| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,366 | 2,366 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 2012-04-01 | 8,789 | 1,025 | 15.0000 | 586 | 586 | 1,611 |
| 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-YCANYON | 2012-02-28 | 1,271,020 | |||||||
| LAND-YCANYON | 2013-01-01 | 90,886 | |||||||
| LAND-SUMMERS RANCH | 2013-06-19 | 700,364 | |||||||
| WATER PIPELINE IMPROV-YCANYON | 2013-01-01 | 11,827 | 591 | S/L | 20.0000 | 591 | 591 | ||
| BLDG IMPROV-YCANYON | 2013-01-01 | 3,733 | 149 | S/L | 25.0000 | 149 | 149 | ||
| RED CONE-FENCING | 2013-01-30 | 33,823 | 3,100 | S/L | 10.0000 | 3,382 | 3,382 | ||
| PIPELINE IMPROV-RED CONE | 2013-01-30 | 8,245 | 378 | S/L | 20.0000 | 412 | 412 | ||
| LAND-RED CONE RANCH | 2013-01-30 | 3,505,000 | |||||||
| PIPELINE IMPROV-RED CONE 1ST 2013 | 2013-03-31 | 65,447 | 2,454 | S/L | 20.0000 | 3,273 | 3,273 | ||
| PIPELINE IMPROV-RED CONE- 2ND 2013 | 2013-06-30 | 23,562 | 589 | S/L | 20.0000 | 1,178 | 1,178 | ||
| PIPELINE IMPROV-RED CONE 3RD 2013 | 2013-09-30 | 43,631 | 545 | S/L | 20.0000 | 2,182 | 2,182 | ||
| PIPELINE IMPROV-RED CONE-4TH 2013 | 2013-12-31 | 47,307 | S/L | 20.0000 | 2,365 | 2,365 | |||
| DRINKERS-RED CONE | 2013-11-19 | 12,500 | 52 | S/L | 20.0000 | 625 | 625 | ||
| FENCING-RED CONE | 2013-03-31 | 20,675 | 1,551 | S/L | 10.0000 | 2,068 | 2,068 | ||
| FENCING RED CONE | 2013-06-30 | 58,187 | 2,909 | S/L | 10.0000 | 5,819 | 5,819 | ||
| FENCING-RED CONE | 2013-09-30 | 9,472 | 237 | S/L | 10.0000 | 947 | 947 | ||
| FENCING-RED CONE | 2013-12-31 | 24,487 | S/L | 10.0000 | 2,449 | 2,449 | |||
| CORRAL IMPROV-RED CONE | 2013-12-19 | 9,854 | S/L | 20.0000 | 493 | 493 | |||
| EGGNORE CABIN/IMPROV-RED CONE | 2013-12-31 | 71,007 | S/L | 25.0000 | 2,840 | 2,840 | |||
| PIPELINE IMPROV-RED CONE 1ST 2014 | 2014-03-31 | 121,092 | S/L | 20.0000 | 4,541 | 4,541 | |||
| PIPELINE IMPROV-RED CONE 2ND QUARTER | 2014-06-11 | 1,444 | S/L | 20.0000 | 42 | 42 | |||
| PIPELINE IMPROV-RED CONE 3RD 2014 | 2014-09-30 | 4,442 | S/L | 20.0000 | 56 | 56 | |||
| RED CONE FENCING | 2014-04-15 | 21,797 | S/L | 10.0000 | 1,635 | 1,635 | |||
| CORRAL IMPROV-RED CONE | 2014-04-14 | 2,383 | S/L | 20.0000 | 89 | 89 | |||
| CORRAL IMPROV-RED CONE | 2014-07-25 | 1,725 | S/L | 20.0000 | 36 | 36 | |||
| BUILD IMPROV-RED CONE | 2014-03-31 | 20,137 | S/L | 25.0000 | 604 | 604 | |||
| WATER SOFTENER | 2014-04-24 | 2,256 | S/L | 25.0000 | 60 | 60 | |||
| APPLIANCES-Y CANYON | 2014-03-25 | 3,250 | S/L | 10.0000 | 244 | 244 | |||
| LAND-LITTLE RESERVOIR | 2014-08-28 | 955,858 | |||||||
| LAND-GENTRY | 2014-10-03 | 275,974 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FIXED ASSETS | 631,074 | 50,247 | 580,827 | |
| LAND | 6,799,102 | 6,799,102 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,793 | 2,793 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONTRACT LABOR | 19,710 | 19,710 | ||
| LICENCES & PERMITS | 3,835 | 3,835 | ||
| REPAIRS & MAINTENANCE | 5,773 | 5,773 | ||
| RESOURCE LEASE | 16,030 | 16,030 | ||
| UTILITIES | 1,309 | 1,309 | ||
| BANK SERVICE CHARGES | 65 | 65 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MANAGEMENT FEE-LAND | 87,000 | 87,000 | |
| CRP PAYMENTS | 32,606 | 32,606 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 7,584 | 3,912 | 3,672 |