| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 4,864 | 2,432 | 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 | 4,998 | SL | 20.000000000000 | 357 | 0 | ||
| PONDS LEO | 2006-03-20 | 245 | 168 | SL | 20.000000000000 | 12 | 0 | ||
| FENCES PIT | 2006-09-19 | 850 | 638 | 150DB | 20.000000000000 | 39 | 0 | ||
| GREENHOUSE LEO | 2007-03-13 | 7,002 | 4,725 | SL | 20.000000000000 | 350 | 0 | ||
| RANCH HOUSE MIMS | 2009-06-30 | 295,147 | 123,869 | SL | 27.500000000000 | 10,733 | 0 | ||
| FENCES MIMS | 2009-06-30 | 171,880 | 131,813 | SL | 15.000000000000 | 11,459 | 0 | ||
| WATER TANKS & STORAGE MIMS | 2009-06-30 | 275,411 | 211,214 | SL | 15.000000000000 | 18,361 | 0 | ||
| FENCES MIMS | 2010-06-30 | 57,374 | 40,175 | SL | 15.000000000000 | 3,825 | 0 | ||
| RANCH HOUSE IMPROV MIMS | 2010-06-30 | 2,929 | 1,385 | SL | 15.000000000000 | 195 | 0 | ||
| IMPROVEMENTS MIMS | 2011-09-30 | 21,578 | 13,670 | SL | 15.000000000000 | 1,439 | 0 | ||
| IMPROVEMENTS MIMS | 2011-06-30 | 256,660 | 162,594 | SL | 15.000000000000 | 17,111 | 0 | ||
| COLUMBIA STREET HOUSE MIMS | 2011-01-10 | 248,280 | 89,899 | SL | 27.500000000000 | 9,028 | 0 | ||
| ROBERT WHITE WELL SERVICE MIMS | 2011-10-14 | 4,971 | 3,062 | SL | 15.000000000000 | 331 | 0 | ||
| IMPROVEMENTS COLUMBIA HOUSE MIMS | 2012-06-30 | 9,290 | 5,266 | SL | 15.000000000000 | 619 | 0 | ||
| PAVILLION COSTS LEO | 2012-09-30 | 104,438 | 22,206 | SL | 39.000000000000 | 2,678 | 0 | ||
| IMPROVEMENTS LEO | 2012-06-30 | 49,592 | 28,109 | 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 | 9,439 | SL | 7.000000000000 | 0 | 0 | ||
| USED PATIO FURNITURE MIMS | 2013-03-20 | 1,300 | 1,300 | SL | 7.000000000000 | 0 | 0 | ||
| KUBOTA TRACTOR MIMS | 2013-03-05 | 28,000 | 28,000 | SL | 7.000000000000 | 0 | 0 | ||
| KUBOTA TRACTOR LOADER MIMS | 2013-04-08 | 17,000 | 17,000 | SL | 7.000000000000 | 0 | 0 | ||
| IMPROVEMENTS COLUMBIA HOUSE MIMS | 2013-06-01 | 264,759 | 132,405 | SL | 15.000000000000 | 17,651 | 0 | ||
| IMPROVEMENTS LEO | 2013-06-01 | 32,342 | 16,173 | SL | 15.000000000000 | 2,156 | 0 | ||
| PAVILLION COSTS LEO | 2013-06-01 | 1,186,082 | 229,378 | SL | 39.000000000000 | 30,412 | 0 | ||
| BOB'S CUSTOM HOMES MIMS | 2013-11-05 | 55,000 | 14,250 | SL | 27.500000000000 | 2,000 | 0 | ||
| IMPROVEMENTS MIMS | 2013-06-01 | 96,793 | 48,406 | SL | 15.000000000000 | 6,453 | 0 | ||
| COLUMBIA STREET HOUSE MIMS | 2013-06-01 | 3,568 | 3,568 | SL | 7.000000000000 | 0 | 0 | ||
