| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES [OFFICE] | 6,105 | 0 | 0 | 0 |
| ACCOUNTING FEES [OFFICE] @ 50% | 3,053 | 0 | 3,052 |
| 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 | 4,503 | 150DB | 4.46 % | 413 | |||
| PONDS | 2005-09-01 | 6,327 | 2,212 | SL | 5.00 % | 316 | |||
| WATER WELL | 2005-09-01 | 9,425 | 5,807 | 150DB | 5.90 % | 556 | |||
| BARN | 2006-06-30 | 22,281 | 10,064 | 150DB | 4.46 % | 994 | |||
| SEEDING HERITAGE CENTER | 2006-11-30 | 7,482 | 2,618 | SL | 5.00 % | 374 | |||
| PLANNING - ARCHITECTS | 2006-11-30 | 30,012 | 6,546 | SL | 3.64 % | 1,091 | |||
| PONDS | 2006-11-09 | 1,167 | 348 | SL | 20.0000 | 58 | |||
| WATER WELLS/DRAINAGE | 2006-07-01 | 8,633 | 3,718 | SL | 5.00 % | 432 | |||
| PONDS | 2005-12-31 | 7,132 | 2,499 | SL | 5.00 % | 357 | |||
| POND | 2006-03-20 | 245 | 84 | SL | 5.00 % | 12 | |||
| IMPROVEMENTS | 2006-08-31 | 8,914 | 3,860 | 150DB | 4.46 % | 398 | |||
| FENCES | 2006-09-19 | 850 | 369 | 150DB | 4.46 % | 38 | |||
| FENCES | 2006-07-01 | 7,850 | 3,399 | 150DB | 4.46 % | 350 | |||
| FURNITURE | 2007-09-10 | 3,528 | 3,276 | SL | 7.14 % | 252 | |||
| FRAMING - CONFERENCE ROOM | 2007-10-27 | 1,142 | 1,060 | SL | 7.14 % | 82 | |||
| FRAMING - BLUEBONNETS | 2007-10-27 | 1,514 | 1,404 | SL | 7.14 % | 110 | |||
| PONDS | 2007-02-12 | 1,256 | 409 | SL | 5.00 % | 63 | |||
| WATER WELL | 2007-03-22 | 10,932 | 5,447 | 150DB | 5.90 % | 645 | |||
| LANDSCAPING | 2007-05-29 | 2,850 | 2,645 | SL | 7.14 % | 205 | |||
| HANGARS | 2007-10-30 | 16,068 | 2,558 | SL | 2.56 % | 412 | |||
| FENCING | 2007-06-30 | 85,753 | 79,631 | SL | 7.14 % | 6,122 | |||
| CORRALS | 2007-10-30 | 500 | 462 | SL | 7.14 % | 38 | |||
| IMPROVEMENTS | 2007-10-10 | 22,946 | 9,944 | SL | 6.67 % | 1,530 | |||
| NEW BARN | 2007-10-30 | 14,840 | 4,823 | SL | 5.00 % | 742 | |||
| CONSERVATION DEVELOPMENT | 2007-01-23 | 4,419 | 1,917 | SL | 6.67 % | 295 | |||
| GREENHOUSE | 2007-03-13 | 7,002 | 2,275 | SL | 5.00 % | 350 | |||
| RANCH IMPROVEMENTS | 2007-02-22 | 1,610 | 696 | SL | 6.67 % | 107 | |||
| CORRALS | 2007-12-12 | 4,208 | 3,906 | SL | 7.14 % | 302 | |||
| HOUSE | 2008-06-30 | 234,235 | 47,199 | SL | 3.64 % | 8,517 | |||
| GRAVEL ROAD | 2008-01-30 | 5,200 | 2,053 | SL | 15.0000 | 347 | |||
| WATER WELL | 2008-02-27 | 7,050 | 2,742 | SL | 15.0000 | 470 | |||
| CATTLE GUARD | 2008-03-31 | 1,566 | 598 | SL | 15.0000 | 104 | |||
| T-POSTS | 2008-05-01 | 720 | 272 | SL | 15.0000 | 48 | |||
| WOOD STOVE | 2008-09-10 | 2,000 | 1,525 | SL | 7.0000 | 286 | |||
| RANCH HOUSE | 2008-11-30 | 7,326 | 1,363 | SL | 3.64 % | 266 | |||
| KUBOTA MOWER & STIHL TRIM | 2009-09-10 | 8,359 | 8,110 | SL | 14.28 % | 249 | |||
| GRAZING ENCLOSURE | 2009-08-04 | 700 | 207 | SL | 15.0000 | 47 | |||
| RANCH HOUSE | 2009-06-30 | 295,147 | 48,742 | SL | 3.64 % | 10,732 | |||
| FENCING | 2009-06-30 | 171,880 | 51,580 | SL | 6.67 % | 11,464 | |||
