| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 11,500 | 10,350 | 1,150 |
| 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 | 9,950 | S/L | 39.0000 | 1,091 | 1,091 | ||
| RANCH LAND -- 715.63 AC | 2010-04-28 | 530,146 | |||||||
| WATER WELL | 2011-12-11 | 983 | 983 | S/L | 7.0000 | ||||
| SMITH RANCH HOUSE | 2013-04-16 | 255,700 | 42,617 | S/L | 39.0000 | 6,556 | 6,556 | ||
| FENCING & GATES | 2013-04-16 | 102,121 | 94,827 | S/L | 7.0000 | 7,294 | 7,294 | ||
| JW SMITH PONDS -- CONSV EXP | 2013-01-01 | 150,000 | 10,761 | 20.0000 | 1,750 | ||||
| J W SMITH LAND -- 432.197 AC | 2013-04-16 | 829,638 | |||||||
| FENCING & GATES | 2014-12-16 | 12,000 | 8,786 | S/L | 7.0000 | 1,714 | 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 | 1,200 | S/L | 15.0000 | 267 | 267 | ||
| CORRAL | 2015-06-09 | 3,500 | 2,250 | S/L | 7.0000 | 500 | 500 | ||
| FENCING | 2015-06-09 | 30,000 | 19,286 | S/L | 7.0000 | 4,285 | 4,285 | ||
| JE METCALF LAND - 270.755 ACRS | 2015-06-09 | 141,113 | |||||||
| BARN W/SHED | 2013-04-16 | 15,000 | 9,750 | S/L | 10.0000 | 1,500 | 1,500 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| NFSC (AVANTAX) INVESTMENTS - S/T | PURCHASE | 2020-09 | 8,796 | 8,722 | 74 | |||||
| HSBC BK USA CD | 2013-11 | PURCHASE | 2020-11 | 50,000 | 54,601 | -4,601 | ||||
| NFSC (AVANTAX) INVESTMENTS - L/T | PURCHASE | 2020-09 | 370,977 | 332,308 | 38,669 | |||||
| SHORT-TERM GAIN/LOSS FROM PASS-THROUGH ENTITY | 3 | 3 | ||||||||
| LONG-TERM GAIN/LOSS FROM PASS-THROUGH ENTITY | 18 | 18 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BARCLAY BK NOTE 8-31-28 | 25,000 | 24,525 |
| MORGAN STANLEY 6% STOXX NOTE | 60,511 | 65,375 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABS | 59,186 | 136,877 |
| ABBVIE INC | 101,298 | 173,597 |
| ALTRIA GROUP | 109,693 | 98,195 |
| AMERICAN ELECTRIC POWER | 36,637 | 72,915 |
| APPLE INC | 139,685 | 465,885 |
| APPLIED MATERIALS | 108,248 | 258,089 |
| AT&T | 70,079 | 61,107 |
| BERKSHIRE HATHAWAY | 83,372 | 150,716 |
| BP PLC | 63,575 | 35,193 |
| BRISTOL-MYERS | 60,496 | 108,552 |
| CATERPILLAR | 64,835 | 127,414 |
| CHEVRON CORP | 120,386 | 105,562 |
| COCA COLA ENTERPRISES | 34,052 | 54,840 |
| CONOCOPHILLIPS | 56,379 | 39,990 |
| CVS CORP | 25,081 | 20,490 |
| DOW INC | 30,490 | 35,142 |
| ENERGY TRANSFER LP (MERGER) | 5,651 | 7,776 |
| ENTERPRISE PROD PTRS LP | 30,102 | 57,007 |
| EXXONMOBIL | 106,686 | 57,722 |
| FORD MOTOR CO | ||
| FORTUNE BRANDS HOME & SEC INC | 20,285 | 45,003 |
| INTEL | 68,786 | 104,411 |
| JP MORGAN CHASE | 65,825 | 158,217 |
| KINDER MORGAN INC | 15,718 | 11,401 |
| MARATHON PETROLEUM CORP | 31,321 | 21,941 |
| MEDTRONIC INC | 16,683 | 35,142 |
| MICROSOFT | 38,821 | 158,403 |
| MONDELEZ INTL (KRAFT SPINOFF) | 33,844 | 61,406 |
| MPLX LP COM PTR | 6,452 | 23,598 |
| OCCIDENTAL PETROLEUM WARRANTS | 346 | 436 |
| OCCIDENTAL PETROLEUM CORP | 22,232 | 8,877 |
| ORACLE | 93,429 | 181,124 |
| PAYCHEX | 22,281 | 46,590 |
| PEPSICO | 37,175 | 70,385 |
| PIEDMONT OFFICE REALTY | 47,164 | 48,690 |
| PROCTOR & GAMBLE | 67,199 | 139,140 |
| ROYAL DUTCH SHELL PLC | 79,748 | 43,737 |
| SCHLUMBERGERLTD | 26,769 | 8,542 |
| SOUTHERN CO | 46,714 | 76,788 |
| SPDR DOW JONES | 10,305 | 27,521 |
