| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,925 | 8,000 | 925 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| REFORESTATION | 2011-12-31 | 43,524 | 12,440 | 7.0000 | 12,440 | 24,880 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| RANCH BUILDING | 2010-04-28 | 42,530 | 3,407 | S/L | 39.0000 | 1,091 | |||
| RANCH LAND -- 715.63 AC | 2010-04-28 | 530,146 | |||||||
| WATER WELL | 2011-12-11 | 983 | 299 | S/L | 7.0000 | 140 | |||
| SMITH RANCH HOUSE | 2013-04-16 | 255,700 | 3,278 | S/L | 39.0000 | 6,557 | |||
| BARNS | 2013-04-16 | 75,000 | 3,750 | S/L | 10.0000 | 7,500 | |||
| FENCING & GATES | 2013-04-16 | 102,121 | 7,294 | S/L | 7.0000 | 14,589 | |||
| PONDS -- CONSV EXP | 2013-01-01 | 150,000 | 261 | 20.0000 | 1,750 | ||||
| J W SMITH LAND -- 432.197 AC | 2013-04-16 | 971,008 | |||||||
| FENCING & GATES | 2014-12-16 | 12,000 | S/L | 7.0000 | 214 | ||||
| BREVARD TRACT LAND | 2014-12-16 | 108,613 | |||||||
| PONDS - BREVARD TRACT | 2014-12-16 | 5,000 | 20.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ED JONES - KINDER MORGAN | 2014-12 | PURCHASE | 2014-12 | 37 | 37 | |||||
| ED JONES - FT CAP STRGTH SER 18 | 2013-01 | PURCHASE | 2014-11 | 23,359 | 17,057 | 6,302 | ||||
| ED JONES - BEAM INC | 2010-04 | PURCHASE | 2014-05 | 18,788 | 8,630 | 10,158 | ||||
| ED JONES - KINDER MORGAN/KMP | 2014-01 | PURCHASE | 2014-12 | 38,255 | 38,611 | -356 | ||||
| FCC (H D VEST) -- S/T | 2014-01 | PURCHASE | 2014-12 | 191,249 | 204,699 | -13,450 | ||||
| FCC (H D VEST) -- S/T | 2014-01 | PURCHASE | 2014-05 | 1,927 | 1,813 | 114 | ||||
| FCC (H D VEST) -- L/T | 2013-01 | PURCHASE | 2014-12 | 380,294 | 344,944 | 35,350 | ||||
| FCC (H D VEST) -- L/T | 2013-01 | PURCHASE | 2014-12 | 561,075 | 542,790 | 18,285 | ||||
| FCC (H D VEST) -- L/T | 2013-01 | PURCHASE | 2014-12 | 61,004 | 89,112 | -28,108 | ||||
| FCC (H D VEST) -- L/T | 2012-07 | PURCHASE | 2014-04 | 7,882 | 15,134 | -7,252 | ||||
| LONG-TERM GAIN/LOSS FROM PASS-THROUGH ENTITY | 496 | 496 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BCM 1999 B-A2 | 19,779 | 20,122 |
| BCM 1999 B-A3 | 31,925 | 36,105 |
| MORGAN STANLEY 6% STOXX NOTE | 50,000 | 50,965 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABS | 22,078 | 33,771 |
| ABBVIE INC | 27,611 | 49,089 |
| ALTRIA GROUP | 12,424 | 24,635 |
| AMERICAN ELECTRIC POWER | 48,329 | 42,543 |
| ANADARKO PETROLEUM | 35,073 | 61,875 |
| APPLE INC | 39,986 | 50,223 |
| APPLIED MATERIALS | 15,873 | 28,673 |