| WATER TANKS & STORAGE | 2009-06-30 | 275,411 | 82,651 | SL | 6.67 % | 18,370 | |||
| FENCING | 2010-06-30 | 57,374 | 13,392 | SL | 6.67 % | 3,827 | |||
| RANCH HOUSE | 2010-06-30 | 2,929 | 376 | SL | 3.64 % | 106 | |||
| IMPROVEMENTS | 2011-09-30 | 21,578 | 3,597 | SL | 6.67 % | 1,439 | |||
| IMPROVEMENTS | 2011-06-30 | 256,660 | 42,785 | SL | 6.67 % | 17,119 | |||
| COLUMBIA STREET HOUSE | 2011-01-10 | 248,280 | 26,707 | SL | 3.64 % | 9,027 | |||
| ROBERT WHITE WELL SERVICE | 2011-10-14 | 4,971 | 745 | SL | 15.0000 | 331 | |||
| IMPROVEMENTS | 2012-06-30 | 9,290 | 929 | SL | 6.67 % | 620 | |||
| IMPROVEMENTS | 2012-06-30 | 3,104 | 310 | SL | 6.67 % | 207 | |||
| IMPROVEMENTS | 2012-06-30 | 8,890 | 889 | SL | 6.67 % | 593 | |||
| PAVILLION COSTS 2012 | 2012-09-30 | 104,438 | 3,460 | SL | 2.56 % | 2,678 | |||
| IMPROVEMENTS | 2012-06-30 | 49,592 | 4,959 | SL | 6.67 % | 3,308 | |||
| 2012 FORD F35A TRUCK | 2012-02-16 | 40,531 | 16,212 | SL | 20.00 % | 8,106 | |||
| 2008 CHEVROLET PICKUP | 2013-01-01 | 38,300 | 37,205 | SL | 14.29 % | 1,095 | |||
| 2010 CHEVROLET TRUCK | 2013-01-01 | 35,317 | 15,767 | SL | 7.0000 | 5,045 | |||
| KUBOTA CANOPY | 2013-01-01 | 426 | 422 | SL | 14.29 % | 4 | |||
| TRACTOR & LOADER | 2013-01-01 | 37,350 | 29,348 | SL | 7.0000 | 5,336 | |||
| 2010 POLARIS [MULE] | 2013-01-01 | 13,184 | 6,357 | SL | 7.0000 | 1,883 | |||
| MOWER | 2013-01-01 | 7,097 | 1,141 | SL | 7.0000 | 1,014 | |||
| RISING PLATE METER | 2013-01-01 | 778 | 111 | SL | 7.0000 | 111 | |||
| PORTABLE CORRALS | 2013-01-01 | 9,439 | 1,348 | SL | 7.0000 | 1,348 | |||
| USED PATIO FURNITURE | 2013-03-20 | 1,300 | 93 | SL | 14.29 % | 186 | |||
| KUBOTA TRACTOR - MIMMS | 2013-03-05 | 28,000 | 1,999 | SL | 14.29 % | 4,001 | |||
| KUBOTA TRACTOR LOADER | 2013-04-08 | 17,000 | 1,214 | SL | 14.29 % | 2,429 | |||
| IMPROVEMENTS 2013 | 2013-06-30 | 16,265 | 542 | SL | 6.67 % | 1,085 | |||
| IMPROVEMENTS 2013 | 2013-06-30 | 264,759 | 8,816 | SL | 6.67 % | 17,659 | |||
| IMPROVEMENTS 2013 | 2013-06-30 | 32,342 | 1,077 | SL | 6.67 % | 2,157 | |||
| PAVILLION COSTS 2013 | 2013-06-30 | 1,186,082 | 16,498 | SL | 2.56 % | 30,411 | |||
| BOB'S CUSTOM HOMES | 2013-11-05 | 55,000 | 250 | SL | 3.64 % | 2,000 | |||
| IMPROVEMENTS 2013 | 2013-06-30 | 96,793 | 3,223 | SL | 6.67 % | 6,456 | |||
| COLUMBIA STREET HOUSE | 2013-06-30 | 3,568 | 255 | SL | 14.29 % | 510 | |||
| F150 FORD TRUCK | 2013-03-14 | 29,499 | 2,950 | SL | 20.00 % | 5,900 | |||
| IMPROVEMENTS 2014 | 2014-06-30 | 13,824 | SL | 15.0000 | 461 | ||||
| 2014 FORD PICKUP | 2014-02-10 | 42,541 | SL | 10.00 % | 4,254 | ||||
| IMPROVEMENTS 2014 | 2014-06-30 | 99,470 | SL | 15.0000 | 3,316 | ||||
| IMPROVEMENTS 2014 | 2014-06-30 | 18,480 | SL | 15.0000 | 616 | ||||
| PAVILLION COSTS 2014 | 2014-06-30 | 1,073,596 | SL | 39.0000 | 13,764 | ||||
| IMPROVEMENTS 2014 | 2014-06-30 | 41,893 | SL | 15.0000 | 1,396 | ||||
