| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,000 | 8,100 | 900 |
| 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 | 24,880 | 7.0000 | 6,220 | 31,100 |
| 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 | 4,498 | S/L | 39.0000 | 1,090 | |||
| RANCH LAND -- 715.63 AC | 2010-04-28 | 530,146 | |||||||
| WATER WELL | 2011-12-11 | 983 | 439 | S/L | 7.0000 | 141 | |||
| SMITH RANCH HOUSE | 2013-04-16 | 255,700 | 9,835 | S/L | 39.0000 | 6,556 | |||
| BARNS | 2013-04-16 | 75,000 | 11,250 | S/L | 10.0000 | 7,500 | |||
| FENCING & GATES | 2013-04-16 | 102,121 | 21,883 | S/L | 7.0000 | 14,589 | |||
| JW SMITH PONDS -- CONSV EXP | 2013-01-01 | 150,000 | 2,011 | 20.0000 | 1,750 | ||||
| J W SMITH LAND -- 432.197 AC | 2013-04-16 | 971,008 | |||||||
| FENCING & GATES | 2014-12-16 | 12,000 | 214 | S/L | 7.0000 | 1,715 | |||
| BREVARD TRACT LAND | 2014-12-16 | 108,613 | |||||||
| PONDS - BREVARD LAND CONSERVATION | 2014-12-16 | 5,000 | 20.0000 | ||||||
| CAMP HOUSE | 2015-06-09 | 4,000 | S/L | 15.0000 | 133 | ||||
| CORRAL | 2015-06-09 | 3,500 | S/L | 7.0000 | 250 | ||||
| FENCING | 2015-06-09 | 30,000 | S/L | 7.0000 | 2,143 | ||||
| JE METCALF LAND - 270.755 ACRS | 2015-06-09 | 210,005 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| FCC (HD VEST) - S/T | 2015-12 | PURCHASE | 2015-12 | 45,737 | 42,483 | 3,254 | ||||
| FCC (HD VEST) - L/T | 2014-01 | PURCHASE | 2015-12 | 624,166 | 616,498 | 7,668 | ||||
| FCC (HD VEST) - L/T | 2014-01 | PURCHASE | 2015-12 | 294,269 | 294,269 | |||||
| FCC (HD VEST) - L/T | 2014-01 | PURCHASE | 2015-12 | 8,211 | 8,211 | |||||
| EDWARD JONES | 2015-01 | PURCHASE | 2015-12 | 9 | 9 | |||||
| LONG-TERM GAIN/LOSS FROM PASS-THROUGH ENTITY | 64 | 64 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BCM 1999 B-A2 | 18,996 | 19,375 |
| BCM 1999 B-A3 | 30,696 | 30,502 |
| MORGAN STANLEY 6% STOXX NOTE | 51,919 | 50,895 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABS | 22,078 | 33,688 |
| ABBVIE INC | 27,611 | 44,438 |
| ALTRIA GROUP | 12,424 | 29,105 |
| AMERICAN ELECTRIC POWER | 48,329 | 40,826 |
| ANADARKO PETROLEUM | 35,073 | 36,435 |
| APPLE INC | 39,986 | 47,893 |
| APPLIED MATERIALS | 15,873 | 21,482 |
| AT&T | 51,597 | 54,220 |
| BERKSHIRE HATHAWAY | 27,034 | 39,612 |
| BRISTOL-MYERS | 38,075 | 75,669 |
| CATERPILLAR | 39,848 | 33,980 |
| CHEVRONTEXACO | 120,386 | 112,450 |
| COCA COLA | 34,052 | 42,960 |
| CONOCOPHILLIPS | 56,379 | 46,690 |
| CVS CORP | 9,729 | 12,221 |
| DNP SELECT INCOME | 18,083 | 17,925 |
| EMC CORP | 11,723 | 12,840 |
| ENERGY TRANSFER PARTNERS | 12,856 | 16,865 |
| ENTERPRISE PROD PTRS LP | 8,850 | 30,952 |
| EXXONMOBIL | 71,541 | 74,079 |
| FORD MOTOR CO | 32,220 | 35,225 |
| FORTUNE BRANDS HOME & SEC INC | 2,400 | 12,488 |
| GENERAC | 21,978 | 14,885 |
| GENERAL ELECTRIC | 29,929 | 50,472 |
| INTEL | 22,436 | 34,477 |
| JP MORGAN CHASE | 40,853 | 66,038 |
| I SHARES SILVER TRUST | 10,565 | 6,595 |