| AT&T | 51,597 | 52,928 |
| BEAM INC | ||
| BERKSHIRE HATHAWAY | 27,034 | 45,045 |
| BOARDWALK PIPELINE PTR LP | ||
| BRISTOL-MYERS | 38,075 | 64,933 |
| CATERPILLAR | 39,848 | 45,765 |
| CHEVRONTEXACO | 120,386 | 140,225 |
| COCA COLA | 34,052 | 42,220 |
| COLUMBIA PPTY TRUST INC | ||
| CONOCOPHILLIPS | 56,379 | 69,060 |
| CVS CORP | 9,729 | 12,039 |
| DNP SELECT INCOME | 18,243 | 21,126 |
| EMC CORP | 11,723 | 14,870 |
| ENERGY TRANSFER PARTNERS | 16,204 | 32,500 |
| ENTERPRISE PROD PTRS LP | 11,035 | 43,705 |
| EXXONMOBIL | 71,541 | 87,859 |
| FORD MOTOR CO | 32,220 | 38,750 |
| FORTUNE BRANDS HOME & SEC INC | 2,400 | 10,186 |
| GENERAL ELECTRIC | 29,929 | 40,944 |
| INTEL | 22,436 | 36,319 |
| JP MORGAN CHASE | 40,853 | 62,587 |
| I SHARES SILVER TRUST | 10,565 | 7,530 |
| KRAFT FOODS GROUP | 24,565 | 31,330 |
| KINDER MORGAN INC | 15,718 | 35,287 |
| MARKWEST ENERGY PTRS | 31,524 | 67,190 |
| MEDTRONIC INC | 9,999 | 15,882 |
| MICROSOFT | 14,317 | 22,805 |
| MONDELEZ INTL (KRAFT SPINOFF) | 11,101 | 18,170 |
| ORACLE | 46,257 | 81,570 |
| PAYCHEX | 7,974 | 11,542 |
| PEPSICO | 25,044 | 33,154 |
| PIEDMONT OFFICE REALTY | 47,508 | 56,520 |
| PROCTOR & GAMBLE | 55,028 | 78,702 |
| ROYAL DUTCH SHELL PLC | 54,700 | 56,951 |
| SOUTHERN CO | 34,810 | 49,110 |
| SPDR DOW JONES | 10,305 | 16,009 |
| SPDR UTILITIES SELECT | 24,987 | 33,762 |
| SPDR GOLD TR GOLD SH | 26,805 | 22,716 |
| TRANSOCEAN LTD ZUG | 17,457 | 5,499 |
| UNITEDHEALTH GROUP | 22,147 | 50,557 |
| VODAFONE | 25,132 | 28,888 |
| WALMART | 22,204 | 34,352 |
| WASH MUTUTAL HOLDINGS | 40 | 16 |
| WELLS FARGO | 15,398 | 26,909 |
| ZIMMER HOLDINGS | 17,997 | 34,026 |
| ALLSTATE 6.75% - PREFERRED | 121,878 | 124,644 |
| ALLSTATE 6.625% - PREFERRED | 50,000 | 53,620 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BANK OF THE WEST | AT COST | 250,007 | 271,160 |
| BARCLAYS BANK 10-27-14 | AT COST | ||
| BARCLAYS BANK 1-27-15 | AT COST | 145,770 | 150,915 |
| BARCLAYS BANK 9-28-15 | AT COST | ||
| HARRIS BANK 8-31-16 | AT COST | 250,007 | 259,400 |
| HSBC BANK 1-29-16 AY63 | AT COST | 54,076 | 49,080 |
| HSBC BANK 9-29-16 GER6 | AT COST | ||
| HSBC BANK 1-29-16 AY89 | AT COST | ||
| HSBC BANK 11-25-20 GH6 | AT COST | 50,970 | 49,450 |
| JP MORGAN CHASE BANK 10-31-18 | AT COST | 102,721 | 109,430 |
| JP MORGAN CHASE BANK 1-30-19 | AT COST | 153,509 | 134,070 |
| UNION BANK 7-5-17 | AT COST | 112,041 | 115,170 |
| UNION BANK 2-2-18 | AT COST | 111,500 | 119,950 |