| F150 FORD TRUCK LEO | 2013-03-14 | 29,499 | 29,499 | SL | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENTS LEO | 2014-06-01 | 13,824 | 5,993 | 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 | 43,102 | SL | 15.000000000000 | 6,631 | 0 | ||
| IMPROVEMENTS MIMS | 2014-06-01 | 18,480 | 8,008 | SL | 15.000000000000 | 1,232 | 0 | ||
| PAVILLION COSTS LEO | 2014-06-30 | 1,073,596 | 125,217 | SL | 39.000000000000 | 27,528 | 0 | ||
| IMPROVEMENTS LEO | 2014-06-30 | 41,893 | 18,154 | SL | 15.000000000000 | 2,793 | 0 | ||
| RANCH HOUSE MIMS CASEY HOUSE | 2014-06-30 | 197,472 | 46,676 | SL | 27.500000000000 | 7,181 | 0 | ||
| IMPROVEMENTS PIT | 2014-06-30 | 2,945 | 1,274 | SL | 15.000000000000 | 196 | 0 | ||
| 1995 STOCK TRAILER MIMS | 2015-08-17 | 5,300 | 4,163 | SL | 7.000000000000 | 757 | 0 | ||
| JOHN DEERE TRACTOR LEO | 2015-04-30 | 35,762 | 25,545 | SL | 7.000000000000 | 5,109 | 0 | ||
| ELECTRIC REPAIRS LEO | 2015-08-17 | 1,113 | 213 | SL | 27.500000000000 | 40 | 0 | ||
| ADDITIONS KENNEDY | 2015-06-30 | 4,694 | 3,690 | SL | 7.000000000000 | 671 | 0 | ||
| ADDITIONS LEO | 2015-06-30 | 23,522 | 18,481 | SL | 7.000000000000 | 3,360 | 0 | ||
| ADDITIONS LEO PAVILLION | 2015-06-30 | 6,098 | 4,790 | SL | 7.000000000000 | 871 | 0 | ||
| ADDITIONS MIMMS | 2015-06-30 | 7,983 | 6,272 | SL | 7.000000000000 | 1,140 | 0 | ||
| RANCH HOUSE IMPROV MIMMS | 2015-06-30 | 16,365 | 3,297 | SL | 27.500000000000 | 595 | 0 | ||
| FENCES PIT | 2015-07-20 | 16,881 | 13,265 | SL | 7.000000000000 | 2,412 | 0 | ||
| DOZIER WORK PIT | 2015-07-20 | 1,100 | 864 | SL | 7.000000000000 | 157 | 0 | ||
| 2016 ADDITIONS HEARD | 2016-06-30 | 19,806 | 12,731 | SL | 7.000000000000 | 2,829 | 0 | ||
| 2016 IMPROVEMENTS HEARD | 2016-06-30 | 49,666 | 14,900 | SL | 15.000000000000 | 3,311 | 0 | ||
| 2017 ADDITIONS FOREMAN | 2017-06-30 | 10,027 | 6,910 | SL | 5.000000000000 | 2,005 | 0 | ||
| CATTLE PURCHASED | 2018-06-30 | 17,000 | 6,072 | SL | 7.000000000000 | 2,429 | 0 | ||
| SHEEP PURCHASED | 2018-06-30 | 3,120 | 1,115 | SL | 7.000000000000 | 446 | 0 | ||
| CATTLE PURCHASED | 2019-06-30 | 23,001 | 4,929 | SL | 7.000000000000 | 3,286 | 0 | ||
| DOG | 2019-06-30 | 1,200 | 257 | SL | 7.000000000000 | 171 | 0 | ||
| SHEEP PURCHASED | 2019-06-30 | 3,900 | 836 | SL | 7.000000000000 | 557 | 0 | ||
| BLOCK HOUSE | 2019-12-15 | 124,884 | 9,366 | 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 | 16,389 | SL | 7.000000000000 | 10,926 | 0 | ||
| HEARD WALKOVER | 2019-06-30 | 4,743 | 1,017 | SL | 7.000000000000 | 678 | 0 | ||
