| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,250 | 9,225 | 1,025 |
| 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 | 43,524 | 7.0000 | 43,524 |
| 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 | 7,769 | S/L | 39.0000 | 1,091 | |||
| RANCH LAND -- 715.63 AC | 2010-04-28 | 530,146 | |||||||
| WATER WELL | 2011-12-11 | 983 | 861 | S/L | 7.0000 | 122 | |||
| SMITH RANCH HOUSE | 2013-04-16 | 255,700 | 29,504 | S/L | 39.0000 | 6,556 | |||
| FENCING & GATES | 2013-04-16 | 102,121 | 65,649 | S/L | 7.0000 | 14,589 | |||
| JW SMITH PONDS -- CONSV EXP | 2013-01-01 | 150,000 | 7,261 | 20.0000 | 2,375 | ||||
| J W SMITH LAND -- 432.197 AC | 2013-04-16 | 829,638 | |||||||
| FENCING & GATES | 2014-12-16 | 12,000 | 5,357 | S/L | 7.0000 | 1,714 | |||
| 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 | 667 | S/L | 15.0000 | 266 | |||
| CORRAL | 2015-06-09 | 3,500 | 1,250 | S/L | 7.0000 | 500 | |||
| FENCING | 2015-06-09 | 30,000 | 10,714 | S/L | 7.0000 | 4,286 | |||
| JE METCALF LAND - 270.755 ACRS | 2015-06-09 | 210,005 | |||||||
| BARN W/SHED | 2013-04-16 | 15,000 | 6,750 | S/L | 10.0000 | 1,500 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| TIMBER SALES | PURCHASE | 2018-09 | 68,892 | 68,892 | ||||||
| MIDCOAST PIPELINE - DAMAGES | PURCHASE | 2018-03 | 141,370 | 141,370 | ||||||
| CASH IN LIEU - HD VEST-FRAC | 2018-09 | PURCHASE | 2018-09 | 5 | 5 | |||||
| WF CLEARING SVCS (HD VEST) S/T | PURCHASE | 2018-12 | 3,511 | 3,544 | -33 | |||||
| NATL FINANICAL SCS (HD VEST) S/T | PURCHASE | 2018-12 | 12,617 | 13,024 | -407 | |||||
| WF CLEARING SVCS (HD VEST) L/T | PURCHASE | 2018-12 | 982,585 | 999,616 | -17,031 | |||||
| UBOC CD (WFCS - HD VEST) L/T | 2011-07 | PURCHASE | 2018-02 | 100,000 | 100,000 | |||||
| NATL FINANCIAL SVCS (HD VEST) L/T | PURCHASE | 2018-12 | 443,925 | 454,455 | -10,530 | |||||
| LONG-TERM GAIN/LOSS FROM PASS-THROUGH ENTITY | 16 | 16 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BARCLAY BK NOTE 8-31-28 | 25,000 | 22,388 |
| MORGAN STANLEY 6% STOXX NOTE | 60,511 | 49,535 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABS | 22,078 | 54,257 |
| ABBVIE INC | 40,714 | 80,679 |
| ALTRIA GROUP | 49,482 | 58,033 |
| AMERICAN ELECTRIC POWER | 60,110 | 65,445 |
| ANADARKO PETROLEUM | 35,073 | 32,880 |
| APPLE INC | 83,706 | 112,074 |
| APPLIED MATERIALS | 108,248 | 97,912 |
| AT&T | 70,079 | 60,639 |
| BERKSHIRE HATHAWAY | 65,266 | 115,362 |
| BRISTOL-MYERS | 60,496 | 90,965 |
| CATERPILLAR | 64,835 | 88,949 |
| CHEVRONTEXACO | 120,386 | 135,988 |
| COCA COLA ENTERPRISES | 34,052 | 47,350 |
| CONOCOPHILLIPS | 56,379 | 62,350 |
| CVS CORP | 25,081 | 19,656 |
| DELL TECHNOLOGIES | 2,630 | 4,838 |
| ENERGY TRANSFER LP (MERGER) | 7,223 | 13,240 |
| ENTERPRISE PROD PTRS LP | 1,332 | 29,754 |