| UNION BANK 10-28-16 | AT COST | 54,686 | 49,380 |
| WELLS FARGO BANK 3-9-15 | AT COST | ||
| WELLS FARGO BANK 6-7-17 | AT COST | 108,954 | 127,500 |
| WEST BANK | AT COST | 262,206 | 269,550 |
| KINDER MORGAN PARTNERS | AT COST | ||
| JACKSON NATL -- PERSPECTIVE II | AT COST | 1,097,064 | 1,086,638 |
| NATIONWIDE -- DESTINATION | AT COST | 876,037 | 975,938 |
| INVESCO TAX FREE INTER A3 | AT COST | 92,405 | 95,355 |
| INVESCO SELECT REAL ESTATE/A | AT COST | 80,740 | 82,944 |
| AM FUNDS AMCAP/A | AT COST | 23,852 | 26,096 |
| AM FUNDS - HIGH INCOME/A | AT COST | 29,456 | 27,938 |
| AM FUNDS - MUTUAL/A | AT COST | 16,417 | 18,321 |
| AM FUNDS - WASHINGTON/A | AT COST | 16,735 | 18,240 |
| AM FUNDS - CAPITAL INCOME BLDR/A | AT COST | 29,672 | 34,653 |
| AM FUNDS - GROWTH FD OF AMER/A | AT COST | 61,572 | 75,005 |
| AM FUNDS - NEW WORLD FUND/A | AT COST | 22,551 | 23,890 |
| AM FUNDS - NEW PERSPECTIVE FD/A | AT COST | 51,789 | 57,891 |
| AM FUNDS - NEW ECONOMY/A | AT COST | 40,268 | 42,031 |
| AM FUNDS - SM WORLD/A | AT COST | 23,219 | 22,876 |
| AM FUNDS - CAPITAL WLD G&I FD/A | AT COST | 42,852 | 51,075 |
| AM FUNDS - CAPITAL WLD BOND FD/A | AT COST | 21,863 | 12,038 |
| AM FUNDS - EUROPACIFIC GR FD/A | AT COST | 31,596 | 36,972 |
| COLUMBIA MARISCO GL/A | AT COST | 11,076 | 10,529 |
| COLUMBIA TAX EXEMPT/A | AT COST | 106,244 | 108,044 |
| DWS CORE EQUITY/A | AT COST | 28,881 | 32,189 |
| DWS GLOBAL SM CAP/A | AT COST | 29,972 | 27,527 |
| DWS FLOATING RATE PLUS/A | AT COST | ||
| DWS MANAGED MUNI BD/A | AT COST | 78,789 | 76,848 |
| DWS RREEF GLOBAL INFR FD/A | AT COST | 153,245 | 199,742 |
| DWS STRATEGIC HY TAX FREE FD/A | AT COST | 56,325 | 49,502 |
| FRANKLIN INSURED TAX FREE A | AT COST | 567,288 | 493,092 |
| FRANKLIN INSURED TAX FREE C | AT COST | 37,208 | 72,445 |
| FRANKLIN FLR RATE DLY/A | AT COST | 132,131 | 127,706 |
| FRANKLIN FED INTERM TAX FREE/A | AT COST | 55,468 | 55,841 |
| FRANKLIN INC FUND/A | AT COST | 51,519 | 49,198 |
| HARTFORD CAPITAL APP FD/A | AT COST | 33,175 | 36,781 |
| HARTFORD FLOATING RATE FD/A | AT COST | 11,747 | 10,968 |
| MFS EMERGING MARKET FD/A | AT COST | 63,252 | 57,407 |
| MFS MODERATE ALLOC/A | AT COST | 10,349 | 10,783 |
| MFS DIVERSIFIED INC/A | AT COST | 26,955 | 28,124 |
| MFS UTILITIES/A | AT COST | 27,448 | 26,260 |
| MFS GROWTH/A | AT COST | 10,632 | 11,884 |
| MFS CONSV ALLOC/A | AT COST | 11,725 | 12,078 |
| OPPENHEIMER INTL BOND FD/A | AT COST | 44,883 | 42,783 |