| JOSEY PAVILION | 2019-04-15 | 1,000 | 214 | SL | 7.000000000000 | 143 | 0 | ||
| LEO PROPERTY IMPROV | 2019-06-30 | 19,698 | 1,970 | SL | 15.000000000000 | 1,313 | 0 | ||
| WELL HOUSE PAD PITTMAN PROPERTY | 2019-05-17 | 5,500 | 550 | 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 | 5,984 | SL | 20.000000000000 | 3,989 | 0 | ||
| MIMMS RANCH SPAYER | 2019-06-30 | 6,002 | 1,286 | SL | 7.000000000000 | 857 | 0 | ||
| 2019 TOYOTA TACOMA | 2019-07-30 | 35,755 | 10,727 | SL | 5.000000000000 | 7,151 | 0 | ||
| FENCING STILLWATER | 2020-04-30 | 8,747 | 625 | SL | 7.000000000000 | 1,250 | 0 | ||
| MOWER LEO | 2020-03-10 | 10,800 | 1,080 | SL | 5.000000000000 | 2,160 | 0 | ||
| FENCING BLOCK PROPERTY | 2020-02-01 | 69,620 | 4,973 | SL | 7.000000000000 | 9,946 | 0 | ||
| STORAGE CONTAINER BLOCK PROPERTY | 2020-03-01 | 5,625 | 563 | SL | 5.000000000000 | 1,125 | 0 | ||
| BLOCK HOUSE ROOF | 2020-07-08 | 27,400 | 685 | SL | 20.000000000000 | 1,370 | 0 | ||
| FENCING FOREMAN RANCH | 2020-08-07 | 112,410 | 8,029 | SL | 7.000000000000 | 16,059 | 0 | ||
| FENCING HEARD RANCH | 2020-07-30 | 5,160 | 369 | SL | 7.000000000000 | 737 | 0 | ||
| FENCING LEO RANCH | 2020-07-30 | 3,500 | 250 | SL | 7.000000000000 | 500 | 0 | ||
| FENCING AND PENS GEORGE RANCH | 2020-03-14 | 30,551 | 2,182 | SL | 7.000000000000 | 4,364 | 0 | ||
| FENCING KENNEDY | 2020-05-08 | 3,762 | 269 | SL | 7.000000000000 | 537 | 0 | ||
| SHEEP PURCHASED HODGES | 2021-07-01 | 2,250 | SL | 7.000000000000 | 161 | 0 | |||
| 2021 DODGE RAM BEAR CREEK | 2021-05-18 | 59,869 | SL | 5.000000000000 | 5,987 | 0 | |||
| FENCING CRANDALL RANCH | 2021-07-01 | 108,440 | SL | 7.000000000000 | 7,746 | 0 | |||
| FENCING FOREMAN RANCH | 2021-07-01 | 66,945 | SL | 7.000000000000 | 4,782 | 0 | |||
| FENCING HEARD RANCH | 2021-07-01 | 27,204 | SL | 7.000000000000 | 1,943 | 0 | |||
| FENCES GEORGE RANCH | 2021-07-01 | 20,442 | SL | 7.000000000000 | 1,460 | 0 | |||
| VARIOUS RANCH EQUIPMENT | 2005-01-01 | 384,422 | 384,422 | SL | 7.000000000000 | 0 | 0 | ||
| KNIGHT PROPERTY | 2021-08-27 | 2,933,798 | L | 0 | 0 | ||||
| ADJUSTMENTS TO LAND COSTS | 2005-01-01 | 20,425,020 | L | 0 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF EQUIPMENT | 2015-01 | PURCHASED | 2021-07 | 15,200 | COST | 1,380 | 13,820 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB INVESTMENT ACCOUNT | 8,018 | 8,018 |
| 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 | 5,355 | 1,777 | |
| PONDS LEO | 245 | 180 | 65 | |
| FENCES PIT | 850 | 677 | 173 | |
