| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES [OFFICE] | 8,626 | 0 | 0 | 0 |
| ACCOUNTING FEES [OFFICE] @ 50% | 4,313 | 0 | 4,313 |
| 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 | 4,916 | 150DB | 4.46 % | 413 | |||
| PONDS | 2005-09-01 | 6,327 | 2,528 | SL | 5.00 % | 316 | |||
| WATER WELL | 2005-09-01 | 9,425 | 6,363 | 150DB | 5.91 % | 557 | |||
| BARN | 2006-06-30 | 22,281 | 11,058 | 150DB | 4.46 % | 994 | |||
| SEEDING HERITAGE CENTER | 2006-11-30 | 7,482 | 2,992 | SL | 5.00 % | 374 | |||
| PLANNING - ARCHITECTS | 2006-11-30 | 30,012 | 7,637 | SL | 3.64 % | 1,091 | |||
| PONDS | 2006-11-09 | 1,167 | 406 | SL | 20.0000 | 58 | |||
| WATER WELLS/DRAINAGE | 2006-07-01 | 8,633 | 4,150 | SL | 5.00 % | 432 | |||
| PONDS | 2005-12-31 | 7,132 | 2,856 | SL | 5.00 % | 357 | |||
| POND | 2006-03-20 | 245 | 96 | SL | 5.00 % | 12 | |||
| IMPROVEMENTS | 2006-08-31 | 8,914 | 4,258 | 150DB | 4.46 % | 398 | |||
| FENCES | 2006-09-19 | 850 | 407 | 150DB | 4.46 % | 38 | |||
| FENCES | 2006-07-01 | 7,850 | 3,749 | 150DB | 4.46 % | 350 | |||
| PONDS | 2007-02-12 | 1,256 | 472 | SL | 5.00 % | 63 | |||
| WATER WELL | 2007-03-22 | 10,932 | 6,092 | 150DB | 5.91 % | 646 | |||
| HANGARS | 2007-10-30 | 16,068 | 2,970 | SL | 2.56 % | 412 | |||
| IMPROVEMENTS | 2007-10-10 | 22,946 | 11,474 | SL | 6.67 % | 1,530 | |||
| NEW BARN | 2007-10-30 | 14,840 | 5,565 | SL | 5.00 % | 742 | |||
| CONSERVATION DEVELOPMENT | 2007-01-23 | 4,419 | 2,212 | SL | 6.67 % | 295 | |||
| GREENHOUSE | 2007-03-13 | 7,002 | 2,625 | SL | 5.00 % | 350 | |||
| RANCH IMPROVEMENTS | 2007-02-22 | 1,610 | 803 | SL | 6.67 % | 107 | |||
| HOUSE | 2008-06-30 | 234,235 | 55,716 | SL | 3.64 % | 8,517 | |||
| GRAVEL ROAD | 2008-01-30 | 5,200 | 2,400 | SL | 15.0000 | 347 | |||
| WATER WELL | 2008-02-27 | 7,050 | 3,212 | SL | 15.0000 | 470 | |||
| CATTLE GUARD | 2008-03-31 | 1,566 | 702 | SL | 15.0000 | 104 | |||
| T-POSTS | 2008-05-01 | 720 | 320 | SL | 15.0000 | 48 | |||
| WOOD STOVE | 2008-09-10 | 2,000 | 1,811 | SL | 7.0000 | 189 | |||
| RANCH HOUSE | 2008-11-30 | 7,326 | 1,629 | SL | 3.64 % | 266 | |||
| GRAZING ENCLOSURE | 2009-08-04 | 700 | 254 | SL | 15.0000 | 47 | |||
| RANCH HOUSE | 2009-06-30 | 295,147 | 59,474 | SL | 3.64 % | 10,732 | |||
| FENCING | 2009-06-30 | 171,880 | 63,044 | SL | 6.67 % | 11,464 | |||
| WATER TANKS & STORAGE | 2009-06-30 | 275,411 | 101,021 | SL | 6.67 % | 18,370 | |||
| FENCING | 2010-06-30 | 57,374 | 17,219 | SL | 6.67 % | 3,827 | |||
| RANCH HOUSE | 2010-06-30 | 2,929 | 482 | SL | 3.64 % | 106 | |||
| IMPROVEMENTS | 2011-09-30 | 21,578 | 5,036 | SL | 6.67 % | 1,439 | |||
| IMPROVEMENTS | 2011-06-30 | 256,660 | 59,904 | SL | 6.67 % | 17,119 | |||
| COLUMBIA STREET HOUSE | 2011-01-10 | 248,280 | 35,734 | SL | 3.64 % | 9,027 | |||
| ROBERT WHITE WELL SERVICE | 2011-10-14 | 4,971 | 1,076 | SL | 15.0000 | 331 | |||
| IMPROVEMENTS | 2012-06-30 | 9,290 | 1,549 | SL | 6.67 % | 620 | |||
| IMPROVEMENTS | 2012-06-30 | 3,104 | 517 | SL | 6.67 % | 207 | |||
| IMPROVEMENTS | 2012-06-30 | 8,890 | 1,482 | SL | 6.67 % | 593 | |||
