| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,520 | 2,520 |
| 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 | 1,611 | 15.0000 | 586 | 586 | 2,197 |
| 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 | 1,183 | S/L | 20.0000 | 591 | 591 | ||
| BLDG IMPROV-YCANYON | 2013-01-01 | 3,733 | 299 | S/L | 25.0000 | 149 | 149 | ||
| RED CONE-FENCING | 2013-01-30 | 33,823 | 6,483 | S/L | 10.0000 | 3,382 | 3,382 | ||
| PIPELINE IMPROV-RED CONE | 2013-01-30 | 8,245 | 790 | 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 | 5,727 | S/L | 20.0000 | 3,272 | 3,272 | ||
| PIPELINE IMPROV-RED CONE- 2ND 2013 | 2013-06-30 | 23,562 | 1,767 | S/L | 20.0000 | 1,178 | 1,178 | ||
| PIPELINE IMPROV-RED CONE 3RD 2013 | 2013-09-30 | 43,631 | 2,727 | S/L | 20.0000 | 2,181 | 2,181 | ||
| PIPELINE IMPROV-RED CONE-4TH 2013 | 2013-12-31 | 47,307 | 2,365 | S/L | 20.0000 | 2,366 | 2,366 | ||
| DRINKERS-RED CONE | 2013-11-19 | 12,500 | 677 | S/L | 20.0000 | 625 | 625 | ||
| FENCING-RED CONE | 2013-03-31 | 20,675 | 3,618 | S/L | 10.0000 | 2,068 | 2,068 | ||
| FENCING RED CONE | 2013-06-30 | 58,187 | 8,728 | S/L | 10.0000 | 5,819 | 5,819 | ||
| FENCING-RED CONE | 2013-09-30 | 9,472 | 1,184 | S/L | 10.0000 | 947 | 947 | ||
| FENCING-RED CONE | 2013-12-31 | 24,487 | 2,449 | S/L | 10.0000 | 2,449 | 2,449 | ||
| CORRAL IMPROV-RED CONE | 2013-12-19 | 9,854 | 493 | S/L | 20.0000 | 492 | 492 | ||
| EGGNORE CABIN/IMPROV-RED CONE | 2013-12-31 | 71,007 | 2,840 | S/L | 25.0000 | 2,841 | 2,841 | ||
| PIPELINE IMPROV-RED CONE 1ST 2014 | 2014-03-31 | 121,092 | 4,541 | S/L | 20.0000 | 6,055 | 6,055 | ||
| PIPELINE IMPROV-RED CONE 2ND QUARTER | 2014-06-11 | 1,444 | 42 | S/L | 20.0000 | 72 | 72 | ||
| PIPELINE IMPROV-RED CONE 3RD 2014 | 2014-09-30 | 4,442 | 56 | S/L | 20.0000 | 222 | 222 | ||
| RED CONE FENCING | 2014-04-15 | 21,797 | 1,635 | S/L | 10.0000 | 2,179 | 2,179 | ||
| CORRAL IMPROV-RED CONE | 2014-04-14 | 2,383 | 89 | S/L | 20.0000 | 120 | 120 | ||
| CORRAL IMPROV-RED CONE | 2014-07-25 | 1,725 | 36 | S/L | 20.0000 | 86 | 86 | ||
| BUILD IMPROV-RED CONE | 2014-03-31 | 20,137 | 604 | S/L | 25.0000 | 807 | 807 | ||
| WATER SOFTENER | 2014-04-24 | 2,256 | 60 | S/L | 25.0000 | 90 | 90 | ||
| APPLIANCES-Y CANYON | 2014-03-25 | 3,250 | 244 | S/L | 10.0000 | 325 | 325 | ||
| LAND-LITTLE RESERVOIR | 2014-08-28 | 955,858 | |||||||
| LAND-GENTRY | 2014-10-03 | 275,974 | |||||||
| BUILDING-RED CONE | 2015-12-09 | 33,858 | S/L | 25.0000 | 113 | 113 | |||
