| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 8,976 | 4,488 | 0 | 0 |
| 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 | 6,155 | 150DB | 20.000000000000 | 206 | 0 | 0 | |
| PONDS | 2005-09-01 | 6,327 | 3,476 | SL | 20.000000000000 | 158 | 0 | 0 | |
| WATER WELL | 2005-09-01 | 9,425 | 8,033 | 150DB | 20.000000000000 | 93 | 0 | 0 | |
| BARN | 2006-06-30 | 22,281 | 14,040 | 150DB | 20.000000000000 | 485 | 0 | 0 | |
| SEEDING HERITAGE CENTER | 2006-11-30 | 7,482 | 4,114 | SL | 20.000000000000 | 187 | 0 | 0 | |
| PLANNING ARCHITECTS | 2006-11-30 | 30,012 | 10,911 | SL | 20.000000000000 | 750 | 0 | 0 | |
| PONDS | 2006-11-09 | 1,167 | 580 | SL | 20.000000000000 | 29 | 0 | 0 | |
| WATER WELL/DRAINAGE | 2006-07-01 | 8,633 | 5,446 | SL | 20.000000000000 | 216 | 0 | 0 | |
| PONDS LEO | 2005-12-31 | 7,132 | 3,927 | SL | 20.000000000000 | 357 | 0 | 0 | |
| PONDS LEO | 2006-03-20 | 245 | 132 | SL | 20.000000000000 | 12 | 0 | 0 | |
| IMPROVEMENTS | 2006-08-31 | 8,914 | 5,452 | 150DB | 20.000000000000 | 204 | 0 | 0 | |
| FENCES PIT | 2006-09-19 | 850 | 521 | 150DB | 20.000000000000 | 39 | 0 | 0 | |
| FENCES | 2006-09-19 | 7,850 | 4,799 | 150DB | 20.000000000000 | 180 | 0 | 0 | |
| PONDS | 2007-02-12 | 1,256 | 661 | SL | 20.000000000000 | 31 | 0 | 0 | |
| WATER WELL | 2007-03-22 | 10,932 | 8,029 | 150DB | 20.000000000000 | 153 | 0 | 0 | |
| HANGERS | 2007-10-30 | 16,068 | 4,206 | SL | 39.000000000000 | 361 | 0 | 0 | |
| IMPROVEMENTS | 2007-10-10 | 22,946 | 16,064 | SL | 15.000000000000 | 765 | 0 | 0 | |
| NEW BARN | 2007-10-30 | 14,840 | 7,791 | SL | 20.000000000000 | 371 | 0 | 0 | |
| CONSERVATION DEVELOPMENT | 2007-01-23 | 4,419 | 3,097 | SL | 15.000000000000 | 147 | 0 | 0 | |
| GREENHOUSE LEO | 2007-03-13 | 7,002 | 3,675 | SL | 20.000000000000 | 350 | 0 | 0 | |
| RANCH IMPROVEMENTS | 2007-02-22 | 1,610 | 1,124 | SL | 15.000000000000 | 54 | 0 | 0 | |
| HOUSE | 2008-06-30 | 234,235 | 73,105 | SL | 27.500000000000 | 7,453 | 0 | 0 | |
| GRAVEL ROAD | 2008-01-30 | 5,200 | 3,441 | SL | 15.000000000000 | 173 | 0 | 0 | |
| WATER WELL | 2008-02-27 | 7,050 | 4,622 | SL | 15.000000000000 | 235 | 0 | 0 | |
| CATTLE GUARD | 2008-03-31 | 1,566 | 1,014 | SL | 15.000000000000 | 52 | 0 | 0 | |
| T POSTS | 2008-05-01 | 720 | 464 | SL | 15.000000000000 | 24 | 0 | 0 | |
| RANCH HOUSE | 2008-11-30 | 7,326 | 2,427 | SL | 27.500000000000 | 233 | 0 | 0 | |
| GRAZING ENCLOSURE | 2009-08-04 | 700 | 395 | SL | 15.000000000000 | 23 | 0 | 0 | |
| RANCH HOUSE MIMS | 2009-06-30 | 295,147 | 91,670 | SL | 27.500000000000 | 10,733 | 0 | 0 | |