| PAVILLION COSTS 2012 | 2012-09-30 | 104,438 | 6,138 | SL | 2.56 % | 2,678 | |||
| IMPROVEMENTS | 2012-06-30 | 49,592 | 8,267 | SL | 6.67 % | 3,308 | |||
| 2012 FORD F35A TRUCK | 2012-02-16 | 40,531 | 24,318 | SL | 20.00 % | 8,106 | |||
| 2010 CHEVROLET TRUCK | 2013-01-01 | 35,317 | 20,812 | SL | 7.0000 | 5,045 | |||
| TRACTOR & LOADER | 2013-01-01 | 37,350 | 34,684 | SL | 7.0000 | 2,666 | |||
| 2010 POLARIS [MULE] | 2013-01-01 | 13,184 | 8,240 | SL | 7.0000 | 1,883 | |||
| MOWER | 2013-01-01 | 7,097 | 2,155 | SL | 7.0000 | 1,014 | |||
| RISING PLATE METER | 2013-01-01 | 778 | 222 | SL | 7.0000 | 111 | |||
| PORTABLE CORRALS | 2013-01-01 | 9,439 | 2,696 | SL | 7.0000 | 1,348 | |||
| USED PATIO FURNITURE | 2013-03-20 | 1,300 | 279 | SL | 14.29 % | 186 | |||
| KUBOTA TRACTOR - MIMMS | 2013-03-05 | 28,000 | 6,000 | SL | 14.29 % | 4,001 | |||
| KUBOTA TRACTOR LOADER | 2013-04-08 | 17,000 | 3,643 | SL | 14.29 % | 2,429 | |||
| IMPROVEMENTS 2013 | 2013-06-30 | 16,265 | 1,627 | SL | 6.67 % | 1,085 | |||
| IMPROVEMENTS 2013 | 2013-06-30 | 264,759 | 26,475 | SL | 6.67 % | 17,659 | |||
| IMPROVEMENTS 2013 | 2013-06-30 | 32,342 | 3,234 | SL | 6.67 % | 2,157 | |||
| PAVILLION COSTS 2013 | 2013-06-30 | 1,186,082 | 46,909 | SL | 2.56 % | 30,411 | |||
| BOB'S CUSTOM HOMES | 2013-11-05 | 55,000 | 2,250 | SL | 3.64 % | 2,000 | |||
| IMPROVEMENTS 2013 | 2013-06-30 | 96,793 | 9,679 | SL | 6.67 % | 6,456 | |||
| COLUMBIA STREET HOUSE | 2013-06-30 | 3,568 | 765 | SL | 14.29 % | 510 | |||
| F150 FORD TRUCK | 2013-03-14 | 29,499 | 8,850 | SL | 20.00 % | 5,900 | |||
| IMPROVEMENTS 2014 | 2014-06-30 | 13,824 | 461 | SL | 15.0000 | 922 | |||
| 2014 FORD PICKUP | 2014-02-10 | 42,541 | 4,254 | SL | 20.00 % | 8,508 | |||
| IMPROVEMENTS 2014 | 2014-06-30 | 99,470 | 3,316 | SL | 15.0000 | 6,631 | |||
| IMPROVEMENTS 2014 | 2014-06-30 | 18,480 | 616 | SL | 15.0000 | 1,232 | |||
| PAVILLION COSTS 2014 | 2014-06-30 | 1,073,596 | 13,764 | SL | 39.0000 | 27,528 | |||
| IMPROVEMENTS 2014 | 2014-06-30 | 41,893 | 1,396 | SL | 15.0000 | 2,793 | |||
| RANCH HOUSE - IMPROVEMENT | 2014-06-30 | 197,472 | 3,590 | SL | 27.5000 | 7,181 | |||
| IMPROVEMENTS 2014 | 2014-06-30 | 2,945 | 98 | SL | 15.0000 | 196 | |||
| 1995 STOCK TRAILER | 2015-08-17 | 5,300 | SL | 7.14 % | 378 | ||||
| JOHN DEERE TRACTOR | 2015-04-03 | 35,762 | SL | 7.14 % | 2,553 | ||||
| CLEAR BRUSH AT BEAR CREEK | 2015-04-10 | 6,000 | SL | 7.14 % | 428 | ||||
| BC HANGER A/C REPAIR | 2015-07-13 | 1,348 | SL | 7.14 % | 96 | ||||
| 2014 SILVER FORD PICKUP | 2015-01-19 | 39,655 | SL | 10.00 % | 3,966 | ||||
| ELECTRICAL REPAIRS | 2015-08-17 | 1,113 | SL | 27.5000 | 13 | ||||
| 2015 ADDITIONS-KENNEDY | 2015-06-30 | 4,694 | SL | 7.14 % | 335 | ||||
| 2015 ADDITIONS-LEO | 2015-06-30 | 23,522 | SL | 7.14 % | 1,679 | ||||
| 2015 ADDITIONS-PAVILLION | 2015-06-30 | 6,098 | SL | 7.14 % | 435 | ||||
| 2015 ADDITIONS-MIMMS | 2015-06-30 | 7,983 | SL | 7.14 % | 570 | ||||
| RANCH HOUSE IMPROVEMENTS | 2015-06-30 | 16,365 | SL | 1.97 % | 322 | ||||
| FENCING - H. RICHARDSON | 2015-07-20 | 16,881 | SL | 7.14 % | 1,205 | ||||