| LAND-SPURLOCK | 2015-03-26 | 3,002,808 | |||||||
| PIPELINE IMPROV-RED CONE | 2015-02-18 | 1,968 | S/L | 20.0000 | 82 | 82 | |||
| PIPELINE IMPROV-LITTLE RESERV | 2015-05-13 | 13,020 | S/L | 20.0000 | 434 | 434 | |||
| PIPELINE IMPROV-SPURLOCK | 2015-08-27 | 5,176 | S/L | 20.0000 | 86 | 86 | |||
| PIPELINE IMPROV-RED CONE | 2015-09-02 | 3,873 | S/L | 20.0000 | 65 | 65 | |||
| PIPELINE IMPROV-LITLLE RESERV | 2015-11-04 | 11,890 | S/L | 20.0000 | 99 | 99 | |||
| SOLAR MODULE-LITTLE RESERV | 2015-03-02 | 2,063 | S/L | 20.0000 | 86 | 86 | |||
| WATER IMPROV-SPURLOCK | 2015-06-26 | 3,286 | S/L | 20.0000 | 82 | 82 | |||
| WATER IMPROV-LITTLE RESERV | 2015-12-02 | 5,076 | S/L | 20.0000 | 21 | 21 | |||
| FENCING-LITTLE RESER | 2015-05-14 | 1,068 | S/L | 10.0000 | 71 | 71 | |||
| FENCING-RED CONE | 2015-06-12 | 898 | S/L | 10.0000 | 52 | 52 | |||
| FENCING-RED CONE | 2015-11-20 | 1,486 | S/L | 10.0000 | 12 | 12 | |||
| FENCING-LITTLE RESERV | 2015-11-20 | 1,011 | S/L | 10.0000 | 9 | 9 | |||
| CORRAL IMPROV-RED CONE | 2015-02-12 | 1,408 | S/L | 20.0000 | 65 | 65 | |||
| CORRAL IMPROV-RED CONE | 2015-09-22 | 5,953 | S/L | 20.0000 | 74 | 74 | |||
| CORRAL IMPROV-LITTLE RESERV | 2015-09-22 | 5,953 | S/L | 20.0000 | 75 | 75 | |||
| 6 DRINKER TIRES-SPURLOCK | 2015-12-14 | 3,900 | S/L | 20.0000 | 16 | 16 | |||
| CORRAL IMPROV-RED CONE | 2015-12-22 | 7,380 | S/L | 20.0000 | |||||
| FENCING-LITTLE RESERV | 2015-07-21 | 602 | S/L | 10.0000 | 25 | 25 | |||
| WATER IMPROV-LITTLE RESERV | 2015-02-18 | 6,382 | S/L | 20.0000 | 266 | 266 | |||
| WATER IMPROV-LITTLE RESERV | 2015-09-14 | 4,270 | S/L | 20.0000 | 71 | 71 | |||
| WATER IMPROV-Y CANYON | 2015-11-17 | 11,539 | S/L | 20.0000 | 48 | 48 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FIXED ASSETS | 763,133 | 91,413 | 671,720 | 763,133 |
| LAND | 9,801,910 | 9,801,910 | 9,801,910 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,051 | 2,051 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK SERVICE CHARGES | 410 | 410 | ||
| CONTRACT LABOR | 10,700 | 10,700 | ||
| LICENCES & PERMITS | 275 | 275 | ||
| REPAIRS & MAINTENANCE | 3,041 | 3,041 | ||
| RESOURCE LEASE | 35,990 | 35,990 | ||
| UTILITIES | 4,739 | 4,739 | ||
| DUES & SUBSCRIPTIONS | 465 | 465 | ||
| MANAGEMENT FEES | 28,391 | 18,806 | 9,585 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MANAGEMENT FEE-LAND | 84,000 | 84,000 | |
| CRP PAYMENTS | 36,151 | 36,151 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 13,682 | 13,682 |