTIONS [OVERHEAD] | 1,137 | 1,137 | ||
| EDUCATIONAL SUPPLIES [OUTREACH] | 8,150 | 8,150 | ||
| EVENTS/SPONSORSHIPS [OUTREACH] | 20,478 | 20,478 | ||
| FUEL [OVERHEAD] | 12,374 | 12,374 | ||
| HEALTH BENEFITS [OVERHEAD] | 7,200 | 7,200 | ||
| INSURANCE - W/C [OVERHEAD] | 2,428 | 2,428 | ||
| INSURANCE [OFFICE] | 67,361 | |||
| INSURANCE [OVERHEAD] | 14,313 | 14,313 | ||
| INTERNET [OFFICE] | 1,550 | |||
| LABOR - PAYROLL TAXES [OVERHEAD] | 6,896 | 6,896 | ||
| LABOR - SALARIES [OVERHEAD] | 78,600 | 78,600 | ||
| LICENSE AND PERMITS [OVERHEAD] | 384 | 384 | ||
| MEALS & ENTERTAINMENT [OFFICE] | 11,488 | |||
| MEALS & ENTERTAINMENT [OVERHEAD] | 1,881 | 1,881 | ||
| MISCELLANEOUS [OFFICE] | 2,975 | |||
| MISCELLANEOUS [OVERHEAD] | 1,104 | 1,104 | ||
| OFFICE SUPPLIES [OFFICE] | 7,197 | |||
| OFFICE SUPPLIES [OVERHEAD] | 424 | 424 | ||
| ORGANIC CERTIFICATION FEE [OVERHEAD] | 1,380 | 1,380 | ||
| PARKING [OFFICE] | 1,191 | |||
| PAYROLL CONTRACTOR PAYMENTS [OFFICE] | 650 | |||
| POSTAGE AND DELIVERY [OFFICE] | 1,448 | |||
| RANCH COSTS - EXHIBIT C | 415,417 | 415,417 | ||
| Rental Expenses | 10,120 | 5,060 | 5,060 | |
| REPAIRS [OFFICE] | 23 | |||
| REPAIRS [OUTREACH] | 22,791 | 22,791 | ||
| RESEARCH [OUTREACH] | 20,685 | 20,685 | ||
| ROUNDING | 2 | |||
| TELEPHONE [OFFICE] | 8,214 | |||
| TELEPHONE [OVERHEAD] | 2,609 | 2,609 | ||
| TRACTOR EXPENSES [OVERHEAD] | 17,257 | 17,257 | ||
| TRAINING COURSES [OFFICE] | 8,849 | |||
| TRANSFER TO PEAKS & VALLEYS | 667 | |||
| TRAVEL [OVERHEAD] | 592 | 592 | ||
| UTILITIES [OFFICE] | 10,343 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUNTING LEASE | 14,000 | ||
| LEASE/WATER INCOME | 381,812 | ||
| MISCELLANEOUS INCOME | 99,443 | ||
| RANCH REVENUE - EXHIBIT | 223,657 | ||
| ROYALTY PAYMENT | 1,955,231 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TAX LIABILITY ACCOUNT | -1,944 | -1,976 |
| TAX LIABILITY ACCOUNT - SUTA | 2,070 | -1,069 |
| DUE TO DIXON RANCHES | 1,061 | 1,061 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKERAGE FEES [OFFICE] | 28,383 | 28,383 | 0 | 0 |
| CONSULTING FEES [OFFICE] | 22,349 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME | 32,368 | |||
| PAYROLL TAXES - J. SAMFORD @ 4% | 1,629 | |||
| PAYROLL TAXES - M. BOOKHOUT @ 4% | 2,665 | |||
| PAYROLL TAXES [OFFICE] | 16,372 | |||
| PROPERTY TAXES | 9,604 | 9,604 |