| EXXONMOBIL | 96,063 | 85,260 |
| FORD MOTOR CO | 16,432 | 9,562 |
| FORTUNE BRANDS HOME & SEC INC | 20,285 | 19,945 |
| GENERAL ELECTRIC | 52,847 | 21,577 |
| INTEL | 64,786 | 94,836 |
| JP MORGAN CHASE | 65,825 | 121,548 |
| I SHARES SILVER TRUST | 10,565 | 7,260 |
| KRAFT FOODS GROUP | 27,003 | 30,128 |
| KINDER MORGAN INC | 15,718 | 12,827 |
| MEDTRONIC INC | 16,683 | 27,288 |
| MICROSOFT | 22,449 | 61,040 |
| MONDELEZ INTL (KRAFT SPINOFF) | 33,844 | 42,040 |
| MPLX LP COM PTR | 8,179 | 33,027 |
| ORACLE | 93,429 | 126,414 |
| PAYCHEX | 22,281 | 32,575 |
| PEPSICO | 37,175 | 52,435 |
| PIEDMONT OFFICE REALTY | 47,164 | 51,120 |
| PROCTOR & GAMBLE | 67,199 | 91,920 |
| ROYAL DUTCH SHELL PLC | 54,700 | 49,567 |
| SCHLUMBERGERLTD | 26,196 | 13,629 |
| SOUTHERN CO | 46,714 | 54,900 |
| SPDR DOW JONES | 10,305 | 20,988 |
| SPDR UTILITIES SELECT | 39,296 | 52,920 |
| SPDR GOLD TR GOLD SH | 26,805 | 24,250 |
| TENNECO INC | 15,039 | 6,876 |
| UNITEDHEALTH GROUP | 22,147 | 124,588 |
| US AEROSPACE & DEFENSE | 71,475 | 62,750 |
| VERIZON | 16,040 | 19,677 |
| VODAFONE | 20,776 | 14,460 |
| WALMART | 55,034 | 71,260 |
| WELLS FARGO | 60,082 | 62,893 |
| ZIMMER HOLDINGS | 56,629 | 66,381 |
| ALLSTATE 6.75% - PREFERRED | ||
| ALLSTATE 6.625% - PREFERRED | 57,915 | 58,064 |
| METLIFE 5.625% - PREFERRED | 101,577 | 95,660 |
| OAKTREE CAP 6.625% - PREFERRED | 50,617 | 45,880 |
| PUBLIC STORAGE 5.05% - PREFERRED | 104,595 | 89,287 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HSBC BANK 11-25-20 GH6 | AT COST | 54,601 | 60,955 |
| JP MORGAN CHASE BANK 10-31-18 | AT COST | ||
| JP MORGAN CHASE BANK 1-30-19 | AT COST | 153,509 | 147,345 |
| UNION BANK 2-2-18 | AT COST | ||
| JACKSON NATL -- PERSPECTIVE II | AT COST | 1,395,125 | 1,259,764 |
| NATIONWIDE -- DESTINATION | AT COST | 1,111,872 | 1,101,497 |
| INVESCO TAX FREE INTER A3 | AT COST | 100,105 | 99,269 |
| INVESCO SELECT REAL ESTATE/A | AT COST | 95,264 | 89,338 |
| AM FUNDS AMCAP/A | AT COST | 58,200 | 59,326 |
| AM FUNDS - BALANCED/A | AT COST | 55,072 | 55,784 |
| AM FUNDS - AMERICAN MUTUAL/A | AT COST | 61,380 | 62,157 |
| AM FUNDS - WASH MUTUAL INVESTORS/A | AT COST | 87,113 | 85,558 |
| AM FUNDS - CAPITAL INCOME BLDR/A | AT COST | 39,462 | 42,016 |
| AM FUNDS - GROWTH FD OF AMER/A | AT COST | 121,459 | 132,793 |
| AM FUNDS - INCOME FD/A | AT COST | 55,512 | 52,341 |
| AM FUNDS - INV CO AM/A | AT COST | 59,211 | 52,149 |
| AM FUNDS - NEW WORLD FUND/A | AT COST | 26,947 | 27,541 |
| AM FUNDS - NEW PERSPECTIVE FD/A | AT COST | 108,778 | 116,495 |
| AM FUNDS - NEW ECONOMY/A | AT COST | 83,127 | 84,067 |
| AM FUNDS - SMALL CAP WORLD/A | AT COST | 56,785 | 53,862 |
| AM FUNDS - CAPITAL WLD G&I FD/A | AT COST | 66,776 | 68,942 |
| AM FUNDS - EUROPACIFIC GR FD/A | AT COST | 37,755 | 33,649 |