| SPDR UTILITIES SELECT | 39,296 | 62,700 |
| TOTAL SA | 30,476 | 24,685 |
| UNITEDHEALTH GROUP | 52,539 | 215,534 |
| US AEROSPACE & DEFENSE | 73,474 | 70,818 |
| VERIZON | 43,636 | 47,000 |
| WALMART | 83,540 | 144,150 |
| WELLS FARGO | 60,082 | 41,192 |
| ZIMMER HOLDINGS | 56,936 | 98,947 |
| METLIFE 5.625% - PREFERRED | 201,583 | 221,213 |
| OAKTREE CAP 6.625% - PREFERRED | 115,437 | 117,482 |
| PUBLIC STORAGE 5.05% - PREFERRED | 104,595 | 114,487 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HSBC BANK 11-25-20 GH6 | AT COST | ||
| JACKSON NATL -- PERSPECTIVE II | AT COST | 1,999,783 | 1,937,084 |
| NATIONWIDE -- DESTINATION | AT COST | 1,643,214 | 1,699,915 |
| INVESCO SELECT REAL ESTATE/A | AT COST | 105,904 | 100,623 |
| AM FUNDS AMCAP/A | AT COST | 92,772 | 125,554 |
| AM FUNDS - BALANCED/A | AT COST | 60,738 | 73,714 |
| AM FUNDS - AMERICAN MUTUAL/A | AT COST | 66,356 | 79,251 |
| AM FUNDS - WASH MUTUAL INVESTORS/A | AT COST | 97,495 | 115,723 |
| AM FUNDS - CAPITAL INCOME BLDR/A | AT COST | 43,179 | 50,933 |
| AM FUNDS - GROWTH FD OF AMER/A | AT COST | 171,023 | 273,971 |
| AM FUNDS - INCOME FD/A | AT COST | 60,772 | 65,336 |
| AM FUNDS - INV CO AM/A | AT COST | 64,438 | 74,359 |
| AM FUNDS - NEW WORLD FUND/A | AT COST | 28,226 | 43,819 |
| AM FUNDS - NEW PERSPECTIVE FD/A | AT COST | 122,165 | 202,095 |
| AM FUNDS - NEW ECONOMY/A | AT COST | 93,810 | 141,857 |
| AM FUNDS - SMALL CAP WORLD/A | AT COST | 61,175 | 96,796 |
| AM FUNDS - CAPITAL WLD G&I FD/A | AT COST | 70,068 | 99,673 |
| AM FUNDS - EUROPACIFIC GR FD/A | AT COST | 39,007 | 53,307 |
| COLUMBIA TAX EXEMPT/A | AT COST | ||
| DWS CORE EQUITY/A | AT COST | 108,512 | 129,771 |
| DWS HEALTH & WELLNESS/A | AT COST | 39,018 | 35,806 |
| DWS RREEF GLOBAL INFR FD/A | AT COST | 176,178 | 234,147 |
| DWS REAL ESTATE SEC/A | AT COST | 36,601 | 33,097 |
| DWS STRATEGIC HY TAX FREE FD/A | AT COST | 63,948 | 61,449 |
| DWS TECHNOLOGY/A | AT COST | 100,994 | 134,631 |
| FRANKLIN DYNATECH/A | AT COST | 102,068 | 175,887 |
| FRANKLIN CUST GROWTH/A | AT COST | 63,238 | 88,051 |
| FRANKLIN CUST UTIL/A | AT COST | 148,913 | 153,554 |
| FRANKLIN FED TAX-FREE INC/A (FKTIX) | AT COST | 683,307 | 608,733 |
| FRANKLIN FED TAX-FREE INC/ C (FRFTX) | AT COST | ||
| FRANKLIN FED T/F INC CL A (FFQAX) | AT COST | ||
| FRANKLIN MGD TR RISING/A | AT COST | 31,269 | 46,198 |
| HARTFORD CAPITAL APP FD/A | AT COST | 73,690 | 89,399 |
| INVESCO DIVIDEND INC FD/A | AT COST | 39,682 | 37,808 |
| INVESCO DIVIDEND INC FD/C | AT COST | 27,829 | 24,595 |
| MFS EMERGING MARKET FD/A | AT COST | 80,150 | 78,785 |
| MFS MODERATE ALLOC/A | AT COST | 13,773 | 17,257 |
| MFS DIVERSIFIED INC/A | AT COST | ||
| MFS GROWTH/A | AT COST | 63,683 | 106,310 |
| MFS CONSV ALLOC/A | AT COST | 14,582 | 17,718 |
| OPPENHEIMER EQ INC/C | AT COST | ||
| OPPENHEIMER INTL SMALL CO/C | AT COST | 18,627 | 23,546 |
| OPPENHEIMER AMT FREE MUNI/A | AT COST | 83,340 | 87,907 |
| OPPNHMR EQ INC/A | AT COST | ||
| OPPNHMR GLBL OPPOR A | AT COST | 167,950 | 202,280 |
| OPPNHMR INTL SM CO/A | AT COST | 217,422 | 301,329 |
| ALLIANZ CONVERTIBLE/A | AT COST | 44,628 | 62,071 |
| ALLIANZ RCM GLBL WATER/A | AT COST | 57,492 | 85,219 |
| ALLIANZ RCM GLBL SMCAP/A | AT COST | ||
