| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 4,999 | 2,500 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| PONDS LEO | 2005-12-31 | 7,132 | 4,641 | SL | 20.000000000000 | 357 | 0 | ||
| PONDS LEO | 2006-03-20 | 245 | 156 | SL | 20.000000000000 | 12 | 0 | ||
| FENCES PIT | 2006-09-19 | 850 | 599 | 150DB | 20.000000000000 | 39 | 0 | ||
| GREENHOUSE LEO | 2007-03-13 | 7,002 | 4,375 | SL | 20.000000000000 | 350 | 0 | ||
| RANCH HOUSE MIMS | 2009-06-30 | 295,147 | 113,136 | SL | 27.500000000000 | 10,733 | 0 | ||
| FENCES MIMS | 2009-06-30 | 171,880 | 120,354 | SL | 15.000000000000 | 11,459 | 0 | ||
| WATER TANKS & STORAGE MIMS | 2009-06-30 | 275,411 | 192,853 | SL | 15.000000000000 | 18,361 | 0 | ||
| FENCES MIMS | 2010-06-30 | 57,374 | 36,350 | SL | 15.000000000000 | 3,825 | 0 | ||
| RANCH HOUSE IMPROV MIMS | 2010-06-30 | 2,929 | 1,190 | SL | 15.000000000000 | 195 | 0 | ||
| IMPROVEMENTS MIMS | 2011-09-30 | 21,578 | 12,231 | SL | 15.000000000000 | 1,439 | 0 | ||
| IMPROVEMENTS MIMS | 2011-06-30 | 256,660 | 145,483 | SL | 15.000000000000 | 17,111 | 0 | ||
| COLUMBIA STREET HOUSE MIMS | 2011-01-10 | 248,280 | 80,871 | SL | 27.500000000000 | 9,028 | 0 | ||
| ROBERT WHITE WELL SERVICE MIMS | 2011-10-14 | 4,971 | 2,731 | SL | 15.000000000000 | 331 | 0 | ||
| IMPROVEMENTS COLUMBIA HOUSE MIMS | 2012-06-30 | 9,290 | 4,647 | SL | 15.000000000000 | 619 | 0 | ||
| PAVILLION COSTS LEO | 2012-09-30 | 104,438 | 19,528 | SL | 39.000000000000 | 2,678 | 0 | ||
| IMPROVEMENTS LEO | 2012-06-30 | 49,592 | 24,803 | SL | 15.000000000000 | 3,306 | 0 | ||
| 2012 FORD F35A TRUCK LEO | 2012-06-16 | 40,531 | 40,531 | SL | 3.000000000000 | 0 | 0 | ||
| POLARIS MULE LEO | 2013-01-01 | 13,184 | 13,184 | SL | 7.000000000000 | 0 | 0 | ||
| MOWER LEO | 2013-01-01 | 7,097 | 7,097 | SL | 7.000000000000 | 0 | 0 | ||
| RISING PLATE METER LEO | 2013-01-01 | 778 | 778 | SL | 7.000000000000 | 0 | 0 | ||
| PORTABLE CORRALS LEO | 2013-01-01 | 9,439 | 9,436 | SL | 7.000000000000 | 3 | 0 | ||
| USED PATIO FURNITURE MIMS | 2013-03-20 | 1,300 | 1,209 | SL | 7.000000000000 | 91 | 0 | ||
| KUBOTA TRACTOR MIMS | 2013-03-05 | 28,000 | 26,000 | SL | 7.000000000000 | 2,000 | 0 | ||
| KUBOTA TRACTOR LOADER MIMS | 2013-04-08 | 17,000 | 15,787 | SL | 7.000000000000 | 1,213 | 0 | ||
| IMPROVEMENTS COLUMBIA HOUSE MIMS | 2013-06-01 | 264,759 | 114,754 | SL | 15.000000000000 | 17,651 | 0 | ||
| IMPROVEMENTS LEO | 2013-06-01 | 32,342 | 14,017 | SL | 15.000000000000 | 2,156 | 0 | ||