| RANCH HOUSE - IMPROVEMENT | 2014-06-30 | 197,472 | SL | 27.5000 | 3,590 | ||||
| IMPROVEMENTS 2014 | 2014-06-30 | 2,945 | SL | 15.0000 | 98 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 273,699 | 164,975 | 108,724 | |
| Furniture and Fixtures | 134,119 | 124,699 | 9,420 | |
| Machinery and Equipment | 200,927 | 170,766 | 30,161 | |
| Buildings | 3,074,997 | 230,843 | 2,844,154 | |
| Improvements | 2,153,609 | 602,696 | 1,550,913 | |
| Land | 36,733,746 | 36,733,746 | ||
| Miscellaneous | 48,335 | 3,990 | 44,345 | 41,321,463 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES [OFFICE] | 19,414 | 0 | 0 | 0 |
| LEGAL FEES [OFFICE] @ 50% | 9,707 | 0 | 9,707 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING [OVERHEAD] | 2,243 | 2,243 | ||
| CONTRIBUTIONS [OVERHEAD] | 500 | 500 | ||
| DUES AND SUBSCRIPTIONS [OVERHEAD] | 790 | 790 | ||
| EDUCATIONAL SUPPLIES [OUTREACH] | 9,000 | 9,000 | ||
| EVENTS/SPONSORSHIPS [OUTREACH] | 116,046 | 116,046 | ||
| FUEL [OVERHEAD] | 11,772 | 11,772 | ||
| HEALTH BENEFITS [OVERHEAD] | 7,200 | 7,200 | ||
| INSURANCE - W/C [OVERHEAD] | 2,345 | 2,345 | ||
| INSURANCE [OFFICE] | 78,300 | |||
| INSURANCE [OVERHEAD] | 15,445 | 15,445 | ||
| INTERNET [OFFICE] | 1,331 | |||
| LABOR - PAYROLL TAXES [OVERHEAD] | 6,584 | 6,584 | ||
| LABOR - SALARIES [OVERHEAD] | 78,600 | 78,600 | ||
| LICENSE AND PERMITS [OVERHEAD] | 365 | 365 | ||
| MEALS & ENTERTAINMENT [OFFICE] | 16,524 | |||
| MEALS & ENTERTAINMENT [OVERHEAD] | 2,883 | 2,883 | ||
| MISCELLANEOUS [OFFICE] | 5,051 | |||
| MISCELLANEOUS [OVERHEAD] | 2,491 | 2,491 | ||
| OFFICE SUPPLIES [OFFICE] | 10,584 | |||
| OFFICE SUPPLIES [OVERHEAD] | 255 | 255 | ||
| ORGANIC CERTIFICATION FEE [OVERHEAD] | 3,121 | 3,121 | ||
| PARKING [OFFICE] | 1,407 | |||
| PAYROLL CONTRACTOR PAYMENTS [OFFICE] | 550 | |||
| POSTAGE AND DELIVERY [OFFICE] | 787 | |||
| RANCH COSTS - EXHIBIT A | 391,934 | 391,934 | ||
| Rental Expenses | 10,437 | 5,219 | 5,218 | |
| REPAIRS [OUTREACH] | 26,906 | 26,906 | ||
| TELEPHONE [OFFICE] | 9,256 | |||
| TELEPHONE [OVERHEAD] | 814 | 814 | ||
| TRACTOR EXPENSES [OVERHEAD] | 7,502 | 7,502 | ||
| TRAINING COURSES [OFFICE] | 2,360 | |||
| TRANSFER TO PEAKS & VALLEYS | 1,167 | 1,167 | ||
| TRAVEL [OVERHEAD] | 610 | 610 | ||
| UTILITIES [OFFICE] | 10,584 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUNTING LEASE | 17,040 | ||
| LEASE/WATER INCOME | 36,562 | ||
| MISCELLANEOUS INCOME | 185,895 | ||
| RANCH REVENUE - EXHIBIT A | 433,853 | ||
| REIMBURSED EXPENSES | 2,677 | ||
| ROYALTY PAYMENT | 1,851,171 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKERAGE FEES [OFFICE] | 31,806 | 31,806 | 0 | 0 |
| CONSULTING FEES [OFFICE] | 23,034 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME | 101,990 | |||
| PAYROLL TAXES - J. SAMFORD @ 4% | 1,003 | |||
| PAYROLL TAXES - M. BOOKHOUT @ 4% | 3,120 | |||
| PAYROLL TAXES [OFFICE] | 24,960 | |||
| PROPERTY TAXES | 34,024 | 34,024 |