| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,760 | 2,760 | ||
| DEMO FARM | 11,040 | 9,235 | 1,805 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| GRAIN BIN AUGER | 1989-02-28 | 2,631 | 2,631 | S/L | 5.0000 | ||||
| 358 NH GRINDER | 1996-05-31 | 8,900 | 8,900 | S/L | 5.0000 | ||||
| 16' BULK FEEDER | 2005-03-04 | 2,050 | 2,050 | S/L | 7.0000 | ||||
| OVERHEAD BIN FOR CUBES | 2005-09-06 | 3,000 | 3,000 | S/L | 7.0000 | ||||
| TANDEM AXLE BULK FEEDER | 2005-11-04 | 2,450 | 2,450 | S/L | 7.0000 | ||||
| WELDER | 1980-03-26 | 319 | 319 | S/L | 5.0000 | ||||
| PORTABLE SCALE | 1982-06-30 | 509 | 509 | S/L | 5.0000 | ||||
| TIRE CHANGER | 1987-08-01 | 750 | 750 | S/L | 5.0000 | ||||
| JD OFFSET | 1972-01-01 | 1,500 | 1,500 | S/L | 5.0000 | ||||
| REPAIRS TO OFFSET | 1985-02-01 | 617 | 617 | S/L | 5.0000 | ||||
| FERTILIZER SPREADER | 1973-11-23 | 952 | 952 | S/L | 5.0000 | ||||
| DISC HARROW TAILORWAY | 1974-10-30 | 2,061 | 2,061 | S/L | 5.0000 | ||||
| CONTINENTAL 315 GAL SPRAYER | 1974-10-30 | 729 | 729 | S/L | 5.0000 | ||||
| SQUEEZE CHUTE | 1978-11-03 | 927 | 927 | S/L | 5.0000 | ||||
| GRAHAM CHISEL PLOW | 1979-01-31 | 1,808 | 1,808 | S/L | 5.0000 | ||||
| 4 ROW WICK APPLICATOR | 1979-10-07 | 600 | 600 | S/L | 5.0000 | ||||
| WELDER | 1982-12-01 | 1,295 | 1,295 | S/L | 5.0000 | ||||
| DIESEL TANK | 1983-06-01 | 150 | 150 | S/L | 5.0000 | ||||
| JD 347 WIRE BALER | 1984-05-01 | 9,496 | 9,496 | S/L | 5.0000 | ||||
| FIELD CULTIVATOR | 1984-02-01 | 675 | 675 | S/L | 5.0000 | ||||
| LOWBOY TRAILER | 1986-07-01 | 500 | 500 | S/L | 5.0000 | ||||
| CATTLE CHUTE | 1986-11-01 | 693 | 693 | S/L | 5.0000 | ||||
| DEVICE FOR ROUND BALER | 1987-02-01 | 495 | 495 | S/L | 5.0000 | ||||
| JD 535 RD BALER W/ ATTACH | 1990-07-01 | 17,800 | 17,800 | S/L | 5.0000 | ||||
| MATOR REPAIR JD 535 BALER | 2000-08-12 | 2,477 | 2,477 | S/L | 5.0000 | ||||
| GRAIN DRILL | 2003-04-28 | 5,000 | 5,000 | S/L | 7.0000 | ||||
| CUTTER | 2003-10-24 | 677 | 677 | S/L | 7.0000 | ||||
| POST DRIVER | 2003-07-03 | 1,750 | 1,750 | S/L | 7.0000 | ||||
| 7FT BLADE | 2004-08-13 | 2,042 | 2,042 | S/L | 7.0000 | ||||
| AIR COMPRESSOR | 2005-05-15 | 390 | 390 | S/L | 7.0000 | ||||
| ELECTRIC FENCE CHARGE | 2005-07-06 | 698 | 698 | S/L | 7.0000 | ||||
| 24 FT TRAILER | 2006-02-09 | 7,910 | 7,910 | S/L | 7.0000 | ||||
| 1000 GAL WATER TANK | 2006-04-07 | 570 | 570 | S/L | 7.0000 | ||||
| MISC EQUIPMENT | 2006-05-26 | 6,330 | 6,330 | S/L | 7.0000 | ||||
| 3 PT HITCH HAY UNROLLER | 2006-12-28 | 550 | 550 | S/L | 7.0000 | ||||