| COLUMBIA TAX EXEMPT/A | AT COST | 61,488 | 58,371 |
| DWS CORE EQUITY/A | AT COST | 95,281 | 86,296 |
| DWS GLOBAL SM CAP/A | AT COST | 38,862 | 26,230 |
| DWS HEALTH & WELLNESS/A | AT COST | 33,502 | 25,502 |
| DWS MANAGED MUNI BD/A | AT COST | ||
| DWS RREEF GLOBAL INFR FD/A | AT COST | 168,315 | 185,781 |
| DWS REAL ESTATE SEC/A | AT COST | 33,193 | 27,041 |
| DWS STRATEGIC HY TAX FREE FD/A | AT COST | 59,668 | 54,472 |
| DWS TECHNOLOGY/A | AT COST | 55,248 | 42,418 |
| FRANKLIN DYNATECH/A | AT COST | 51,239 | 43,559 |
| FRANKLIN CUST GROWTH/A | AT COST | 53,099 | 50,996 |
| FRANKLIN CUST UTIL/A | AT COST | 68,041 | 73,431 |
| FRANKLIN FEDERAL TAX-FREE INC/A | AT COST | 648,709 | 540,523 |
| FRANKLIN FEDERAL TAX-FREE INC/ C | AT COST | 14,173 | 26,570 |
| FRANKLIN FED INTERM TAX FREE/A | AT COST | 60,213 | 59,107 |
| FRANKLIN FED T/F INC CL A | AT COST | 27,069 | 51,111 |
| FRANKLIN MGD TR RISING/A | AT COST | 29,725 | 30,590 |
| HARTFORD CAPITAL APP FD/A | AT COST | 66,013 | 56,759 |
| MFS EMERGING MARKET FD/A | AT COST | 74,355 | 64,264 |
| MFS MODERATE ALLOC/A | AT COST | 12,532 | 12,479 |
| MFS DIVERSIFIED INC/A | AT COST | 32,228 | 31,188 |
| MFS UTILITIES/A | AT COST | ||
| MFS GROWTH/A | AT COST | 58,414 | 58,951 |
| MFS CONSV ALLOC/A | AT COST | 13,591 | 13,561 |
| OPPENHEIMER EQ INC/C | AT COST | 48,213 | 38,129 |
| OPPENHEIMER INTL SMALL CO/C | AT COST | 13,006 | 18,470 |
| OPPENHEIMER AMT FREE MUNI/A | AT COST | 50,457 | 48,437 |
| OPPENHEIMER CAP INC/C | AT COST | ||
| OPPNHMR EQ INC/A | AT COST | 35,622 | 30,989 |
| OPPNHMR GLBL OPPOR A | AT COST | 109,650 | 84,562 |
| OPPNHMR SR FLOAT RATE/A | AT COST | 26,635 | 24,433 |
| OPPNHMR INTL SM CO/A | AT COST | 89,225 | 107,483 |
| OPPNHMR STEELPATH ALPHA/A | AT COST | 42,056 | 28,155 |
| ALLIANZ CONVERTIBLE/A | AT COST | 41,586 | 31,677 |
| ALLIANZ RCM GLBL WATER/A | AT COST | 54,271 | 55,020 |
| ALLIANZ RCM GLBL SMCAP/A | AT COST | 16,609 | 13,164 |
| ALLIANZ GL FOCUS GRW/A | AT COST | 28,955 | 27,710 |
| PUTNAM AMT FREE INS/A | AT COST | 390,621 | 266,179 |
| PUTNAM GLOBAL INCOME FD/A | AT COST | 198,318 | 190,363 |
| PUTNAM SUSTAINABLE LEADERS | AT COST | 183,669 | 186,575 |
| PUTNAM EQ INC/A | AT COST | 102,714 | 102,826 |
| PUTNAM FLOATING INC/A | AT COST | 146,562 | 133,694 |
| PUTNAM CAP SPECTRUM/A | AT COST | ||
| PUTNAM GROWTH OPPORT/A | AT COST | 69,012 | 59,365 |
| SELIGMAN GLOBAL TECH A | AT COST | 183,881 | 146,930 |
| STATE FARM BLKRK SM CAP CORE/A | AT COST | 26,387 | 19,394 |
| STATE FARM BLKRK 500 INDEX/P | AT COST | 87,796 | 129,413 |
| STATE FARM BLKRK CORE ALPHA BD/A | AT COST | 111,232 | 107,429 |
| STATE FARM BLKRK INTL INDEX/P | AT COST | 29,441 | 25,523 |
| TEMPLETON GLOBAL BOND FD/A | AT COST | 129,762 | 111,587 |
| ADT 1741 AEROSPACE-DEF SER 2016-3R | AT COST | ||