| OPPENHEIMER EQ INC/C | AT COST | 28,613 | 27,192 |
| OPPENHEIMER INTL SMALL CO/C | AT COST | 10,633 | 13,330 |
| OPPENHEIMER CAP INC/C | AT COST | 10,486 | 10,862 |
| OPPNHMR SR FLOAT RATE/C | AT COST | 101,511 | 98,248 |
| OPPNHMR EQ INC/A | AT COST | 27,679 | 29,728 |
| OPPNHMR SR FLOAT RATE/A | AT COST | 44,204 | 42,729 |
| OPPNHMR INTL SM CO/A | AT COST | 50,393 | 53,358 |
| OPPNHMR STEELPATH ALPHA/A | AT COST | 100,067 | 98,462 |
| ALLIANZ CONVERTIBLE/A | AT COST | 28,035 | 25,926 |
| ALLIANZ RCM GLBL WATER/A | AT COST | 50,094 | 48,852 |
| ALLIANZ RCM GLBL SMCAP/A | AT COST | 25,000 | 23,940 |
| PUTNAM AMT FREE INS/A | AT COST | 354,544 | 244,535 |
| PUTNAM GLOBAL INCOME FD/A | AT COST | 217,358 | 222,409 |
| PUTNAM MULTI CAP GROWTH (NEW OPP) | AT COST | 69,005 | 77,430 |
| PUTNAM EQ INC/A | AT COST | 86,367 | 85,972 |
| PUTNAM FLOATING INC/A | AT COST | 149,502 | 144,697 |
| PUTNAM CAP SPECTRUM/A | AT COST | 63,059 | 67,832 |
| STATE FARM SM MID CAL EQUITY/A | AT COST | 19,453 | 18,229 |
| STATE FARM 500 INDEX FUND/A | AT COST | 69,788 | 100,749 |
| STATE FARM BOND FUND/A | AT COST | 100,060 | 101,246 |
| STATE FARM INTL INDEX FD/A | AT COST | 25,621 | 24,056 |
| TEMPLETON GLOBAL BOND FD/A | AT COST | 254,497 | 243,060 |
| TEMPLETON GLBL TTL RET/A | AT COST | 55,095 | 49,649 |
| ADT 980 DOW 10 5-12-2014 | AT COST | ||
| ADT 1073 HEALTH CARE 13-2 | AT COST | 50,802 | 63,381 |
| ADT 1014 BRAND FAV 7-2014 | AT COST | ||
| ADT 1256 BRAND FAV 14-3Q | AT COST | 100,071 | 105,883 |
| ADT 1092 HI 50 DIV 2013-4QTR | AT COST | 52,712 | 56,586 |
| ADT 1333 (AAM H150) 12/17 | AT COST | 30,004 | 30,422 |
| ADT 1077 HI 50 3RDQTR 2013 | AT COST | ||
| ADT 1124 PERONI GR 2014 | AT COST | 25,137 | 27,971 |
| ADT 1197 STR HI 50/Q50 | AT COST | 61,433 | 67,094 |
| ADT 327 INSURED TE MUNI SER 2 | AT COST | 449,201 | 460,818 |
| AAM BLUE CHIP 8-20-14 | AT COST | 100,429 | 102,357 |
| ADT 886 BLUE CHIP 2012-2Q | AT COST | ||
| ADT 900 AGRI BUS 2012-2Q | AT COST | ||
| ADT AGI BUS OPPTY 2014-2 | AT COST | 50,128 | 49,377 |
| ADT 1140 HIMCO GL DIV | AT COST | 76,736 | 78,187 |
| ADT 954 HARTFORD GL DIV 2012-4Q | AT COST | ||
| FT CAP STRENGTH SER 18 | AT COST | ||
| FT CAP STRENGTH SER 27 | AT COST | 23,550 | 22,820 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RANCH BUILDING | 42,530 | 4,498 | 38,032 | 38,032 |
| WATER WELL | 983 | 439 | 544 | 544 |
| REFORESTATION | 43,524 | 24,880 | 18,644 | 18,644 |