| PAVILLION COSTS LEO | 2013-06-01 | 1,186,082 | 198,966 | SL | 39.000000000000 | 30,412 | 0 | ||
| BOB'S CUSTOM HOMES MIMS | 2013-11-05 | 55,000 | 12,250 | SL | 27.500000000000 | 2,000 | 0 | ||
| IMPROVEMENTS MIMS | 2013-06-01 | 96,793 | 41,953 | SL | 15.000000000000 | 6,453 | 0 | ||
| COLUMBIA STREET HOUSE MIMS | 2013-06-01 | 3,568 | 3,315 | SL | 7.000000000000 | 253 | 0 | ||
| F150 FORD TRUCK LEO | 2013-03-14 | 29,499 | 29,499 | SL | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENTS LEO | 2014-06-01 | 13,824 | 5,071 | SL | 15.000000000000 | 922 | 0 | ||
| 2014 FORD PICKUP MIMS | 2014-02-10 | 42,541 | 42,541 | SL | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENTS LEO | 2014-06-01 | 99,470 | 36,471 | SL | 15.000000000000 | 6,631 | 0 | ||
| IMPROVEMENTS MIMS | 2014-06-01 | 18,480 | 6,776 | SL | 15.000000000000 | 1,232 | 0 | ||
| PAVILLION COSTS LEO | 2014-06-30 | 1,073,596 | 151,404 | SL | 39.000000000000 | 27,528 | 0 | ||
| IMPROVEMENTS LEO | 2014-06-30 | 41,893 | 15,361 | SL | 15.000000000000 | 2,793 | 0 | ||
| RANCH HOUSE MIMS CASEY HOUSE | 2014-06-30 | 197,472 | 39,495 | SL | 27.500000000000 | 7,181 | 0 | ||
| IMPROVEMENTS PIT | 2014-06-30 | 2,945 | 1,078 | SL | 15.000000000000 | 196 | 0 | ||
| 1995 STOCK TRAILER MIMS | 2015-08-17 | 5,300 | 3,406 | SL | 7.000000000000 | 757 | 0 | ||
| JOHN DEERE TRACTOR LEO | 2015-04-30 | 35,762 | 20,436 | SL | 7.000000000000 | 5,109 | 0 | ||
| ELECTRIC REPAIRS LEO | 2015-08-17 | 1,113 | 173 | SL | 27.500000000000 | 40 | 0 | ||
| ADDITIONS KENNEDY | 2015-06-30 | 4,694 | 3,019 | SL | 7.000000000000 | 671 | 0 | ||
| ADDITIONS LEO | 2015-06-30 | 23,522 | 15,121 | SL | 7.000000000000 | 3,360 | 0 | ||
| ADDITIONS LEO PAVILLION | 2015-06-30 | 6,098 | 3,919 | SL | 7.000000000000 | 871 | 0 | ||
| ADDITIONS MIMMS | 2015-06-30 | 7,983 | 5,132 | SL | 7.000000000000 | 1,140 | 0 | ||
| RANCH HOUSE IMPROV MIMMS | 2015-06-30 | 16,365 | 2,702 | SL | 27.500000000000 | 595 | 0 | ||
| FENCES PIT | 2015-07-20 | 16,881 | 10,853 | SL | 7.000000000000 | 2,412 | 0 | ||
| DOZIER WORK PIT | 2015-07-20 | 1,100 | 707 | SL | 7.000000000000 | 157 | 0 | ||
| 2016 ADDITIONS HEARD | 2016-06-30 | 19,806 | 9,902 | SL | 7.000000000000 | 2,829 | 0 | ||
| 2016 IMPROVEMENTS HEARD | 2016-06-30 | 49,666 | 11,589 | SL | 15.000000000000 | 3,311 | 0 | ||
| 2017 ADDITIONS FOREMAN | 2017-06-30 | 10,027 | 4,905 | SL | 5.000000000000 | 2,005 | 0 | ||
| CATTLE PURCHASED | 2018-06-30 | 17,000 | 3,643 | SL | 7.000000000000 | 2,429 | 0 | ||
| SHEEP PURCHASED | 2018-06-30 | 3,120 | 669 | SL | 7.000000000000 | 446 | 0 | ||