| ADT 1757 AMER RENASSIANCE-2016 | AT COST | ||
| ADT 1809 UBQUITOUS 2017-3 | AT COST | 100,955 | 109,000 |
| ADT 327 INSURED TE MUNI SER 2 | AT COST | 192,190 | 156,842 |
| ADT 1852 AERO/DEF 2018-1 | AT COST | 35,167 | 28,268 |
| ADT 1902 AERO/DEF 2018-4 | AT COST | 100,007 | 91,236 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RANCH BUILDING | 42,530 | 8,860 | 33,670 | 33,670 |
| WATER WELL | 983 | 983 | ||
| REFORESTATION | 43,524 | 43,524 | ||
| REFORESTATION - METCALF TRACT | 25,648 | 9,160 | 16,488 | 16,488 |
| SMITH RANCH HOUSE | 255,700 | 36,060 | 219,640 | 219,640 |
| FENCING & GATES | 102,121 | 80,238 | 21,883 | 21,883 |
| BARN WITH SHED | 15,000 | 8,250 | 6,750 | 6,750 |
| FENCING & GATES -- BREVARD TRACT | 12,000 | 7,071 | 4,929 | 4,929 |
| CAMP HOUSE -- METCALF TRACT | 4,000 | 933 | 3,067 | 3,067 |
| CORRAL -- METCALF TRACT | 3,500 | 1,750 | 1,750 | 1,750 |
| FENCING -- METCALF TRACT | 30,000 | 15,000 | 15,000 | 15,000 |
| RANCH LAND - 715.63 ACRES | 530,146 | 530,146 | 530,146 | |
| J W SMITH LAND - 432.197 ACRES | 829,638 | 829,638 | 829,638 | |
| BREVARD TRACT LAND - 21 ACRES | 108,613 | 108,613 | 108,613 | |
| J E METCALF LAND - 270.755 ACRES | 141,113 | 141,113 | 141,113 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEY FEES | 10,800 | 2,700 | 8,100 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PONDS - JW SMITH ESTATE | 150,000 | 150,000 | 150,000 |
| PONDS - BREVARD TRACT | 5,000 | 5,000 | 5,000 |
| LESS CONSV EXP | -7,261 | -9,636 | -9,636 |
| Description | Amount |
|---|---|
| 2017 INCOME TAX | 7,543 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ENERGY TRSFR PTRS K-1 INVTMT | 106 | 106 | ||
| ENTERPRISE PP LP K-1 NON DEDU | 1 | 1 | ||
| ENTERPRISE PP LP K-1 SEC 1231 | 2 | 2 | ||
| MPLX LP K-1 CASH CONTRIBUTION | 1 | 1 | ||
| MPLX LP K-1 NON DEDUCTBLE EXP | 13 | 13 | ||
| REPAIRS & MAINTENANCE - RANCH | 5,000 | |||
| ROYALTY OTHER DEDUCTIONS | 40,018 | 40,018 | ||
| ROYALTY SEVERANCE TAX | 6,447 | 6,447 | ||
| SAFE DEPOSIT BOX RENTAL | 95 | |||
| INVESTMENT FEES -- HD VEST | 197 | 197 | ||
| INSURANCE | 4,564 | |||
| BANK CHARGES | 35 | |||
| ENERGY TRSFR PTRS K-1 SEC 123 | 169 | 169 | ||
| ENERGY TRSFR PTRS K-1 CASH CO | 3 | 3 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 264,741 | 264,741 | 264,741 |
| OTHER INCOME - CHEVRON USA | 4 | 4 | 4 |
| ENERGY TRANSFER PTR K-1 LOSS | -2,833 | -2,833 | -2,833 |
| ENTPRISE PP LP K-1 ORD INC | 620 | 620 | 620 |
| MPLX LP K-1 ORD LOSS | -588 | -588 | -588 |
| MISC INCOME | 728 | 728 | 728 |
| ETP K-1 OTHER RENTAL | 1 | 1 | 1 |
| ETP K-1 OTHER INCOME | 2,799 | 2,799 | 2,799 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES - RANCH | 6,703 | |||
| PROPERTY TAXES - ROYALTY | 6,003 | |||
| FOREIGN TAX - HD VEST | 1,471 | 1,471 |