| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AXLEY & RODE, LLP | 33,400 | 3,340 | 30,060 | |
| YOUR PART TIME CONTROLLER | 32,248 | 3,225 | 29,023 |
| Category | Amount |
|---|---|
| 105 LOFTON | 11,931 |
| 504 WEST FRANK-RED CROSS | 6,205 |
| Category | Amount |
|---|---|
| 105 LOFTON | 11,931 |
| 504 WEST FRANK-RED CROSS | 6,205 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE BLDG-304 N RAGUET | 1988-01-01 | 157,684 | |||||||
| FURNISHINGS | 2008-10-24 | 372,686 | 372,686 | S/L | 10.0000 | ||||
| LANDSCAPE | 2008-10-24 | 107,990 | 70,593 | S/L | 20.0000 | 5,400 | 5,400 | ||
| ARTWORK | 2008-10-24 | 1,520 | 1,520 | S/L | 10.0000 | ||||
| FENCING | 2008-10-28 | 2,202 | 2,202 | S/L | 10.0000 | ||||
| TELEPHONE SYSTEM WIRING | 2008-11-24 | 975 | 975 | S/L | 10.0000 | ||||
| 8 FILE CABINETS | 2008-12-03 | 2,072 | 2,072 | S/L | 10.0000 | ||||
| FURNITURE | 2008-12-17 | 201 | 201 | S/L | 10.0000 | ||||
| FURNISHINGS | 2008-12-03 | 3,949 | 3,949 | S/L | 10.0000 | ||||
| GARAGE APT, BARN 1.92 ACR | 2008-09-30 | 108,000 | |||||||
| 411 HINES HOUSE-DIBOLL | 2008-09-30 | 300,000 | |||||||
| 204 CHAMPIONS | 2008-10-24 | 1,659,387 | 542,761 | S/L | 40.0000 | 41,484 | |||
| 204 CHAMPIONS LAND | 2006-10-25 | 212,583 | |||||||
| MINERAL INTERESTS-CASS CO | 2000-09-30 | 1 | |||||||
| OIL & GAS-CASS COUNTY | 2000-09-30 | 1 | |||||||
| 411 HINES-PAVE DRIVEWAY | 2009-08-13 | 7,906 | |||||||
| CHAIRMATS, CYLINDER TABLE | 2009-02-02 | 3,746 | 3,746 | S/L | 10.0000 | ||||
| LANDSCAPING | 2009-10-20 | 7,295 | 7,295 | S/L | 10.0000 | ||||
| LANDSCAPE | 2010-06-15 | 614 | 614 | S/L | 10.0000 | ||||
| 411 HINES-PAVE DRIVEWAY | 2010-09-09 | 9,544 | |||||||
| DRAIN & IRRIGATION 3 TREE | 2011-05-09 | 4,151 | |||||||
| SHARP AQUOS 90 TV | 2014-02-18 | 9,800 | 9,800 | S/L | 5.0000 | ||||
| COMPUTERS & EQUIPMENT | 2014-03-07 | 39,154 | 39,154 | S/L | 5.0000 | ||||
| SHARP MX COLOR COPIER | 2014-03-25 | 12,795 | 12,795 | S/L | 5.0000 | ||||
| ROADS | 2013-12-20 | 166,570 | |||||||
| LAND 12399.4 ACRES | 2013-12-20 | 3,023,540 | |||||||
| PRE-MERCH TIMBER 317.9 AC | 2013-12-20 | 95,082 | |||||||
| MERCH TIMBER 11055.40 AC | 2013-12-20 | 9,115,732 | |||||||
| LAND IMPROVEMENTS | 2013-12-20 | 572,823 | |||||||
| LODGE | 2013-12-20 | 275,218 | 54,469 | S/L | 40.0000 | 6,880 | 6,880 | ||
| ROADS | 2013-12-20 | 622 | |||||||
| LAND 8476.9 ACRES | 2013-12-20 | 2,023,541 | |||||||
| PRE-MERCH TIMBER 718.7 AC | 2013-12-20 | 215,038 | |||||||
| MERCH TIMBER 7434.8 ACRES | 2013-12-20 | 4,338,336 | |||||||
| LAND IMPROVEMENTS | 2013-12-20 | 282,446 | |||||||
| COMPUTER PERIPHERAL EQUIP | 2015-07-13 | 12,814 | 12,814 | S/L | 5.0000 | ||||
| LANDSCAPE TREES PLANTED | 2015-03-12 | 3,680 | 1,242 | S/L | 20.0000 | 184 | 184 | ||