| CATTLE PURCHASED | 2019-06-30 | 23,001 | 1,643 | SL | 7.000000000000 | 3,286 | 0 | ||
| DOG | 2019-06-30 | 1,200 | 86 | SL | 7.000000000000 | 171 | 0 | ||
| SHEEP PURCHASED | 2019-06-30 | 3,900 | 279 | SL | 7.000000000000 | 557 | 0 | ||
| BLOCK HOUSE | 2019-12-15 | 124,884 | 3,122 | SL | 20.000000000000 | 6,244 | 0 | ||
| CRANDALL PROPERTY | 2019-06-15 | 1,316,898 | L | 0 | 0 | ||||
| FENCING FOREMAN PROPERTY | 2019-06-30 | 76,483 | 5,463 | SL | 7.000000000000 | 10,926 | 0 | ||
| HEARD WALKOVER | 2019-06-30 | 4,743 | 339 | SL | 7.000000000000 | 678 | 0 | ||
| JOSEY PAVILION | 2019-04-15 | 1,000 | 71 | SL | 7.000000000000 | 143 | 0 | ||
| LEO PROPERTY IMPROV | 2019-06-30 | 19,698 | 657 | SL | 15.000000000000 | 1,313 | 0 | ||
| WELL HOUSE PAD PITTMAN PROPERTY | 2019-05-17 | 5,500 | 183 | SL | 15.000000000000 | 367 | 0 | ||
| GEORGE RANCH PROPERTY | 2019-06-30 | 5,631,719 | L | 0 | 0 | ||||
| GEORGE RANCH HOUSE REMODEL | 2019-06-30 | 79,789 | 1,995 | SL | 20.000000000000 | 3,989 | 0 | ||
| MIMMS RANCH SPAYER | 2019-06-30 | 6,002 | 429 | SL | 7.000000000000 | 857 | 0 | ||
| 2019 TOYOTA TACOMA | 2019-07-30 | 35,755 | 3,576 | SL | 5.000000000000 | 7,151 | 0 | ||
| FENCING STILLWATER | 2020-04-30 | 8,747 | SL | 7.000000000000 | 625 | 0 | |||
| MOWER LEO | 2020-03-10 | 10,800 | SL | 5.000000000000 | 1,080 | 0 | |||
| FENCING BLOCK PROPERTY | 2020-02-01 | 69,620 | SL | 7.000000000000 | 4,973 | 0 | |||
| STORAGE CONTAINER BLOCK PROPERTY | 2020-03-01 | 5,625 | SL | 5.000000000000 | 563 | 0 | |||
| BLOCK HOUSE ROOF | 2020-07-08 | 27,400 | SL | 20.000000000000 | 685 | 0 | |||
| FENCING FOREMAN RANCH | 2020-08-07 | 112,410 | SL | 7.000000000000 | 8,029 | 0 | |||
| FENCING HEARD RANCH | 2020-07-30 | 5,160 | SL | 7.000000000000 | 369 | 0 | |||
| FENCING LEO RANCH | 2020-07-30 | 3,500 | SL | 7.000000000000 | 250 | 0 | |||
| FENCING AND PENS GEORGE RANCH | 2020-03-14 | 30,551 | SL | 7.000000000000 | 2,182 | 0 | |||
| FENCING KENNEDY | 2020-05-08 | 3,762 | SL | 7.000000000000 | 269 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB INVESTMENT ACCOUNT | 8,008 | 8,008 |
| 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 | 2,872,251 | 1,379,705 |
| PARTNERSHIPS | AT COST | 4,688 | 4,688 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PONDS LEO | 7,132 | 4,998 | 2,134 | |
| PONDS LEO | 245 | 168 | 77 | |
| FENCES PIT | 850 | 638 | 212 | |
| GREENHOUSE LEO | 7,002 | 4,725 | 2,277 | |
| RANCH HOUSE MIMS | 295,147 | 123,869 | 171,278 | |
| FENCES MIMS | 171,880 | 131,813 | 40,067 | |