| FENCES MIMS | 2009-06-30 | 171,880 | 97,436 | SL | 15.000000000000 | 11,459 | 0 | 0 | |
| WATER TANKS & STORAGE MIMS | 2009-06-30 | 275,411 | 156,131 | SL | 15.000000000000 | 18,361 | 0 | 0 | |
| FENCES MIMS | 2010-06-30 | 57,374 | 28,700 | SL | 15.000000000000 | 3,825 | 0 | 0 | |
| RANCH HOUSE IMPROV MIMS | 2010-06-30 | 2,929 | 800 | SL | 15.000000000000 | 195 | 0 | 0 | |
| IMPROVEMENTS MIMS | 2011-09-30 | 21,578 | 9,353 | SL | 15.000000000000 | 1,439 | 0 | 0 | |
| IMPROVEMENTS MIMS | 2011-06-30 | 256,660 | 111,261 | SL | 15.000000000000 | 17,111 | 0 | 0 | |
| COLUMBIA STREET HOUSE MIMS | 2011-01-10 | 248,280 | 62,815 | SL | 27.500000000000 | 9,028 | 0 | 0 | |
| ROBERT WHITE WELL SERVICE MIMS | 2011-10-14 | 4,971 | 2,069 | SL | 15.000000000000 | 331 | 0 | 0 | |
| IMPROVEMENTS COLUMBIA HOUSE MIMS | 2012-06-30 | 9,290 | 3,409 | SL | 15.000000000000 | 619 | 0 | 0 | |
| IMPROVEMENTS | 2012-06-30 | 3,104 | 1,138 | SL | 15.000000000000 | 103 | 0 | 0 | |
| IMPROVEMENTS | 2012-06-30 | 8,890 | 3,261 | SL | 15.000000000000 | 296 | 0 | 0 | |
| PAVILLION COSTS LEO | 2012-09-30 | 104,438 | 14,172 | SL | 39.000000000000 | 2,678 | 0 | 0 | |
| IMPROVEMENTS LEO | 2012-06-30 | 49,592 | 18,191 | SL | 15.000000000000 | 3,306 | 0 | 0 | |
| 2012 FORD F35A TRUCK LEO | 2012-06-16 | 40,531 | 40,531 | SL | 3.000000000000 | 0 | 0 | 0 | |
| POLARIS MULE LEO | 2013-01-01 | 13,184 | 13,184 | SL | 7.000000000000 | 0 | 0 | 0 | |
| MOWER LEO | 2013-01-01 | 7,097 | 5,197 | SL | 7.000000000000 | 1,014 | 0 | 0 | |
| RISING PLATE METER LEO | 2013-01-01 | 778 | 555 | SL | 7.000000000000 | 111 | 0 | 0 | |
| PORTABLE CORRALS LEO | 2013-01-01 | 9,439 | 6,740 | SL | 7.000000000000 | 1,348 | 0 | 0 | |
| USED PATIO FURNITURE MIMS | 2013-03-20 | 1,300 | 837 | SL | 7.000000000000 | 186 | 0 | 0 | |
| KUBOTA TRACTOR MIMS | 2013-03-05 | 28,000 | 18,000 | SL | 7.000000000000 | 4,000 | 0 | 0 | |
| KUBOTA TRACTOR LOADER MIMS | 2013-04-08 | 17,000 | 10,929 | SL | 7.000000000000 | 2,429 | 0 | 0 | |
| IMPROVEMENTS | 2013-06-01 | 16,265 | 4,882 | SL | 15.000000000000 | 542 | 0 | 0 | |
| IMPROVEMENTS COLUMBIA HOUSE MIMS | 2013-06-01 | 264,759 | 79,452 | SL | 15.000000000000 | 17,651 | 0 | 0 | |
| IMPROVEMENTS LEO | 2013-06-01 | 32,342 | 9,705 | SL | 15.000000000000 | 2,156 | 0 | 0 | |
| PAVILLION COSTS LEO | 2013-06-01 | 1,186,082 | 138,142 | SL | 39.000000000000 | 30,412 | 0 | 0 | |
| BOB'S CUSTOM HOMES MIMS | 2013-11-05 | 55,000 | 8,250 | SL | 27.500000000000 | 2,000 | 0 | 0 | |
| IMPROVEMENTS MIMS | 2013-06-01 | 96,793 | 29,047 | SL | 15.000000000000 | 6,453 | 0 | 0 | |
| COLUMBIA STREET HOUSE MIMS | 2013-06-01 | 3,568 | 2,295 | SL | 7.000000000000 | 510 | 0 | 0 | |