| 5 TON HVAC - LODGE | 2015-04-23 | 5,717 | 5,717 | S/L | 5.0000 | ||||
| SIGN SOUTH BOGGY SLOUGH | 2015-07-02 | 5,605 | 5,139 | S/L | 7.0000 | 466 | 466 | ||
| SIGN NORTH BOGGY SLOUGH | 2015-07-02 | 3,895 | 3,570 | S/L | 7.0000 | 325 | 325 | ||
| 304-302 N RAGUET ADDITION | 2015-09-08 | 839,945 | |||||||
| 504 W FRANK | 2014-12-01 | 111,149 | |||||||
| 9 APPLE IPADS (TRUSTEES) | 2016-03-07 | 13,970 | 13,970 | S/L | 5.0000 | ||||
| COMPUTER EQUIPMENT | 2016-08-24 | 4,368 | 4,368 | S/L | 5.0000 | ||||
| COMPUTER EQUIPMENT | 2016-11-30 | 5,000 | 5,000 | S/L | 5.0000 | ||||
| COMPUTER EQUIPMENT | 2016-07-07 | 5,643 | 5,643 | S/L | 5.0000 | ||||
| FOREST TRUCK | 2016-03-02 | 46,096 | 43,441 | 200DB | 5.0000 | ||||
| LAND IMPROVEMENTS | 2016-09-14 | 4,241 | |||||||
| LAND IMPROVEMENTS | 2016-04-26 | 3,375 | |||||||
| COCHINA CREEK BRIDGE | 2016-10-26 | 23,100 | 9,384 | 150DB | 15.0000 | 1,444 | |||
| HEATING/COOLING SYSTEM | 2017-04-26 | 4,900 | 4,492 | S/L | 5.0000 | 408 | 408 | ||
| NEW SYSTEM COMPONENTS A/C | 2017-10-11 | 7,206 | 6,005 | S/L | 5.0000 | 1,201 | 1,201 | ||
| COCHINA CREEK BRIDGE | 2017-01-26 | 46,651 | 15,032 | S/L | 15.0000 | 3,110 | |||
| 501 MANTOOTH | 2017-11-14 | 74,667 | |||||||
| 3 TRANE SYS A/C 411 HINES | 2017-05-04 | 16,883 | |||||||
| OFFICE EXPANSION 2018 | 2018-08-23 | 760,267 | 63,356 | S/L | 39.0000 | 19,494 | |||
| OFFICE FURN - WYNN CHAR | 2017-05-04 | 12,190 | 7,982 | S/L | 7.0000 | 1,741 | 1,741 | ||
| OFFICE FURN -WYNN INVEST | 2017-05-04 | 4,063 | 2,661 | S/L | 7.0000 | 580 | 580 | ||
| HONDA OFFROAD VEHICLE | 2018-02-07 | 20,188 | 15,477 | S/L | 5.0000 | 4,038 | |||
| FENCING PROJECT ON HWY 94 & GATES | 2018-09-12 | 42,350 | 9,176 | S/L | 15.0000 | 2,823 | |||
| PARTIAL REPLACEMENT OF FOUNDATION | 2018-10-31 | 31,259 | 2,471 | S/L | 39.0000 | 802 | 802 | ||
| PHONE SYSTEM/DATA DROPS | 2018-06-07 | 3,089 | 1,545 | S/L | 7.0000 | 441 | 441 | ||
| COMMERCIAL SECURITY SYSTEM | 2018-06-07 | 3,354 | 1,677 | S/L | 7.0000 | 479 | 479 | ||
| AUDIO/VIDEO FOR MEETING ROOM | 2018-06-22 | 18,218 | 8,892 | S/L | 7.0000 | 2,603 | 2,603 | ||
| SMALL CONFERENCE BURCHARD TABLE | 2018-08-23 | 3,584 | 1,664 | S/L | 7.0000 | 512 | 512 | ||
| CUSTOM RUG OFFICE 5 | 2018-08-23 | 3,413 | 1,585 | S/L | 7.0000 | 487 | 487 | ||
| CUSTOM RUG OFFICE 12 | 2018-08-23 | 3,413 | 1,585 | S/L | 7.0000 | 487 | 487 | ||
| CUSTOM RUG SMALL CONFERENCE | 2018-08-23 | 3,413 | 1,585 | S/L | 7.0000 | 487 | 487 | ||
| FIRE KING LATERAL FILE 4H | 2018-08-23 | 4,998 | 2,321 | S/L | 7.0000 | 714 | 714 | ||
| EERO SAARIGEN MEDIUM ROUND TABLE | 2018-08-23 | 2,642 | 1,227 | S/L | 7.0000 | 377 | 377 | ||
| IMPROVEMENTS TO MANTOOTH PROPERTY | 2018-11-28 | 40,332 | |||||||
| MAJOR REPAIR DIBOLL HOUSE | 2017-12-05 | 9,257 | |||||||
| CULVERTS INSTALLED | 2018-08-30 | 12,000 | 2,600 | S/L | 15.0000 | 800 | |||