| WATER TANKS & STORAGE MIMS | 275,411 | 211,214 | 64,197 | |
| FENCES MIMS | 57,374 | 40,175 | 17,199 | |
| RANCH HOUSE IMPROV MIMS | 2,929 | 1,385 | 1,544 | |
| IMPROVEMENTS MIMS | 21,578 | 13,670 | 7,908 | |
| IMPROVEMENTS MIMS | 256,660 | 162,594 | 94,066 | |
| COLUMBIA STREET HOUSE MIMS | 248,280 | 89,899 | 158,381 | |
| ROBERT WHITE WELL SERVICE MIMS | 4,971 | 3,062 | 1,909 | |
| IMPROVEMENTS COLUMBIA HOUSE MIMS | 9,290 | 5,266 | 4,024 | |
| PAVILLION COSTS LEO | 104,438 | 22,206 | 82,232 | |
| IMPROVEMENTS LEO | 49,592 | 28,109 | 21,483 | |
| 2012 FORD F35A TRUCK LEO | 40,531 | 40,531 | 0 | |
| POLARIS MULE LEO | 13,184 | 13,184 | 0 | |
| MOWER LEO | 7,097 | 7,097 | 0 | |
| RISING PLATE METER LEO | 778 | 778 | 0 | |
| PORTABLE CORRALS LEO | 9,439 | 9,439 | 0 | |
| USED PATIO FURNITURE MIMS | 1,300 | 1,300 | 0 | |
| KUBOTA TRACTOR MIMS | 28,000 | 28,000 | 0 | |
| KUBOTA TRACTOR LOADER MIMS | 17,000 | 17,000 | 0 | |
| IMPROVEMENTS COLUMBIA HOUSE MIMS | 264,759 | 132,405 | 132,354 | |
| IMPROVEMENTS LEO | 32,342 | 16,173 | 16,169 | |
| PAVILLION COSTS LEO | 1,186,082 | 229,378 | 956,704 | |
| BOB'S CUSTOM HOMES MIMS | 55,000 | 14,250 | 40,750 | |
| IMPROVEMENTS MIMS | 96,793 | 48,406 | 48,387 | |
| COLUMBIA STREET HOUSE MIMS | 3,568 | 3,568 | 0 | |
| F150 FORD TRUCK LEO | 29,499 | 29,499 | 0 | |
| IMPROVEMENTS LEO | 13,824 | 5,993 | 7,831 | |
| 2014 FORD PICKUP MIMS | 42,541 | 42,541 | 0 | |
| IMPROVEMENTS LEO | 99,470 | 43,102 | 56,368 | |
| IMPROVEMENTS MIMS | 18,480 | 8,008 | 10,472 | |
| PAVILLION COSTS LEO | 1,073,596 | 178,932 | 894,664 | |
| IMPROVEMENTS LEO | 41,893 | 18,154 | 23,739 | |
| RANCH HOUSE MIMS CASEY HOUSE | 197,472 | 46,676 | 150,796 | |
| IMPROVEMENTS PIT | 2,945 | 1,274 | 1,671 | |
| 1995 STOCK TRAILER MIMS | 5,300 | 4,163 | 1,137 | |
| JOHN DEERE TRACTOR LEO | 35,762 | 25,545 | 10,217 | |
| ELECTRIC REPAIRS LEO | 1,113 | 213 | 900 | |
| ADDITIONS KENNEDY | 4,694 | 3,690 | 1,004 | |
| ADDITIONS LEO | 23,522 | 18,481 | 5,041 | |
| ADDITIONS LEO PAVILLION | 6,098 | 4,790 | 1,308 | |
| ADDITIONS MIMMS | 7,983 | 6,272 | 1,711 | |
| RANCH HOUSE IMPROV MIMMS | 16,365 | 3,297 | 13,068 | |
| FENCES PIT | 16,881 | 13,265 | 3,616 | |
| DOZIER WORK PIT | 1,100 | 864 | 236 | |
| 2016 ADDITIONS HEARD | 19,806 | 12,731 | 7,075 | |
| 2016 IMPROVEMENTS HEARD | 49,666 | 14,900 | 34,766 | |
| 2017 ADDITIONS FOREMAN | 10,027 | 6,910 | 3,117 | |
| CATTLE PURCHASED | 17,000 | 6,072 | 10,928 | |
| SHEEP PURCHASED | 3,120 | 1,115 | 2,005 | |
| CATTLE PURCHASED | 23,001 | 4,929 | 18,072 | |