| F150 FORD TRUCK LEO | 2013-03-14 | 29,499 | 26,550 | SL | 5.000000000000 | 2,949 | 0 | 0 | |
| IMPROVEMENTS LEO | 2014-06-01 | 13,824 | 3,227 | SL | 15.000000000000 | 922 | 0 | 0 | |
| 2014 FORD PICKUP MIMS | 2014-02-10 | 42,541 | 29,778 | SL | 5.000000000000 | 8,508 | 0 | 0 | |
| IMPROVEMENTS LEO | 2014-06-01 | 99,470 | 23,209 | SL | 15.000000000000 | 6,631 | 0 | 0 | |
| IMPROVEMENTS MIMS | 2014-06-01 | 18,480 | 4,312 | SL | 15.000000000000 | 1,232 | 0 | 0 | |
| PAVILLION COSTS LEO | 2014-06-30 | 1,073,596 | 96,348 | SL | 39.000000000000 | 27,528 | 0 | 0 | |
| IMPROVEMENTS LEO | 2014-06-30 | 41,893 | 9,775 | SL | 15.000000000000 | 2,793 | 0 | 0 | |
| RANCH HOUSE MIMS CASEY HOUSE | 2014-06-30 | 197,472 | 25,133 | SL | 27.500000000000 | 7,181 | 0 | 0 | |
| IMPROVEMENTS PIT | 2014-06-30 | 2,945 | 686 | SL | 15.000000000000 | 196 | 0 | 0 | |
| 1995 STOCK TRAILER MIMS | 2015-08-17 | 5,300 | 1,892 | SL | 7.000000000000 | 757 | 0 | 0 | |
| JOHN DEERE TRACTOR LEO | 2015-04-30 | 35,762 | 10,218 | SL | 7.000000000000 | 5,109 | 0 | 0 | |
| CLEAR BRUSH | 2015-04-10 | 6,000 | 2,142 | SL | 7.000000000000 | 429 | 0 | 0 | |
| HANGER A/C REPAIR | 2015-07-15 | 1,348 | 482 | SL | 7.000000000000 | 96 | 0 | 0 | |
| ELECTRIC REPAIRS LEO | 2015-08-17 | 1,113 | 93 | SL | 27.500000000000 | 40 | 0 | 0 | |
| ADDITIONS KENNEDY | 2015-06-30 | 4,694 | 1,677 | SL | 7.000000000000 | 671 | 0 | 0 | |
| ADDITIONS LEO | 2015-06-30 | 23,522 | 8,401 | SL | 7.000000000000 | 3,360 | 0 | 0 | |
| ADDITIONS LEO PAVILLION | 2015-06-30 | 6,098 | 2,177 | SL | 7.000000000000 | 871 | 0 | 0 | |
| ADDITIONS MIMMS | 2015-06-30 | 7,983 | 2,852 | SL | 7.000000000000 | 1,140 | 0 | 0 | |
| RANCH HOUSE IMPROV MIMMS | 2015-06-30 | 16,365 | 1,512 | SL | 27.500000000000 | 595 | 0 | 0 | |
| FENCES PIT | 2015-07-20 | 16,881 | 6,029 | SL | 7.000000000000 | 2,412 | 0 | 0 | |
| DOZIER WORK PIT | 2015-07-20 | 1,100 | 393 | SL | 7.000000000000 | 157 | 0 | 0 | |
| WELL SERVICE | 2016-08-09 | 967 | 196 | SL | 7.000000000000 | 69 | 0 | 0 | |
| CATTLE GUARD | 2016-10-03 | 1,000 | 416 | SL | 3.000000000000 | 167 | 0 | 0 | |
| 2016 ADDITIONS HEARD | 2016-06-30 | 19,806 | 4,244 | SL | 7.000000000000 | 2,829 | 0 | 0 | |
| GATE | 2016-02-01 | 1,263 | 161 | SL | 15.000000000000 | 42 | 0 | 0 | |
| 2016 IMPROVEMENTS HEARD | 2016-06-30 | 49,666 | 4,967 | SL | 15.000000000000 | 3,311 | 0 | 0 | |
| 2016 ADDITIONS | 2016-06-30 | 6,427 | 1,377 | SL | 7.000000000000 | 459 | 0 | 0 | |
| 2016 ADDITIONS | 2016-06-30 | 6,427 | 1,377 | SL | 7.000000000000 | 459 | 0 | 0 | |