| WYNN'S COMPUTER | 2019-05-16 | 2,681 | 1,341 | S/L | 5.0000 | 536 | 536 | ||
| COPIER | 2019-08-31 | 8,740 | 3,933 | S/L | 5.0000 | 1,748 | 1,748 | ||
| COMPUTER | 2019-03-21 | 3,590 | 1,915 | S/L | 5.0000 | 718 | 718 | ||
| FOREST TRUCK 2 2019 F250 | 2018-12-27 | 55,128 | 32,158 | S/L | 5.0000 | 11,026 | |||
| COMPUTER | 2019-10-24 | 2,575 | 1,073 | S/L | 5.0000 | 515 | 515 | ||
| LODGE DECK | 2019-11-22 | 34,360 | 1,762 | S/L | 39.0000 | 881 | 881 | ||
| LANSCAPING - LODGE | 2019-11-06 | 62,784 | 8,720 | S/L | 15.0000 | 4,186 | |||
| WINCH FOREST TRUCK 2 | 2019-08-01 | 3,267 | 1,525 | S/L | 5.0000 | 653 | |||
| LAND IMPROVEMENTS | 2019-01-01 | 37,790 | |||||||
| 411 HINES HOUSE - DIBOLL | 2019-05-31 | 41,318 | |||||||
| CRUSHED CONCRETE | 2020-06-10 | 7,000 | |||||||
| FENCE SOUTH BOGGY SLOUGH | 2020-08-28 | 119,633 | 21,363 | S/L | 7.0000 | 17,090 | |||
| BOGGY SLOUGH SIGNS | 2020-08-12 | 5,427 | 1,034 | S/L | 7.0000 | 775 | |||
| SIGNS BOGGY SLOUGH | 2020-09-30 | 5,426 | 904 | S/L | 7.0000 | 775 | |||
| WEATHER STATION | 2020-08-28 | 7,226 | 1,807 | S/L | 5.0000 | 1,445 | |||
| WEATHER STATION | 2020-11-05 | 7,424 | 1,609 | S/L | 5.0000 | 1,484 | |||
| ROADS | 2020-04-16 | 52,510 | |||||||
| SIGN BOGGY SLOUGH | 2020-09-09 | 4,427 | 791 | S/L | 7.0000 | 632 | |||
| SIGN BOGGY SLOUGH | 2020-11-05 | 4,426 | 685 | S/L | 7.0000 | 632 | |||
| COMPUTER | 2020-02-19 | 2,349 | 822 | S/L | 5.0000 | 470 | 470 | ||
| SHELVING IN RESULTS ROOM | 2020-03-06 | 10,350 | 2,588 | S/L | 7.0000 | 1,478 | 1,478 | ||
| 105 LOFTON BUILDING | 2020-05-28 | 298,620 | |||||||
| 105 LOFTON RENOVATIONS | 2020-11-30 | 134,000 | |||||||
| SB: CURTAIN FENCE FOR WATER CROSSING FENCE | 2021-10-28 | 60,000 | 333 | S/L | 15.0000 | 4,000 | |||
| ALL-O-MATIC GATE ON HWY 94 | 2021-06-15 | 14,369 | 1,026 | S/L | 7.0000 | 2,053 | |||
| SB MAIN ROAD PROJECT | 2021-07-01 | 52,000 | |||||||
| NB: NEW BRIDGE | 2021-09-01 | 17,000 | 607 | S/L | 7.0000 | 2,429 | |||
| NB: LODGE NEW HEATING PUMP SYSTEM | 2021-09-30 | 6,525 | 155 | S/L | 7.0000 | 933 | |||
| PATIO FURNITURE | 2021-03-25 | 3,260 | 435 | S/L | 5.0000 | 652 | 652 | ||
| SEE ASSET 127 TWO BOOKCASES, DOOR SEAL | 2021-09-02 | 1,545 | 55 | S/L | 7.0000 | 221 | 221 | ||
| SOUTH BOGGY BRIDGE REPLACEMENT | 2022-08-11 | 23,000 | S/L | 15.0000 | 511 | ||||
| PERIMETER FENCE @ SOUTH BOGGY | 2022-06-16 | 67,870 | S/L | 15.0000 | 1,885 | ||||
| CAPITAL ROAD WORK PROJECT | 2022-03-10 | 59,000 | 15.0000 | ||||||
| NEW AEROBIC SEPTIC SYSTEM LODGE | 2021-12-16 | 5,885 | S/L | 15.0000 | 360 | ||||
| AC/HEATING OFFICE AREA | 2022-10-27 | 5,326 | S/L | 15.0000 | 30 | ||||
| SEE ASSET 121 HALF OF TWO BOOKCASES AND DOOR | 2021-12-16 | 1,545 | S/L | 7.0000 | 202 | ||||
| DELL COMPUTER | 2022-11-03 | 2,325 | S/L | 5.0000 | 39 | ||||