| SPRAYER | 2008-10-09 | 3,250 | 3,250 | S/L | 7.0000 | ||||
| HAY TEDDER | 2010-07-06 | 4,900 | 4,900 | S/L | 7.0000 | ||||
| JD 7300 MAX 6 ROW PLANTER | 2011-03-30 | 7,900 | 7,336 | S/L | 7.0000 | 564 | 472 | ||
| MOHAWK 60 TILLER | 2011-03-30 | 1,600 | 1,486 | S/L | 7.0000 | 114 | 95 | ||
| BBQ PIT | 2011-12-31 | 2,200 | 2,043 | S/L | 7.0000 | 157 | 131 | ||
| BOBCAT SKID STEER LOADER | 2012-02-22 | 29,651 | 21,179 | S/L | 7.0000 | 4,236 | 3,544 | ||
| TREE SHEAR & TANK | 2012-04-06 | 6,100 | 4,357 | S/L | 7.0000 | 872 | 729 | ||
| 20 FT LOWBOY TRAILER | 2012-04-27 | 5,542 | 3,959 | S/L | 7.0000 | 791 | 662 | ||
| 84 IN. ROOT GRAPPLE | 2012-04-30 | 2,950 | 2,107 | S/L | 7.0000 | 422 | 353 | ||
| HAY RAKE | 2012-10-11 | 4,500 | 3,214 | S/L | 7.0000 | 643 | 538 | ||
| KUBOTA UTV | 2014-08-28 | 14,515 | 7,258 | S/L | 7.0000 | 2,073 | 1,734 | ||
| KUBOTA MOWER | 2015-02-03 | 7,211 | 2,575 | S/L | 7.0000 | 1,030 | 861 | ||
| 6 HAY SAVER RINGS | 2015-03-08 | 5,040 | 1,800 | S/L | 7.0000 | 720 | 602 | ||
| 2015 HONDA RANCHER 4 WHEELER | 2015-03-20 | 4,942 | 2,471 | S/L | 5.0000 | 988 | 827 | ||
| TN 800 VERMEER HAY CUTTER | 2015-06-03 | 15,700 | 5,607 | S/L | 7.0000 | 2,243 | 1,876 | ||
| 2015 HONDA RANCHER 4 WHEELER | 2015-03-20 | 5,460 | 2,730 | S/L | 5.0000 | 1,092 | 914 | ||
| 4155 RHINO SHREDDER | 2015-07-29 | 16,500 | 5,893 | S/L | 7.0000 | 2,357 | 1,971 | ||
| 13FT CHAIN HARROW | 2015-12-11 | 1,341 | 479 | S/L | 7.0000 | 191 | 160 | ||
| CASE L755 LOADER | 2016-03-21 | 4,524 | 969 | S/L | 7.0000 | 647 | 541 | ||
| UTV SINGLE CALF CATCHER | 2016-08-25 | 3,672 | 787 | S/L | 7.0000 | 524 | 438 | ||
| JD 6110 TRACTOR (SN 802239) | 2000-07-03 | 24,950 | 24,950 | S/L | 7.0000 | ||||
| CASE MAXUM 150 | 2016-03-21 | 102,396 | 21,942 | S/L | 7.0000 | 14,628 | 12,236 | ||
| CASE MAXUM 125 | 2016-03-21 | 88,364 | 18,935 | S/L | 7.0000 | 12,624 | 10,560 | ||
| OK FEEDER | 2002-08-09 | 1,550 | 1,201 | S/L | 20.0000 | 78 | 65 | ||
| 3 CREEP FEEDERS | 2006-05-08 | 2,374 | 2,374 | S/L | 7.0000 | ||||
| 2500 CUBE FEEDER | 2017-07-07 | 3,000 | 214 | S/L | 7.0000 | 429 | 359 | ||
| 10 FEED TROUGHS | 2017-08-09 | 2,120 | 177 | S/L | 5.0000 | 424 | 355 | ||
| RTV900XRA CAMO UTV C1606-HAM | 2017-09-29 | 7,033 | 352 | S/L | 5.0000 | 1,406 | 1,176 | ||
| GRAIN BIN-SOUTHWEST FABRICATORS | 2017-10-30 | 9,700 | 162 | S/L | 10.0000 | 970 | 811 | ||
| ECONOMY ANIMAL SCALE | 2017-11-15 | 2,188 | 73 | S/L | 5.0000 | 438 | 366 | ||
| FENCES | 1980-06-13 | 904 | 814 | S/L | 20.0000 | ||||
| FENCES | 1980-06-20 | 2,414 | 2,173 | S/L | 20.0000 | ||||