| GREENHOUSE LEO | 7,002 | 5,075 | 1,927 | |
| RANCH HOUSE MIMS | 295,147 | 134,602 | 160,545 | |
| FENCES MIMS | 171,880 | 143,272 | 28,608 | |
| WATER TANKS & STORAGE MIMS | 275,411 | 229,575 | 45,836 | |
| FENCES MIMS | 57,374 | 44,000 | 13,374 | |
| RANCH HOUSE IMPROV MIMS | 2,929 | 1,580 | 1,349 | |
| IMPROVEMENTS MIMS | 21,578 | 15,109 | 6,469 | |
| IMPROVEMENTS MIMS | 256,660 | 179,705 | 76,955 | |
| COLUMBIA STREET HOUSE MIMS | 248,280 | 98,927 | 149,353 | |
| ROBERT WHITE WELL SERVICE MIMS | 4,971 | 3,393 | 1,578 | |
| IMPROVEMENTS COLUMBIA HOUSE MIMS | 9,290 | 5,885 | 3,405 | |
| PAVILLION COSTS LEO | 104,438 | 24,884 | 79,554 | |
| IMPROVEMENTS LEO | 49,592 | 31,415 | 18,177 | |
| 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 | 150,056 | 114,703 | |
| IMPROVEMENTS LEO | 32,342 | 18,329 | 14,013 | |
| PAVILLION COSTS LEO | 1,186,082 | 259,790 | 926,292 | |
| BOB'S CUSTOM HOMES MIMS | 55,000 | 16,250 | 38,750 | |
| IMPROVEMENTS MIMS | 96,793 | 54,859 | 41,934 | |
| COLUMBIA STREET HOUSE MIMS | 3,568 | 3,568 | 0 | |
| F150 FORD TRUCK LEO | 29,499 | 29,499 | 0 | |
| IMPROVEMENTS LEO | 13,824 | 6,915 | 6,909 | |
| 2014 FORD PICKUP MIMS | 42,541 | 42,541 | 0 | |
| IMPROVEMENTS LEO | 99,470 | 49,733 | 49,737 | |
| IMPROVEMENTS MIMS | 18,480 | 9,240 | 9,240 | |
| PAVILLION COSTS LEO | 1,073,596 | 152,745 | 920,851 | |
| IMPROVEMENTS LEO | 41,893 | 20,947 | 20,946 | |
| RANCH HOUSE MIMS CASEY HOUSE | 197,472 | 53,857 | 143,615 | |
| IMPROVEMENTS PIT | 2,945 | 1,470 | 1,475 | |
| 1995 STOCK TRAILER MIMS | 5,300 | 4,920 | 380 | |
| JOHN DEERE TRACTOR LEO | 35,762 | 30,654 | 5,108 | |
| ELECTRIC REPAIRS LEO | 1,113 | 253 | 860 | |
| ADDITIONS KENNEDY | 4,694 | 4,361 | 333 | |
| ADDITIONS LEO | 23,522 | 21,841 | 1,681 | |
| ADDITIONS LEO PAVILLION | 6,098 | 5,661 | 437 | |
| ADDITIONS MIMMS | 7,983 | 7,412 | 571 | |
| RANCH HOUSE IMPROV MIMMS | 16,365 | 3,892 | 12,473 | |
| FENCES PIT | 16,881 | 15,677 | 1,204 | |
| DOZIER WORK PIT | 1,100 | 1,021 | 79 | |
| 2016 ADDITIONS HEARD | 19,806 | 15,560 | 4,246 | |
| 2016 IMPROVEMENTS HEARD | 49,666 | 18,211 | 31,455 | |
| 2017 ADDITIONS FOREMAN | 10,027 | 8,915 | 1,112 | |
| CATTLE PURCHASED | 17,000 | 8,501 | 8,499 | |
| SHEEP PURCHASED | 3,120 | 1,561 | 1,559 | |
| CATTLE PURCHASED | 23,001 | 8,215 | 14,786 | |
| DOG | 1,200 | 428 | 772 | |
| SHEEP PURCHASED | 3,900 | 1,393 | 2,507 | |
| BLOCK HOUSE | 124,884 | 15,610 | 109,274 | |
| CRANDALL PROPERTY | 1,316,898 | 0 | 1,316,898 | |