| KRAFT FOODS GROUP | 16,315 | 36,380 |
| KINDER MORGAN INC | 15,718 | 12,443 |
| MARKWEST ENERGY PTRS | ||
| MEDTRONIC INC | 9,766 | 16,845 |
| MICROSOFT | 14,317 | 27,239 |
| MONDELEZ INTL (KRAFT SPINOFF) | 11,101 | 22,430 |
| MPLX LP COM PTR | 18,918 | 42,870 |
| ORACLE | 46,257 | 66,261 |
| PAYCHEX | 7,974 | 13,222 |
| PEPSICO | 25,044 | 35,033 |
| PIEDMONT OFFICE REALTY | 47,508 | 56,640 |
| PROCTOR & GAMBLE | 55,028 | 68,610 |
| ROYAL DUTCH SHELL PLC | 54,700 | 38,951 |
| SOUTHERN CO | 34,810 | 46,790 |
| SPDR DOW JONES | 10,305 | 15,659 |
| SPDR UTILITIES SELECT | 24,987 | 30,945 |
| SPDR GOLD TR GOLD SH | 26,805 | 20,292 |
| TRANSOCEAN LTD ZUG | 17,457 | 3,714 |
| UNITEDHEALTH GROUP | 22,147 | 58,833 |
| VERIZON | 11,424 | 11,324 |
| VODAFONE | 13,708 | 16,453 |
| WALMART | 22,204 | 24,520 |
| WASH MUTUTAL HOLDINGS | 40 | 21 |
| WELLS FARGO | 15,398 | 26,683 |
| ZIMMER HOLDINGS | 17,997 | 30,777 |
| ALLSTATE 6.75% - PREFERRED | 121,878 | 127,881 |
| ALLSTATE 6.625% - PREFERRED | 50,000 | 55,360 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BANK OF THE WEST | AT COST | 250,007 | 259,700 |
| BARCLAYS BANK 1-27-15 | AT COST | ||
| HARRIS BANK 8-31-16 | AT COST | 255,982 | 250,513 |
| HSBC BANK 1-29-16 AY63 | AT COST | 55,698 | 49,095 |
| HSBC BANK 11-25-20 GH6 | AT COST | 51,853 | 48,490 |
| JP MORGAN CHASE BANK 10-31-18 | AT COST | 104,015 | 105,620 |
| JP MORGAN CHASE BANK 1-30-19 | AT COST | 153,509 | 138,285 |
| UNION BANK 7-5-17 | AT COST | 115,735 | 116,620 |
| UNION BANK 2-2-18 | AT COST | 115,108 | 121,800 |
| UNION BANK 10-28-16 | AT COST | 56,246 | 50,915 |
| WELLS FARGO BANK 6-7-17 | AT COST | 111,587 | 128,750 |
| WEST BANK | AT COST | 262,206 | 267,200 |
| JACKSON NATL -- PERSPECTIVE II | AT COST | 1,097,064 | 1,058,291 |
| NATIONWIDE -- DESTINATION | AT COST | 876,037 | 955,808 |
| INVESCO TAX FREE INTER A3 | AT COST | 94,797 | 96,753 |
| INVESCO SELECT REAL ESTATE/A | AT COST | 85,293 | 81,795 |
| AM FUNDS AMCAP/A | AT COST | 26,036 | 26,300 |
| AM FUNDS - HIGH INCOME/A | AT COST | ||
| AM FUNDS - MUTUAL/A | AT COST | 17,523 | 17,802 |
| AM FUNDS - WASHINGTON/A | AT COST | 17,817 | 18,210 |
| AM FUNDS - CAPITAL INCOME BLDR/A | AT COST | 30,862 | 33,639 |
| AM FUNDS - GROWTH FD OF AMER/A | AT COST | 68,010 | 79,027 |
| AM FUNDS - NEW WORLD FUND/A | AT COST | 22,654 | 22,460 |
| AM FUNDS - NEW PERSPECTIVE FD/A | AT COST | 70,562 | 74,988 |
| AM FUNDS - NEW ECONOMY/A | AT COST | 42,801 | 43,627 |
| AM FUNDS - SM WORLD/A | AT COST | 37,182 | 34,358 |
| AM FUNDS - CAPITAL WLD G&I FD/A | AT COST | 44,787 | 49,964 |
| AM FUNDS - CAPITAL WLD BOND FD/A | AT COST | ||
| AM FUNDS - EUROPACIFIC GR FD/A | AT COST | 47,506 | 49,627 |
| COLUMBIA MARISCO GL/A | AT COST | ||
| COLUMBIA TAX EXEMPT/A | AT COST | 111,167 | 111,898 |
| DWS CORE EQUITY/A | AT COST | 31,529 | 33,751 |
| DWS GLOBAL SM CAP/A | AT COST | 31,611 | 27,674 |