| FENCES | 1980-07-01 | 886 | 797 | S/L | 20.0000 | ||||
| CONTRACT | 1980-09-30 | 5,715 | 5,143 | S/L | 20.0000 | ||||
| FENCES | 1980-10-03 | 894 | 805 | S/L | 20.0000 | ||||
| FENCES | 1980-07-15 | 1,748 | 1,573 | S/L | 20.0000 | ||||
| WIRE POST | 1980-08-26 | 1,609 | 1,448 | S/L | 20.0000 | ||||
| PIPE FOR FENCING | 1980-04-17 | 2,358 | 2,100 | S/L | 10.0000 | ||||
| FENCE AND PENS | 1978-12-31 | 2,300 | 2,070 | S/L | 10.0000 | ||||
| FENCE POST | 1983-03-01 | 1,150 | 1,150 | S/L | 10.0000 | ||||
| ELECTRIC FENCE | 1984-06-01 | 538 | 538 | S/L | 10.0000 | ||||
| 8X18 CATTLE GUARD | 1985-03-01 | 1,081 | 1,081 | S/L | 10.0000 | ||||
| GOAT FENCES AND PENS | 1997-10-02 | 6,240 | 6,240 | S/L | 20.0000 | ||||
| UPPER COX PENS | 1999-10-01 | 16,368 | 14,936 | S/L | 20.0000 | 819 | 685 | ||
| HWY 90 FENCE 11808 FT | 2000-05-22 | 16,545 | 14,546 | S/L | 20.0000 | 827 | 692 | ||
| ELECTRIC FENCE | 2002-03-22 | 2,625 | 2,625 | S/L | 10.0000 | ||||
| CLEARING + GRADINGS | 1941-01-01 | 20,230 | 18,207 | S/L | 20.0000 | ||||
| CLEARING + GRADINGS | 1949-12-03 | 560 | 504 | S/L | 20.0000 | ||||
| CLEARING + GRADINGS | 1980-04-30 | 1,803 | 1,622 | S/L | 20.0000 | ||||
| CLEARING + GRADINGS | 1951-05-21 | 80 | 72 | S/L | 20.0000 | ||||
| CLEARING + GRADINGS | 1952-06-10 | 111 | 100 | S/L | 20.0000 | ||||
| CLEARING + GRADINGS | 1992-11-15 | 441 | 397 | S/L | 20.0000 | ||||
| CLEARING + GRADINGS | 1965-10-19 | 145 | 131 | S/L | 20.0000 | ||||
| CLEARING + GRADINGS | 1966-01-01 | 647 | 582 | S/L | 20.0000 | ||||
| CLEARING + GRADINGS | 1969-03-10 | 670 | 600 | S/L | 20.0000 | ||||
| CLEARING + GRADINGS | 1969-05-29 | 771 | 700 | S/L | 20.0000 | ||||
| GRAVEL FOR ROADS | 1985-06-01 | 840 | 840 | S/L | 10.0000 | ||||
| OFFICE DRIVE PAVING | 1985-10-01 | 539 | 539 | S/L | 10.0000 | ||||
| SPRIGGING AND FERTILIZER | 1986-03-01 | 1,139 | 1,139 | S/L | 20.0000 | ||||
| TERRACING | 1941-01-01 | 1,996 | 1,797 | S/L | 5.0000 | ||||
| PECAN GROVE | 1941-01-01 | 17,121 | 15,409 | S/L | 5.0000 | ||||
| ADDITION | 1959-01-01 | 141 | 125 | S/L | 10.0000 | ||||
| GAS LINE REPAIRS | 1987-02-01 | 4,754 | 4,754 | S/L | 20.0000 | ||||
| VARIOUS LINES AND FACIL | 1941-01-01 | 7,145 | 6,430 | S/L | 10.0000 | ||||
| VARIOUS LINES AND FACIL | 1948-01-01 | 586 | 525 | S/L | 10.0000 | ||||
| VARIOUS LINES AND FACIL | 1949-01-01 | 818 | 735 | S/L | 10.0000 | ||||
| VARIOUS LINES AND FACIL | 1950-01-01 | 2,446 | 2,200 | S/L | 10.0000 | ||||
| VARIOUS LINES AND FACIL | 1951-01-01 | 3,002 | 2,700 | S/L | 10.0000 | ||||
| VARIOUS LINES AND FACIL | 1952-01-01 | 1,539 | 1,385 | S/L | 10.0000 | ||||