| ALLIANZ GL FOCUS GRW/A | AT COST | 36,640 | 55,082 |
| PUTNAM SUSTAINABLE LEADERS | AT COST | 308,921 | 430,568 |
| PUTNAM EQ INC/A | AT COST | 115,668 | 141,398 |
| PUTNAM GROWTH OPPORT/A | AT COST | 157,185 | 225,365 |
| COLUMBIA-SELIGMAN GLOBAL TECH A | AT COST | 301,565 | 421,489 |
| ADT 327 INSURED TE MUNI SER 2 | AT COST | 88,205 | 49,326 |
| ADT 1852 AERO/DEF 2018-1 | AT COST | ||
| ADT 1902 AERO/DEF 2018-4 | AT COST | ||
| ADT 1946 UBIQ UIT 7-8-21 | AT COST | 100,940 | 151,161 |
| ADT 1990 AERO/SPA 2020-1 | AT COST | 50,182 | 46,013 |
| ADT 2037 UBIQUIT 2020-4 | AT COST | 100,012 | 103,787 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RANCH BUILDING | 42,530 | 11,041 | 31,489 | 31,489 |
| WATER WELL | 983 | 983 | ||
| REFORESTATION | 43,524 | 43,524 | ||
| REFORESTATION - METCALF TRACT | 25,648 | 16,488 | 9,160 | 9,160 |
| SMITH RANCH HOUSE | 255,700 | 49,173 | 206,527 | 206,527 |
| FENCING & GATES | 102,121 | 102,121 | ||
| BARN WITH SHED | 15,000 | 11,250 | 3,750 | 3,750 |
| FENCING & GATES -- BREVARD TRACT | 12,000 | 10,500 | 1,500 | 1,500 |
| CAMP HOUSE -- METCALF TRACT | 4,000 | 1,467 | 2,533 | 2,533 |
| CORRAL -- METCALF TRACT | 3,500 | 2,750 | 750 | 750 |
| FENCING -- METCALF TRACT | 30,000 | 23,572 | 6,428 | 6,428 |
| 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 | 12,000 | 3,000 | 9,000 |
| 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 |
| POND DAM - MAJOR REPAIRS | 19,500 | 19,500 | 19,500 |
| LESS CONSV EXP | -10,760 | -12,511 | -12,511 |
| Description | Amount |
|---|---|
| 2019 INCOME TAX | 6,855 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PASTURE RENTAL | ||||
| RANCH LABOR | 1,925 | 1,925 | 1,925 | |
| FARM SUPPLIES | 398 | 398 | 398 | |
| EXPENSES | ||||
| ENTERPRISE PP LP K-1 NON DEDU | 10 | 10 | ||
| ENTERPRISE PP LP K-1 SEC 1231 | 169 | 169 | ||
| ENERGY TRSFR LP K-1 NON DEDU | 3 | 3 | ||
| ENERGY TRSFR LP K-1 SEC 1231 | 1 | 1 | ||
| ENERGY TRSFR LP K-1 OTHER DED | 49 | 49 | ||
| MPLX LP K-1 SEC 1231 G/L | 11 | 11 | ||
| MPLX LP K-1 NON DEDUCTBLE EXP | 1 | 1 | ||
| REPAIRS & MAINTENANCE - RANCH | 577 | 577 | ||
| ROYALTY OTHER DEDUCTIONS | 11,623 | 11,623 | ||
| ROYALTY SEVERANCE TAX | 20,772 | 20,772 | ||
| SAFE DEPOSIT BOX RENTAL | 170 | 170 | ||
| INVESTMENT FEES -- HD VEST | 51 | 51 | ||
| INSURANCE | 4,415 | 4,415 | ||
| SUPPLIES | 977 | 977 | ||
| OFFICE SUPPLIES | 164 | 164 | ||
| PUBLIC RELATIONS | 162 | 162 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CASH IN LIEU -OCC IDENTAL WTS | 1 | 1 | 1 |
| ROYALTY INCOME | 165,669 | 165,669 | 165,669 |
| ENTPRISE PP LP K-1 ORD LOSS | -5,137 | -5,137 | -5,137 |
| ENERGY TRNSFR LP K-1 ORD LOSS | -1,622 | -1,622 | -1,622 |
| ENERGY TRNSFR LP K-1 RENTAL | 5 | 5 | 5 |
| MPLX LP K-1 ORD INCOME | 900 | 900 | 900 |
| JACKSON NATL LIFE INS 1099-R | 351,421 | 351,421 | 351,421 |
| NATIONWIDE LIFE INS CO 1099-M | 312,090 | 312,090 | 312,090 |
| OAKTREE CAP K-1 OTHER LOSS | -491 | -491 | -491 |
| AVANTAX - OTHER INCOME | 3,365 | 3,365 | 3,365 |
| OTHER INCOME - CHEVRON 1099 | 205 | 205 | 205 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES - PROPERTY | 7,639 | 7,639 | ||
| PROPERTY TAXES - ROYALTY | 5,554 | 5,554 | ||
| FOREIGN TAX - HD VEST | 909 | 909 |