| 2017 ADDITIONS | 2017-12-15 | 70,566 | 1,263 | SL | 5.000000000000 | 7,057 | 0 | 0 | |
| 2017 ADDITIONS | 2017-06-30 | 4,097 | 366 | SL | 5.000000000000 | 410 | 0 | 0 | |
| 2017 ADDITIONS | 2017-06-30 | 20,126 | 1,797 | SL | 5.000000000000 | 2,013 | 0 | 0 | |
| 2017 ADDITIONS | 2017-03-29 | 16 | 5 | SL | 3.000000000000 | 3 | 0 | 0 | |
| 2017 ADDITIONS FOREMAN | 2017-06-30 | 10,027 | 895 | SL | 5.000000000000 | 2,005 | 0 | 0 | |
| CATTLE PURCHASED | 2018-06-30 | 17,000 | SL | 7.000000000000 | 1,214 | 0 | 0 | ||
| SHEEP PURCHASED | 2018-06-30 | 3,120 | SL | 7.000000000000 | 223 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB INVESTMENT ACCOUNT | 2,086,807 | 2,086,807 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BAYOU BEND PETROLEUM | AT COST | 16,500 | 16,500 |
| MINERAL INTERESTS | AT COST | 2,855,347 | 2,855,347 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PONDS LEO | 7,132 | 4,284 | 2,848 | |
| PONDS LEO | 245 | 144 | 101 | |
| FENCES PIT | 850 | 560 | 290 | |
| GREENHOUSE LEO | 7,002 | 4,025 | 2,977 | |
| RANCH HOUSE MIMS | 295,147 | 102,403 | 192,744 | |
| FENCES MIMS | 171,880 | 108,895 | 62,985 | |
| WATER TANKS & STORAGE MIMS | 275,411 | 174,492 | 100,919 | |
| FENCES MIMS | 57,374 | 32,525 | 24,849 | |
| RANCH HOUSE IMPROV MIMS | 2,929 | 995 | 1,934 | |
| IMPROVEMENTS MIMS | 21,578 | 10,792 | 10,786 | |
| IMPROVEMENTS MIMS | 256,660 | 128,372 | 128,288 | |
| COLUMBIA STREET HOUSE MIMS | 248,280 | 71,843 | 176,437 | |
| ROBERT WHITE WELL SERVICE MIMS | 4,971 | 2,400 | 2,571 | |
| IMPROVEMENTS COLUMBIA HOUSE MIMS | 9,290 | 4,028 | 5,262 | |
| PAVILLION COSTS LEO | 104,438 | 16,850 | 87,588 | |
| IMPROVEMENTS LEO | 49,592 | 21,497 | 28,095 | |
| 2012 FORD F35A TRUCK LEO | 40,531 | 40,531 | 0 | |
| POLARIS MULE LEO | 13,184 | 13,184 | 0 | |
| MOWER LEO | 7,097 | 6,211 | 886 | |
| RISING PLATE METER LEO | 778 | 666 | 112 | |
| PORTABLE CORRALS LEO | 9,439 | 8,088 | 1,351 | |
| USED PATIO FURNITURE MIMS | 1,300 | 1,023 | 277 | |
| KUBOTA TRACTOR MIMS | 28,000 | 22,000 | 6,000 | |
| KUBOTA TRACTOR LOADER MIMS | 17,000 | 13,358 | 3,642 | |
| IMPROVEMENTS COLUMBIA HOUSE MIMS | 264,759 | 97,103 | 167,656 | |
| IMPROVEMENTS LEO | 32,342 | 11,861 | 20,481 | |
| PAVILLION COSTS LEO | 1,186,082 | 168,554 | 1,017,528 | |
| BOB'S CUSTOM HOMES MIMS | 55,000 | 10,250 | 44,750 | |
| IMPROVEMENTS MIMS | 96,793 | 35,500 | 61,293 | |
| COLUMBIA STREET HOUSE MIMS | 3,568 | 2,805 | 763 | |
| F150 FORD TRUCK LEO | 29,499 | 29,499 | 0 | |
| IMPROVEMENTS LEO | 13,824 | 4,149 | 9,675 | |
| 2014 FORD PICKUP MIMS | 42,541 | 38,286 | 4,255 | |
| IMPROVEMENTS LEO | 99,470 | 29,840 | 69,630 | |