| PUMP TANK PVC | 1978-08-01 | 1,630 | 1,467 | S/L | 10.0000 | ||||
| COX PLACE | 1978-09-07 | 319 | 287 | S/L | 10.0000 | ||||
| PUMP WELL | 1980-12-19 | 6,132 | 5,500 | S/L | 10.0000 | ||||
| PIPE | 1980-12-29 | 431 | 387 | S/L | 10.0000 | ||||
| CONCRETE | 1980-12-19 | 271 | 250 | S/L | 20.0000 | ||||
| SEARS JET PUMP | 1982-03-01 | 125 | 125 | S/L | 5.0000 | ||||
| IRRIGATION PUMP | 1984-10-01 | 3,074 | 3,074 | S/L | 5.0000 | ||||
| WATER WELL | 1985-04-01 | 1,590 | 1,590 | S/L | 10.0000 | ||||
| REPAIRS-WATER WELL | 1989-04-01 | 710 | 710 | S/L | 5.0000 | ||||
| SOLAR POWERED WELL-WEST END | 2009-06-25 | 15,009 | 12,758 | S/L | 10.0000 | 1,501 | 1,256 | ||
| VARIOUS | 1941-01-01 | 1,758 | 1,580 | S/L | 5.0000 | ||||
| VARIOUS | 1945-01-01 | 235 | 210 | S/L | 5.0000 | ||||
| VARIOUS | 1954-01-01 | 285 | 255 | S/L | 5.0000 | ||||
| LINES AND LABOR | 1976-02-04 | 740 | 666 | S/L | 5.0000 | ||||
| LOT 122 DONER & LOT 188 OPN HEIF (2) | 2012-03-06 | 7,000 | 7,000 | S/L | 5.0000 | ||||
| 9 COWS (T) (SC) | 2012-06-30 | 9,000 | 9,000 | S/L | 5.0000 | ||||
| BRANGUS HEIFERS (20) | 2013-06-20 | 17,000 | 15,300 | S/L | 5.0000 | 1,700 | 1,422 | ||
| ANGUS COWS (T) (44) | 2013-06-30 | 44,000 | 39,600 | S/L | 5.0000 | 4,400 | 3,680 | ||
| COMMERICAL COWS (T) (26) | 2013-06-30 | 26,000 | 23,400 | S/L | 5.0000 | 2,600 | 2,175 | ||
| BRANGUS HEIFERS (10) | 2013-07-29 | 8,500 | 7,650 | S/L | 5.0000 | 850 | 711 | ||
| ANGUS COWS (T) (70) | 2014-06-30 | 70,000 | 47,833 | S/L | 5.0000 | 14,000 | 11,711 | ||
| COMMERICAL COWS (T) (7) | 2014-06-30 | 7,000 | 4,700 | S/L | 5.0000 | 1,400 | 1,171 | ||
| EMBRYO HEIFER 508 & 586 | 2014-07-17 | 2,663 | 1,864 | S/L | 5.0000 | 532 | 445 | ||
| LOT 13 COW | 2014-10-24 | 10,500 | 7,350 | S/L | 5.0000 | 2,100 | 1,756 | ||
| 1/2 INT DONOR COW LOT 477 | 2015-04-08 | 21,375 | 8,550 | S/L | 5.0000 | 4,275 | 3,576 | ||
| 3 DONOR COWS 5015; 5012; 5090 | 2015-10-16 | 105,000 | 42,000 | S/L | 5.0000 | 21,000 | 17,566 | ||
| 63 CM COWS (T) (63) | 2015-06-30 | 63,000 | 25,200 | S/L | 5.0000 | 12,600 | 10,540 | ||
| 52 ANGUS COWS (T) (52) | 2015-06-30 | 52,000 | 20,800 | S/L | 5.0000 | 10,400 | 8,699 | ||
| BULL 23 | 2014-04-05 | 10,000 | 7,000 | S/L | 5.0000 | 2,000 | 1,673 | ||
| BULL (T) | 2014-06-30 | 1,500 | 1,050 | S/L | 5.0000 | 300 | 251 | ||
| BULL 3050 | 2015-03-20 | 9,250 | 3,854 | S/L | 6.0000 | 1,542 | 1,289 | ||
| 2 BULLS LOT 149 & 153 | 2015-09-03 | 44,500 | 23,600 | S/L | 5.0000 | 8,900 | 7,445 | ||
| 2 HEREFORD BULLS | 2016-11-09 | 6,500 | 1,950 | S/L | 5.0000 | 1,300 | 1,087 | ||