| DOZIER WORK | 2015-08-27 | 1,100 | SL | 7.14 % | 79 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB & COMPANY | 3,334,159 | |
| BAYOU BEND PETROLEUM | 16,500 | |
| LOESCH & CRANN - 158 SHARES | 7,109 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 282,352 | 165,498 | 116,854 | |
| Furniture and Fixtures | 134,119 | 125,074 | 9,045 | |
| Machinery and Equipment | 206,227 | 183,248 | 22,979 | |
| Buildings | 3,074,997 | 330,032 | 2,744,965 | |
| Improvements | 2,153,609 | 710,771 | 1,442,838 | |
| Land | 36,168,746 | 36,168,746 | ||
| Miscellaneous | 2,168,537 | 11,705 | 2,156,832 | 42,662,259 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES [OFFICE] | 26,719 | 0 | 0 | 0 |
| LEGAL FEES [OFFICE] @ 50% | 13,360 | 0 | 13,359 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING [OVERHEAD] | 1,893 | 1,893 | ||
| CONTRIBUTIONS [OVERHEAD] | 500 | 500 | ||
| DUES AND SUBSCRIPTIONS [OVERHEAD] | 1,157 | 1,157 | ||
| EDUCATIONAL SUPPLIES [OUTREACH] | 5,076 | 5,076 | ||
| EVENTS/SPONSORSHIPS [OUTREACH] | 11,926 | 11,926 | ||
| FUEL [OVERHEAD] | 4,111 | 4,111 | ||
| HEALTH BENEFITS [OVERHEAD] | 31,796 | 31,796 | ||
| INSURANCE - W/C [OVERHEAD] | 1,090 | 1,090 | ||
| INSURANCE [OFFICE] | 92,858 | |||
| INSURANCE [OVERHEAD] | 16,412 | 16,412 | ||
| INTERNET [OFFICE] | 1,463 | |||
| LABOR - PAYROLL TAXES [OVERHEAD] | 5,126 | 5,126 | ||
| LABOR - SALARIES [OVERHEAD] | 67,000 | 67,000 | ||
| LICENSE AND PERMITS [OVERHEAD] | 64 | 64 | ||
| MEALS & ENTERTAINMENT [OFFICE] | 10,159 | |||
| MEALS & ENTERTAINMENT [OVERHEAD] | 2,141 | 2,141 | ||
| MISCELLANEOUS [OFFICE] | 1,384 | |||
| MISCELLANEOUS [OVERHEAD] | 2,728 | 2,728 | ||
| OFFICE SUPPLIES [OFFICE] | 4,154 | |||
| OFFICE SUPPLIES [OVERHEAD] | 192 | 192 | ||
| ORGANIC CERTIFICATION FEE [OVERHEAD] | 2,500 | 2,500 | ||
| PARKING [OFFICE] | 974 | |||
| PAYROLL CONTRACTOR PAYMENTS [OFFICE] | 965 | |||
| POSTAGE AND DELIVERY [OFFICE] | 750 | |||
| RANCH COSTS - EXHIBIT A | 404,298 | 404,298 | ||
| Rental Expenses | 10,367 | 5,184 | 5,183 | |
| REPAIRS [OUTREACH] | 28,290 | 28,290 | ||
| RESEARCH [OUTREACH] | 5,000 | 5,000 | ||
| ROUNDING | -2 | -2 | ||
| TELEPHONE [OFFICE] | 9,438 | |||
| TELEPHONE [OVERHEAD] | 1,874 | 1,874 | ||
| TRACTOR EXPENSES [OVERHEAD] | 9,736 | 9,736 | ||
| TRAINING COURSES [OFFICE] | 5,033 | |||
| TRANSFER TO PEAKS & VALLEYS | 1,872 | 1,872 | ||
| TRAVEL [OVERHEAD] | 3,098 | 3,098 | ||
| UTILITIES [OFFICE] | 9,370 | |||
| UTILITIES [OVERHEAD] | 3,243 | 3,243 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUNTING LEASE | 17,000 | ||
| LEASE/WATER INCOME | 27,131 | ||
| MISCELLANEOUS INCOME | 62,797 | ||
| RANCH REVENUE - EXHIBIT A | 353,547 | ||
| ROYALTY PAYMENT | 1,040,051 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKERAGE FEES [OFFICE] | 29,890 | 29,890 | 0 | 0 |
| CONSULTING FEES [OFFICE] | 22,331 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME | 52,335 | |||
| PAYROLL TAXES - M. BOOKHOUT @ 4% | 2,920 | |||
| PAYROLL TAXES [OFFICE] | 14,587 | |||
| PROPERTY TAXES | 37,056 | 37,056 |