| DWS HEALTH & WELLNESS/A | AT COST | 28,421 | 23,168 |
| DWS MANAGED MUNI BD/A | AT COST | 81,716 | 79,124 |
| DWS RREEF GLOBAL INFR FD/A | AT COST | 155,866 | 170,982 |
| DWS REAL ESTATE SEC/A | AT COST | 27,880 | 24,654 |
| DWS STRATEGIC HY TAX FREE FD/A | AT COST | 53,398 | 51,170 |
| FRANKLIN CUST GROWTH/A | AT COST | 25,906 | 24,220 |
| FRANKLIN INSURED TAX FREE A | AT COST | 588,211 | 508,699 |
| FRANKLIN INSURED TAX FREE C | AT COST | 33,897 | 74,352 |
| FRANKLIN FLR RATE DLY/A | AT COST | ||
| FRANKLIN FED INTERM TAX FREE/A | AT COST | 57,002 | 57,211 |
| FRANKLIN INC FUND/A | AT COST | 54,037 | 45,355 |
| FRANKLIN MGD TR RISING/A | AT COST | 51,157 | 23,472 |
| HARTFORD CAPITAL APP FD/A | AT COST | 36,380 | 37,269 |
| HARTFORD FLOATING RATE FD/A | AT COST | 12,122 | 10,741 |
| MFS EMERGING MARKET FD/A | AT COST | 66,016 | 56,964 |
| MFS MODERATE ALLOC/A | AT COST | 10,940 | 10,685 |
| MFS DIVERSIFIED INC/A | AT COST | 28,883 | 27,523 |
| MFS UTILITIES/A | AT COST | 29,430 | 22,356 |
| MFS GROWTH/A | AT COST | 11,104 | 12,729 |
| MFS CONSV ALLOC/A | AT COST | 12,045 | 11,983 |
| OPPENHEIMER INTL BOND FD/A | AT COST | ||
| OPPENHEIMER EQ INC/C | AT COST | 31,081 | 24,339 |
| OPPENHEIMER INTL SMALL CO/C | AT COST | 10,633 | 15,198 |
| OPPENHEIMER CAP INC/C | AT COST | 10,726 | 10,697 |
| OPPNHMR SR FLOAT RATE/C | AT COST | 105,554 | 95,537 |
| OPPNHMR EQ INC/A | AT COST | 30,065 | 26,807 |
| OPPNHMR SR FLOAT RATE/A | AT COST | 46,320 | 41,858 |
| OPPNHMR INTL SM CO/A | AT COST | 50,393 | 86,496 |
| OPPNHMR STEELPATH ALPHA/A | AT COST | 100,067 | 73,148 |
| ALLIANZ CONVERTIBLE/A | AT COST | 30,336 | 25,449 |
| ALLIANZ RCM GLBL WATER/A | AT COST | 50,282 | 49,000 |
| ALLIANZ RCM GLBL SMCAP/A | AT COST | 25,000 | 24,453 |
| PUTNAM AMT FREE INS/A | AT COST | 364,351 | 251,067 |
| PUTNAM GLOBAL INCOME FD/A | AT COST | 224,283 | 216,142 |
| PUTNAM MULTI CAP GROWTH (NEW OPP) | AT COST | 77,677 | 77,116 |
| PUTNAM EQ INC/A | AT COST | 91,022 | 83,238 |
| PUTNAM FLOATING INC/A | AT COST | 156,237 | 142,971 |
| PUTNAM CAP SPECTRUM/A | AT COST | 66,475 | 61,735 |
| STATE FARM SM MID CAL EQUITY/A | AT COST | 20,156 | 17,351 |
| STATE FARM 500 INDEX FUND/A | AT COST | 71,419 | 101,391 |
| STATE FARM BOND FUND/A | AT COST | 102,621 | 102,067 |
| STATE FARM INTL INDEX FD/A | AT COST | 26,023 | 23,654 |
| TEMPLETON GLOBAL BOND FD/A | AT COST | 218,363 | 185,568 |
| TEMPLETON GLBL TTL RET/A | AT COST | ||
| ADT 1503 HEALTH CARE 15-2 | AT COST | 66,063 | 62,801 |
| ADT 1073 HEALTH CARE 13-2 | AT COST | ||
| ADT 1388 HI 50 DIV STR 2015-1Q | AT COST | 61,741 | 52,507 |
| ADT 1256 BRAND FAV 14-3Q | AT COST | ||
| ADT 1092 HI 50 DIV 2013-4QTR | AT COST | ||
| ADT 1333 (AAM H150) 12/17 | AT COST | 31,228 | 27,456 |
| ADT 1369 AERO-DEF 11-2016 | AT COST | 45,662 | 44,018 |
| ADT 1390 PERONI GR SPRING 15 | AT COST | 30,592 | 29,430 |
| ADT 1124 PERONI GR 2014 | AT COST | ||
| ADT 1197 STR HI 50/Q50 | AT COST | ||