| LOT 46-44 FARMS REG18724916 | 2017-10-28 | 8,500 | 283 | S/L | 5.0000 | 1,700 | 1,422 | ||
| BARBER HEREFORD BULL-LOT 26 | 2017-11-08 | 4,000 | 133 | S/L | 5.0000 | 800 | 670 | ||
| HEREFORD 6S50 | 2017-12-14 | 4,000 | 67 | S/L | 5.0000 | 800 | 669 | ||
| 155 COWS | 2017-11-20 | 176,700 | 2,945 | S/L | 5.0000 | 35,340 | 29,561 | ||
| 5 BULLS | 2017-11-20 | 12,500 | 208 | S/L | 5.0000 | 2,500 | 2,091 | ||
| HEREFORD BULL E070 LOT 8 | 2018-11-16 | 3,250 | S/L | 5.0000 | 54 | 45 | |||
| 3 UPHOLSTER BENCHES | 1957-01-01 | 88 | 80 | S/L | 5.0000 | ||||
| WHIRLPOOL REFRIGERATOR | 2015-07-02 | 1,008 | 360 | S/L | 7.0000 | 144 | 144 | ||
| 68 CHEVY C50 DUMP TRUCK | 1988-06-01 | 755 | 755 | S/L | 5.0000 | ||||
| 01' FORD | 2002-01-04 | 34,186 | 34,186 | S/L | 5.0000 | ||||
| 2004 FORD F-250 | 2004-10-06 | 21,236 | 21,236 | S/L | 5.0000 | ||||
| 2012 FORD F-150 | 2012-07-13 | 25,267 | 25,267 | S/L | 5.0000 | ||||
| 2016 CHEVY SILVERADO | 2016-04-01 | 41,874 | 12,562 | S/L | 5.0000 | 8,375 | 8,375 | ||
| METAL QUONSET HUT | 1946-01-01 | 9,026 | 8,100 | S/L | 5.0000 | ||||
| WEST END HOUSE IMPROV | 1978-01-01 | 8,836 | 7,953 | S/L | 5.0000 | ||||
| OFFICE IMPROV | 1978-01-01 | 115 | 104 | S/L | 5.0000 | ||||
| OFFICE IMPROV | 1979-01-01 | 4,284 | 3,856 | S/L | 5.0000 | ||||
| WEST END HOUSE IMPROV | 1979-01-01 | 426 | 383 | S/L | 5.0000 | ||||
| WEST END HOUSE | 1979-01-01 | 608 | 547 | S/L | 5.0000 | ||||
| OFFICE IMPROV | 1980-10-01 | 93 | 84 | S/L | 5.0000 | ||||
| BULL TEST FEEDLOT | 1980-11-01 | 6,442 | 5,802 | S/L | 5.0000 | ||||
| WEST END HOUSE | 1980-11-01 | 25 | 22 | S/L | 5.0000 | ||||
| WILLIAM'S HOUSE | 1981-11-01 | 696 | 696 | S/L | 5.0000 | ||||
| OFFICE IMPROV | 1981-03-01 | 488 | 488 | S/L | 5.0000 | ||||
| OFFICE STORM WINDOWS | 1982-04-27 | 1,520 | 1,520 | S/L | 5.0000 | ||||
| MULTI PURPOSE BLDG | 1982-10-01 | 44,964 | 44,964 | S/L | 5.0000 | ||||
| OFFICE ELECT IMPROV | 1982-04-01 | 2,031 | 2,031 | S/L | 5.0000 | ||||
| WILLIAM'S HOUSE SEWER | 1982-02-01 | 1,123 | 1,123 | S/L | 5.0000 | ||||
| VARIOUS IMPROV | 1981-04-01 | 4,046 | 4,046 | S/L | 5.0000 | ||||
| VARIOUS ROOFING | 1981-06-01 | 1,587 | 1,587 | S/L | 5.0000 | ||||
| VARIOUS | 1981-12-01 | 143 | 143 | S/L | 5.0000 | ||||
| MANAGER'S HOUSE | 1983-10-01 | 68,356 | 68,356 | S/L | 30.0000 | ||||
| HOG BARN | 1983-10-01 | 6,082 | 6,082 | S/L | 20.0000 | ||||
| FEEDLOT | 1983-08-01 | 12,693 | 12,693 | S/L | 20.0000 | ||||
| VARIOUS IMPROV | 1983-03-01 | 10,802 | 10,802 | S/L | 20.0000 | ||||