| IMPROVEMENTS MIMS | 18,480 | 5,544 | 12,936 | |
| PAVILLION COSTS LEO | 1,073,596 | 123,876 | 949,720 | |
| IMPROVEMENTS LEO | 41,893 | 12,568 | 29,325 | |
| RANCH HOUSE MIMS CASEY HOUSE | 197,472 | 32,314 | 165,158 | |
| IMPROVEMENTS PIT | 2,945 | 882 | 2,063 | |
| 1995 STOCK TRAILER MIMS | 5,300 | 2,649 | 2,651 | |
| JOHN DEERE TRACTOR LEO | 35,762 | 15,327 | 20,435 | |
| ELECTRIC REPAIRS LEO | 1,113 | 133 | 980 | |
| ADDITIONS KENNEDY | 4,694 | 2,348 | 2,346 | |
| ADDITIONS LEO | 23,522 | 11,761 | 11,761 | |
| ADDITIONS LEO PAVILLION | 6,098 | 3,048 | 3,050 | |
| ADDITIONS MIMMS | 7,983 | 3,992 | 3,991 | |
| RANCH HOUSE IMPROV MIMMS | 16,365 | 2,107 | 14,258 | |
| FENCES PIT | 16,881 | 8,441 | 8,440 | |
| DOZIER WORK PIT | 1,100 | 550 | 550 | |
| 2016 ADDITIONS HEARD | 19,806 | 7,073 | 12,733 | |
| 2016 IMPROVEMENTS HEARD | 49,666 | 8,278 | 41,388 | |
| 2017 ADDITIONS FOREMAN | 10,027 | 2,900 | 7,127 | |
| CATTLE PURCHASED | 17,000 | 1,214 | 15,786 | |
| SHEEP PURCHASED | 3,120 | 223 | 2,897 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 21,133 | 16,912 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NOTE RECEIVABLE KEVIN REEVES | 1,490,345 | 1,440,197 | 1,440,197 |
| NOTE RECEIVABLE BM318 LLC - BEAR CREEK RANCH INSTALLMENT SALE | 32,946,900 | 32,946,900 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EDUCATIONAL PROGRAM EXPENSE | 71,206 | 0 | 0 | 71,206 |
| INSURANCE FOR EDUCTIONAL PROGRAMS | 1,459 | 0 | 0 | 1,459 |
| INSURANCE OTHER THAN HEALTH | 39,039 | 0 | 0 | 0 |
| OVERHEAD EXPENSES | 67,962 | 0 | 0 | 0 |
| PAYROLL EXPENSES | 2,569 | 0 | 0 | 0 |
| OTHER | 120 | 0 | 0 | 0 |
| DIRECT COSTS OF OPERATING MIMMS RANCH | 105,450 | 0 | 0 | 105,450 |
| DIRECT COSTS OF OPERATING LEO/PITTMANN/HEARD/FOREMAN RANCH | 417,218 | 0 | 0 | 417,218 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY | 511,645 | 511,645 | 511,645 |
| WATER INJECTION | 135,993 | 135,993 | 135,993 |
| RENT | 61,120 | 61,120 | 61,120 |
| CATTLE, HORSE AND SHEEP SALES | 326,666 | 326,666 | |
| HUNTING INCOME | 26,075 | 26,075 |
| Description | Amount |
|---|---|
| ADJUSTMENTS TO BRING ASSETS BACK TO COST BASIS | 8,111,760 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX | 0 | 1,912 |
| REAL ESTATE COMMSSION ON BEAR CREEK SALE | 0 | 1,317,840 |
| OTHER TAXES DUE | 0 | 1,134 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT | 10,160 | 10,160 | 0 | 0 |
| CONSULTING FEES | 176,676 | 172,000 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 14,729 | 0 | 0 | 0 |
| PROPERTY TAXES | 22,388 | 0 | 0 | 0 |
| OTHER TAXES | 2,821 | 0 | 0 | 0 |