| ADT 1463 HI 50/Q50 15-3RD | AT COST | 70,560 | 65,974 |
| ADT 327 INSURED TE MUNI SER 2 | AT COST | 448,038 | 447,117 |
| ADT 1276 BLUE CHIP 8-20-14 | AT COST | 101,459 | 98,706 |
| ADT 1293 AGI BUS OPPTY 2014-2 | AT COST | 50,494 | 45,359 |
| ADT 1140 HIMCO GL DIV | AT COST | ||
| ADT 1410 HARTFORD GL DIV 15-2 | AT COST | 32,612 | 29,568 |
| FT CAP STRENGTH SER 27 | AT COST | 23,958 | 22,065 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RANCH BUILDING | 42,530 | 5,588 | 36,942 | 36,941 |
| WATER WELL | 983 | 580 | 403 | 404 |
| REFORESTATION | 43,524 | 31,098 | 12,426 | 12,426 |
| SMITH RANCH HOUSE | 255,700 | 16,391 | 239,309 | 239,309 |
| FENCING & GATES | 102,121 | 36,472 | 65,649 | 65,649 |
| BARNS | 75,000 | 18,750 | 56,250 | 56,250 |
| FENCING & GATES -- BREVARD TRACT | 12,000 | 1,928 | 10,072 | 10,071 |
| CAMP HOUSE -- METCALF TRACT | 4,000 | 133 | 3,867 | 3,867 |
| CORRAL -- METCALF TRACT | 3,500 | 250 | 3,250 | 3,250 |
| FENCING -- METCALF TRACT | 30,000 | 2,143 | 27,857 | 27,857 |
| 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 | |
| J E METCALF LAND | 210,005 | 210,005 | 210,005 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEY FEES | 18,000 | 4,500 | 4,500 |
| 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 | 5,000 |
| LESS CONSV EXP | -2,010 | -3,760 | -3,760 |
| Description | Amount |
|---|---|
| FEDERAL INCOME TAX FOR 2014 | 9,459 |
| FEDERAL INCOME TAX FOR 2015 | 5,197 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ENERGY TRSFR PTRS K-1 INVTMT | 90 | 90 | ||
| ENERGY TRSFR PTRS K-1 NON DED | 6 | 6 | ||
| ENERGY TRSFR PTRS K-1 SEC 123 | 89 | 89 | ||
| ENERGY TRSFR PTRS K-1 CASH CO | 2 | 2 | ||
| ENTERPRISE PP LP K-1 NON DEDU | 1 | 1 | ||
| ENTERPRISE PP LP K-1 SEC 1231 | 57 | 57 | ||
| FERTILIZER | 223 | |||
| FORESTRY SERVICES | 16,818 | |||
| MPLX LP K-1 NON DEDUCTBLE EXP | 2 | 2 | ||
| MOLX LP K-1 SEC 1231 EXP | 7 | 7 | ||
| POST OFFICE BOX RENTAL | 60 | |||
| REPAIRS & MAINTENANCE - RANCH | 2,655 | |||
| ROYALTY OTHER DEDUCTIONS | 24,967 | 24,967 | ||
| ROYALTY SEVERANCE TAX | 37,192 | 37,192 | ||
| SAFE DEPOSIT BOX RENTAL | 145 | |||
| SUPPLIES | 1,828 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 411,061 | 411,061 | 411,061 |
| OTHER INCOME - CHEVRON USA | 10 | 10 | 10 |
| ENERGY TRANSFER PTR K-1 LOSS | -1,267 | -1,267 | -1,267 |
| ENTPRISE PP LP K-1 ORD LOSS | -369 | -369 | -369 |
| MPLX LP K-1 ORD LOSS | -3,089 | -3,089 | -3,089 |
| LEASE BONUS -PETROQUEST 1099M | 2,155 | 2,155 | 2,155 |
| SURFACE DRLG - MPLX 1099 | 5,000 | 5,000 | 5,000 |
| FARM INCOME | 500 | 500 | 500 |
| CLASS ACTION SETTLEMENT | 62 | 62 | |
| MISC INCOME | 12 | 12 | |
| ENERGY TRNSFR RENTAL RE | -54 | -54 | -54 |
| ENERGY TRNSFR OTHER RENTAL | -1 | -1 | -1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES - RANCH | 7,462 | |||
| PROPERTY TAXES - ROYALTY | 9,734 | |||
| FOREIGN TAX - HD VEST | 940 | 940 |