| WEST END HOUSE REMODEL | 1985-08-01 | 35,934 | 35,934 | S/L | 20.0000 | ||||
| UTILITY BARN | 1986-01-01 | 24,732 | 24,732 | S/L | 20.0000 | ||||
| MULTI PURPOSE BLDG-IMPROVE | 1985-12-01 | 633 | 633 | S/L | 20.0000 | ||||
| OFFICE-ROOF REPAIRS | 1986-10-01 | 3,126 | 3,126 | S/L | 20.0000 | ||||
| HOG BARN SLAB | 1986-08-01 | 156 | 156 | S/L | 20.0000 | ||||
| CABINETS | 1986-03-01 | 1,039 | 1,039 | S/L | 20.0000 | ||||
| GRAIN BIN | 1987-08-01 | 7,189 | 7,189 | S/L | 20.0000 | ||||
| RENT HOUSE IMPROV | 1988-01-01 | 630 | 630 | S/L | 20.0000 | ||||
| GRAIN BIN WIRING | 1988-01-01 | 100 | 100 | S/L | 20.0000 | ||||
| GRAIN BIN SLAB | 1988-08-01 | 1,205 | 1,205 | S/L | 20.0000 | ||||
| OFFICE IMPROV | 1989-11-01 | 4,500 | 4,500 | S/L | 20.0000 | ||||
| NEW SEPTIC TANK | 2000-04-27 | 1,000 | 1,000 | S/L | 15.0000 | ||||
| REFRIG & DISHWASHER | 2000-09-13 | 1,479 | 1,479 | S/L | 7.0000 | ||||
| 3.5 TON TRANE HVAC-WEST END | 2001-10-09 | 4,795 | 4,795 | S/L | 7.0000 | ||||
| OFFICE REMODEL | 2001-12-01 | 32,709 | 17,536 | S/L | 30.0000 | 1,090 | 1,090 | ||
| APPLIANCES (WEST END) | 2001-06-26 | 1,558 | 1,558 | S/L | 7.0000 | ||||
| FLOORS-GREEN HOUSE | 2002-02-18 | 1,810 | 1,403 | S/L | 20.0000 | 90 | 90 | ||
| INSULATION OFFICE | 2002-02-28 | 1,210 | 938 | S/L | 20.0000 | 60 | 60 | ||
| FEEDER SHED | 2002-12-30 | 1,700 | 1,318 | S/L | 20.0000 | 85 | 85 | ||
| STOVE-ADMINISTRATION | 2002-02-11 | 363 | 363 | S/L | 7.0000 | ||||
| GREEN HOUSE IMPROV | 2002-06-30 | 15,651 | 11,738 | S/L | 20.0000 | 783 | 783 | ||
| RANGE; WATER HEATER; LABOR | 2003-12-05 | 4,960 | 4,960 | S/L | 7.0000 | ||||
| WEST END HOUSE IMPROV | 2003-07-28 | 20,904 | 15,155 | S/L | 20.0000 | 1,046 | 1,046 | ||
| A/C; DUCTWORK & DISHWASHER-WEST | 2007-03-27 | 7,349 | 7,349 | S/L | 10.0000 | ||||
| NEW FLOORING-WEST END | 2007-03-30 | 2,521 | 1,324 | S/L | 20.0000 | 126 | 126 | ||
| CATTLE PENS AND BARNS | 2008-03-15 | 305,837 | 145,273 | S/L | 20.0000 | 15,292 | 15,292 | ||
| RAINWATER HARV+SCALES+QUONSET BLDG | 2009-01-16 | 7,305 | 2,922 | S/L | 20.0000 | 365 | 365 | ||
| MANAGER'S HOUSE-FLOORING | 2009-12-11 | 6,647 | 5,318 | S/L | 10.0000 | 665 | 665 | ||
| WATER HEATER WE HSE | 2011-01-11 | 367 | 341 | S/L | 7.0000 | 26 | 26 | ||
| SEPTIC SYSTEM WE HSE | 2011-04-12 | 5,899 | 1,917 | S/L | 20.0000 | 295 | 295 | ||
| DISHWASHER MGR HSE | 2011-04-22 | 499 | 463 | S/L | 7.0000 | 36 | 36 | ||
| REFRIGERATOR MRG HSE | 2011-07-15 | 1,095 | 1,017 | S/L | 7.0000 | 78 | 78 | ||
| SHOW BARN IMPROVEMENTS | 2012-05-29 | 73,902 | 22,171 | S/L | 20.0000 | 3,695 | 3,695 | ||