| DOG | 1,200 | 257 | 943 | |
| SHEEP PURCHASED | 3,900 | 836 | 3,064 | |
| BLOCK HOUSE | 124,884 | 9,366 | 115,518 | |
| CRANDALL PROPERTY | 1,316,898 | 0 | 1,316,898 | |
| FENCING FOREMAN PROPERTY | 76,483 | 16,389 | 60,094 | |
| HEARD WALKOVER | 4,743 | 1,017 | 3,726 | |
| JOSEY PAVILION | 1,000 | 214 | 786 | |
| LEO PROPERTY IMPROV | 19,698 | 1,970 | 17,728 | |
| WELL HOUSE PAD PITTMAN PROPERTY | 5,500 | 550 | 4,950 | |
| GEORGE RANCH PROPERTY | 5,631,719 | 0 | 5,631,719 | |
| GEORGE RANCH HOUSE REMODEL | 79,789 | 5,984 | 73,805 | |
| MIMMS RANCH SPAYER | 6,002 | 1,286 | 4,716 | |
| 2019 TOYOTA TACOMA | 35,755 | 10,727 | 25,028 | |
| FENCING STILLWATER | 8,747 | 625 | 8,122 | |
| MOWER LEO | 10,800 | 1,080 | 9,720 | |
| FENCING BLOCK PROPERTY | 69,620 | 4,973 | 64,647 | |
| STORAGE CONTAINER BLOCK PROPERTY | 5,625 | 563 | 5,062 | |
| BLOCK HOUSE ROOF | 27,400 | 685 | 26,715 | |
| FENCING FOREMAN RANCH | 112,410 | 8,029 | 104,381 | |
| FENCING HEARD RANCH | 5,160 | 369 | 4,791 | |
| FENCING LEO RANCH | 3,500 | 250 | 3,250 | |
| FENCING AND PENS GEORGE RANCH | 30,551 | 2,182 | 28,369 | |
| FENCING KENNEDY | 3,762 | 269 | 3,493 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 72,528 | 72,528 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NOTE RECEIVABLE KEVIN REEVES | 1,382,581 | 0 | 0 |
| NOTE RECEIVABLE BM318 LLC - BEAR CREEK RANCH INSTALLMENT SALE | 26,452,900 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EDUCATIONAL PROGRAM EXPENSE | 40,295 | 0 | 40,295 | |
| INSURANCE FOR EDUCATIONAL PROGRAMS | 14,800 | 0 | 0 | |
| INSURANCE OTHER THAN HEALTH | 25,942 | 0 | 0 | |
| OVERHEAD EXPENSES | 130,189 | 0 | 0 | |
| OTHER | 13,961 | 0 | 0 | |
| DIRECT COSTS OF OPERATING MIMMS RANCH | 280,281 | 0 | 280,281 | |
| DIRECT COSTS OF OPERATING LEO/PITTMANN/HEARD/FOREMAN RANCH | 348,959 | 0 | 348,959 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY | 274,815 | 274,815 | 0 |
| WATER INJECTION | 125,069 | 125,069 | 0 |
| LEASE | 20,335 | 20,335 | 0 |
| CATTLE, HORSE AND SHEEP SALES | 303,980 | 303,980 | |
| HUNTING INCOME | 16,000 | 16,000 | |
| LAND LEASE | 33,398 | 33,398 |
| Description | Amount |
|---|---|
| ADJUSTMENTS TO REFLECT BOOK VERSUS TAX | 61,521 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX | 333 | -100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT | 4,611 | 4,611 | 0 | |
| CONSULTING FEES | 9,137 | 9,137 | 0 | |
| OTHER | 5,095 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 21,065 | 0 | 0 | |
| PROPERTY TAXES | 15,827 | 15,827 | 0 |