| SMITH RANCH HOUSE | 255,700 | 9,835 | 245,865 | 245,865 |
| FENCING & GATES | 102,121 | 21,883 | 80,238 | 11,786 |
| BARNS | 75,000 | 11,250 | 63,750 | 63,750 |
| FENCING & GATES -- BREVARD TRACT | 12,000 | 214 | 11,786 | 11,786 |
| RANCH LAND | 530,146 | 530,146 | 530,146 | |
| J W SMITH LAND | 971,008 | 971,008 | 971,008 | |
| BREVARD TRACT LAND | 108,613 | 108,613 | 108,613 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEY FEES | 12,000 | 3,000 | 3,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PONDS | 150,000 | 150,000 | 150,000 |
| PONDS - BREVARD TRACT | 5,000 | 5,000 | |
| LESS CONSV EXP | -261 | -2,010 | -2,271 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BOARDWALK K-1 NON DEDUCTIBLE | 1 | 1 | ||
| ENERGY TRSFR PTRS K-1 INVTMT | 117 | 117 | ||
| ENERGY TRSFR PTRS K-1 NON DED | 6 | 6 | ||
| ENERGY TRSFR PTRS K-1 SEC 123 | 38 | 38 | ||
| ENERGY TRSFR PTRS K-1 CASH CO | 2 | 2 | ||
| ENTERPRISE PP LP K-1 NON DEDU | 2 | 2 | ||
| ENTERPRISE PP LP K-1 SEC 1231 | 64 | 64 | ||
| INVESTMENT FEES - ED JONES | 72 | 72 | ||
| KINDER MORGAN LP K-1 INTNG DR | 193 | 193 | ||
| KINDER MORGAN LP K-1 INVESTMT | 19 | 19 | ||
| KINDER MORGAN LP K-1 NON DEDU | 1 | 1 | ||
| KINDER MORGAN LP K-1 SEC 1231 | 42 | 42 | ||
| MARKWEST LP K-1 NON DEDUCTBLE | 3 | 3 | ||
| MARKWEST LP K-1 SEC 1231 EXP | -1 | -1 | ||
| POST OFFICE BOX RENTAL | 60 | |||
| REPAIRS & MAINTENANCE - RANCH | 1,698 | |||
| ROYALTY OTHER DEDUCTIONS | 33,717 | 33,717 | ||
| ROYALTY SEVERANCE TAX | 16,763 | 16,763 | ||
| SAFE DEPOSIT BOX RENTAL | 180 | |||
| SUPPLIES | 7,224 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 532,072 | 532,072 | 532,072 |
| OTHER INCOME - CHEVRON USA | 514 | 514 | 514 |
| OTHER INCOME - SALE OF WATER | 8,353 | 8,353 | 8,353 |
| CHEVRON -- PRIOR YEAR INCOME | 2,000 | 2,000 | 2,000 |
| KINDER MORGAN LP K-1 ROYALTY | 23 | 23 | 23 |
| KINDER MORGAN LP K-1 ORD LOSS | -32 | -32 | -32 |
| MARKWEST LP K-1 ORD LOSS | -7,466 | -7,466 | -7,466 |
| BOARDWALK PIPELINE K-1 LOSS | -280 | -280 | -280 |
| ENERGY TRANSFER PTR K-1 LOSS | -296 | -296 | -296 |
| ENTPRISE PP LP K-1 ORD LOSS | -1,740 | -1,740 | -1,740 |
| JACKSON NATL LIFE INS 1099-R | 75,717 | 75,717 | 75,717 |
| NATIONWIDE LIFE INS CO 1099-M | 181,439 | 181,439 | 181,439 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES - RANCH | 3,596 | |||
| PROPERTY TAXES - ROYALTY | 5,807 | |||
| FOREIGN TAX - HD VEST | 1,074 | 1,074 | ||
| FOREIGN TAX - K. MORGAN K-1 | 1 | 1 |