| SEPTIC SYSTEM GREEN HSE | 2012-09-25 | 4,500 | 1,238 | S/L | 20.0000 | 225 | 225 | ||
| BIG ASS FAN | 2013-08-13 | 7,350 | 4,725 | S/L | 7.0000 | 1,050 | 1,050 | ||
| BARN PROJECTOR W/ SCREEN | 2013-12-19 | 4,743 | 3,049 | S/L | 7.0000 | 678 | 678 | ||
| A/C UNIT MANAGER'S HOUSE | 2013-01-04 | 2,855 | 1,835 | S/L | 7.0000 | 408 | 408 | ||
| A/C UNIT -HEADQUARTERS | 2013-04-23 | 6,700 | 4,307 | S/L | 7.0000 | 957 | 957 | ||
| CONCRETE SLAB SW CORNER BARN | 2013-02-22 | 6,392 | 1,438 | S/L | 20.0000 | 320 | 320 | ||
| HVAC OFFICE | 2014-05-15 | 6,700 | 3,350 | S/L | 7.0000 | 957 | 957 | ||
| FLOORING-GREEN HOUSE | 2014-08-12 | 4,893 | 1,713 | S/L | 10.0000 | 489 | 489 | ||
| SOUTHSIDE ADDITION | 2014-11-07 | 42,155 | 7,377 | S/L | 20.0000 | 2,108 | 2,108 | ||
| CATTLE PANELS | 2014-03-07 | 18,631 | 9,316 | S/L | 7.0000 | 2,661 | 2,661 | ||
| 3.5 TON BRYANT -GREEN HSE | 2015-08-11 | 8,350 | 2,982 | S/L | 7.0000 | 1,193 | 1,193 | ||
| WINDOW UNIT-MGR HSE | 2015-12-07 | 824 | 294 | S/L | 7.0000 | 118 | 118 | ||
| 40X60X14 METAL BUILDING W/DOUBLE LEAN-TOS | 2017-04-10 | 82,347 | 3,088 | S/L | 20.0000 | 4,117 | 4,116 | ||
| LAND-VARIOUS PARCELS | 2001-01-01 | 1,379,541 | |||||||
| PUMP & COLUMN-SAN PATRICIO | 2006-04-12 | 21,294 | 11,712 | S/L | 20.0000 | 1,064 | 1,065 | ||
| DRILL WATER WELL-SAN PATRICIO | 2006-04-12 | 60,500 | 33,275 | S/L | 20.0000 | 3,025 | 3,025 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED STATEMENT | 52,069 | 52,069 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED STATEMENT | 189,402 | 189,402 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND-VARIOUS | 501,310 | 501,310 | 1,261,775 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS-SEE ATTACHED STMT | FMV | 1,510,940 | 1,510,940 |
| COOP STOCK | AT COST | 274 | 274 |
| UNIT TRUSTS-SEE ATTACHED STMT | FMV | 39,176 | 39,176 |
| MINERAL INTERESTS | AT COST | 15,035 | 107,197 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 2,533,258 | 1,625,440 | 907,818 | |
| LAND | 1,379,541 | 1,379,541 | 11,351,015 |
| Item No. | 1 |
|---|---|
| Lender's Name | HAM CATTLE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 189,200 |
| Balance Due | 165,963 |
| Date of Note | 2018-08 |
| Maturity Date | 2024-08 |
| Repayment Terms | ANNUAL |
| Interest Rate | 0.0500 |
| Security Provided by Borrower | BEEF CATTLE |
| Purpose of Loan | PURCHASE BEEF CATTLE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Amount |
|---|---|
| EXCISE TAX | 4,285 |
| UNREALIZED LOSS ON INVESTMENT SECURITIES | 274,303 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEMO FARM | ||||