| FENCING FOREMAN PROPERTY | 76,483 | 27,315 | 49,168 | |
| HEARD WALKOVER | 4,743 | 1,695 | 3,048 | |
| JOSEY PAVILION | 1,000 | 357 | 643 | |
| LEO PROPERTY IMPROV | 19,698 | 3,283 | 16,415 | |
| WELL HOUSE PAD PITTMAN PROPERTY | 5,500 | 917 | 4,583 | |
| GEORGE RANCH PROPERTY | 5,631,719 | 0 | 5,631,719 | |
| GEORGE RANCH HOUSE REMODEL | 79,789 | 9,973 | 69,816 | |
| MIMMS RANCH SPAYER | 6,002 | 2,143 | 3,859 | |
| 2019 TOYOTA TACOMA | 35,755 | 17,878 | 17,877 | |
| FENCING STILLWATER | 8,747 | 1,875 | 6,872 | |
| MOWER LEO | 10,800 | 3,240 | 7,560 | |
| FENCING BLOCK PROPERTY | 69,620 | 14,919 | 54,701 | |
| STORAGE CONTAINER BLOCK PROPERTY | 5,625 | 1,688 | 3,937 | |
| BLOCK HOUSE ROOF | 27,400 | 2,055 | 25,345 | |
| FENCING FOREMAN RANCH | 112,410 | 24,088 | 88,322 | |
| FENCING HEARD RANCH | 5,160 | 1,106 | 4,054 | |
| FENCING LEO RANCH | 3,500 | 750 | 2,750 | |
| FENCING AND PENS GEORGE RANCH | 30,551 | 6,546 | 24,005 | |
| FENCING KENNEDY | 3,762 | 806 | 2,956 | |
| SHEEP PURCHASED HODGES | 2,250 | 161 | 2,089 | |
| 2021 DODGE RAM BEAR CREEK | 59,869 | 5,987 | 53,882 | |
| FENCING CRANDALL RANCH | 108,440 | 7,746 | 100,694 | |
| FENCING FOREMAN RANCH | 66,945 | 4,782 | 62,163 | |
| FENCING HEARD RANCH | 27,204 | 1,943 | 25,261 | |
| FENCES GEORGE RANCH | 20,442 | 1,460 | 18,982 | |
| VARIOUS RANCH EQUIPMENT | 384,422 | 384,422 | 0 | |
| KNIGHT PROPERTY | 2,933,798 | 0 | 2,933,798 | |
| ADJUSTMENTS TO LAND COSTS | 20,425,020 | 0 | 20,425,020 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 146,815 | 146,815 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EDUCATIONAL PROGRAM EXPENSE | 153,097 | 0 | 153,097 | |
| INSURANCE OTHER THAN HEALTH | 41,388 | 0 | 0 | |
| OVERHEAD EXPENSES | 60,078 | 0 | 0 | |
| OTHER | 1,604 | 0 | 0 | |
| DIRECT COSTS OF OPERATING MIMMS RANCH | 136,493 | 0 | 136,493 | |
| DIRECT COSTS OF OPERATING LEO/PITTMANN/HEARD/FOREMAN RANCH | 240,685 | 0 | 240,685 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY | 545,173 | 545,173 | 545,173 |
| WATER INJECTION | 23,724 | 23,724 | 23,724 |
| LEASE | 111,811 | 111,811 | 111,811 |
| CATTLE, HORSE AND SHEEP SALES | 280,323 | 280,323 | |
| HUNTING INCOME | 14,750 | 14,750 | |
| LAND LEASE | 44,250 | 44,250 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX | -100 | -100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT | 153 | 153 | 0 | |
| CONSULTING FEES | 7,032 | 7,032 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 32,350 | 0 | 0 | |
| PROPERTY TAXES | 14,629 | 14,629 | 0 |