| CATTLE REGISTRATIONS/FEES | 26,787 | 22,407 | 4,380 | |
| FEED | 227,903 | 190,635 | 37,268 | |
| FERTILIZER | 31,509 | 26,356 | 5,153 | |
| INSECTICIDE & HERBICIDE | 5,491 | 4,593 | 898 | |
| PROGRAM COSTS | 3,206 | 2,682 | 524 | |
| SELLING EXPENSE | 3,572 | 2,988 | 584 | |
| SEED/PLANTS | 5,865 | 4,906 | 959 | |
| VETERINARY & MEDICINE | 35,879 | 30,012 | 5,867 | |
| HAULING | 175 | 146 | 29 | |
| GRASS LEASE | 10,761 | 9,001 | 1,760 | |
| CONTRACT LABOR | 2,865 | 2,396 | 469 | |
| EQUIPMENT/TOOLS/RENTALS | 9,458 | 7,911 | 1,547 | |
| WORKER'S COMPENSATION | 13,012 | 10,884 | 2,128 | |
| BONUS | 6,413 | 5,364 | 1,049 | |
| SUPPLIES | 2,236 | 1,870 | 366 | |
| AUTO EXPENSE | 942 | 788 | 154 | |
| DUES/SUBSCRIPTIONS/FEES | 1,403 | 1,174 | 229 | |
| FUEL & LUBRICANT | 10,431 | 8,725 | 1,706 | |
| INSURANCE-AUTO | 1,550 | 1,297 | 253 | |
| REPAIRS & MAINTENANCE | 25,201 | 21,080 | 4,121 | |
| UTILITIES | 18,838 | 15,757 | 3,081 | |
| SEMINARS | 3,474 | 2,906 | 568 | |
| GRANT EXPENSE | 1,500 | 1,255 | 245 | |
| MISCELLANEOUS | 272 | 228 | 44 | |
| DEMO EXPENSE | 118 | 99 | 19 | |
| PROCESSING FEE | 635 | 531 | 104 | |
| CONSULTING | 323 | 270 | 53 | |
| INSURANCE | 9,635 | 8,059 | 1,576 | |
| MARKETING | 2,374 | 1,986 | 388 | |
| OFFICE SUPPLIES | 2,796 | 2,339 | 457 | |
| HEALTH ALLOWANCE | 12,960 | 10,841 | 2,119 | |
| POSTAGE & DELIVERY | 379 | 317 | 62 | |
| REIMBURSEMENT | 723 | 605 | 118 | |
| TELEPHONE | 4,716 | 3,945 | 771 | |
| EXPENSES | ||||
| FERTILIZER | 6,242 | 6,242 | ||
| HARVESTING | 9,105 | 9,105 | ||
| INSURANCE | -10,374 | -10,374 | ||
| WORKER'S COMPENSATION | 1,604 | 1,604 | ||
| PAYROLL BONUS | 550 | 550 | ||
| OFFICE SUPPLIES | 699 | 699 | ||
| HEALTH ALLOWANCE | 1,440 | 1,440 | ||
| POSTAGE & DELIVERY | 95 | 95 | ||
| TELEPHONE | 1,179 | 1,179 | ||
| REIMBURSEMENT | 40 | 40 | ||
| REPAIRS & MAINTENANCE-RENTAL | 987 | 987 | ||
| INVESTMENT EXPENSE | 5,488 | 5,488 | ||
| ROYALTY EXPENSE | 1,345 | 1,345 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LEASE BONUS | 3,244 | 3,244 | 3,244 |
| CROP SHARE | 40,443 | 40,443 | 40,443 |
| RENT | 14,900 | 14,900 | 14,900 |
| FSA/USDA | 11,529 | 11,529 | 11,529 |
| ROYALTY | 21,386 | 21,386 | 21,386 |
| DEMO FARM | 665,160 | 665,160 | |
| FIELD DAY INCOME | 6,600 | 6,600 | |
| WATER SALES | 38,300 | 38,300 |
| Description | Amount |
|---|---|
| ROUNDING | 3 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 1,590 | 676 |
| PAYROLL TAXES PAYABLE | 8 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AD VALOREM | 3,399 | 3,399 |