| TRANE FURNANCE RED CROSS 504 WEST FRANK | 2022-03-31 | 6,205 | |||||||
| 4 TON AC UNIT 105 LOFIN ST | 2022-07-28 | 11,931 | |||||||
| PAVING 405 S HINES DIBOLL | 2022-03-17 | 123,500 | |||||||
| GUTTER WORK, 405 S HINES DIBOLL | 2022-04-07 | 5,160 | |||||||
| CONCRETE, FRAMING, ROOFING 405 S HINES | 2022-09-01 | 51,932 | |||||||
| WB POLYURETHANE COATING 405 S HINES DIBOLL | 2022-09-01 | 5,400 | |||||||
| 5 TON TRANNE DIBOLL CHRISTIAN OUTREACH | 2022-09-22 | 8,029 | |||||||
| FREEZER 405 SOUTH HINES | 2022-09-15 | 51,092 | |||||||
| BUILDING REPAIRS FRANK STREET | 2020-06-10 | 34,895 | |||||||
| 2022 DODGE RAM 2500 | 2022-01-28 | 60,105 | S/L | 5.0000 | 10,018 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORTHERN TRUST EQUITIES | 243,019,342 | 252,006,665 |
| NORTHERN TRUST LIMITED PARTNERSHIPS | 14,667,402 | 14,667,402 |
| NORTHERN TRUST FIXED INCOME FUNDS | 69,612,163 | 66,492,163 |
| NORTHERN TRUST REAL ESTATE FUNDS | 10,973,908 | 11,784,272 |
| NORTHERN TRUST HEDGE FUNDS | 59,378,746 | 80,502,490 |
| NORTHERN TRUST PORTFOLIO | 36,347,708 | 47,299,762 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN BOGGY SLOUGH | FMV | 20,669,779 | 3,933,955 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEPRECIABLE PROPERTY CHARITABLE | 2,718,926 | 971,639 | 1,747,287 | 1,505,981 |
| DEPRECIABLE PROPERTY INVESTMENT | 621,283 | 331,909 | 289,374 | 214,435 |
| REAL ESTATE HELD FOR INVESTMENT | 1,334,824 | 1,334,824 | 2,072,195 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BRACEWELL LLP | 2,931 | 2,931 | ||
| CHANCE LAW OFFICE PLLC | 3,385 | 3,385 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FEDERAL EXCISE TAX | 50,000 | 50,000 | 50,000 |
| DOWN PAYMENT ON VEHICLE | 1,000 |
| Description | Amount |
|---|---|
| DONATION OF 302 N RAGUET BUILDING | 997,629 |
| DONATION OF 501 & 503 MANTOOTH BUILDING | 115,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ANNUAL SOFTWARE SUPPORT | 54,242 | 5,424 | 48,818 | |
| BANK/MONEY MARKET FEES | 125 | 13 | 112 | |
| BUSINESS & GUEST SPEAKERS | ||||
| CAPACITY BUILDING/TECHNICAL A | 329,149 | 329,149 | ||
| COMMUNICATIONS | 25,245 | 2,524 | 22,721 | |
| CONTINUING EDUCATION | 25,756 | 25,756 | ||
| CONVENING | 16,856 | 16,856 | ||
| EQUIPMENT LEASE | 4,479 | 448 | 4,031 | |
| FUND MANAGERS INVESTMENT FEES | 1,815,488 | 1,815,488 | ||
| GRANT EVAL & SITE VISITS | 5,521 | 5,521 | ||
| INSURANCE EXPENSE | 40,048 | 4,005 | 36,043 | |
| IT SERVICES | 7,440 | 744 | 6,696 | |
| LAWN MAINTENANCE | 27,755 | 2,776 | 24,979 | |
| MEDICAL BUILDING (205 SHANDS) | 1,872 | 1,872 | ||
| MISCELLANEOUS EXPENSE | 7,073 | 707 | 6,366 | |
| MONEY MGR MISC | 1,435 | 1,435 | ||
| NORTH LUFKIN INITIATIVE | 1,827 | 1,827 | ||
| OFFICE SUPPLIES | 11,951 | 1,195 | 10,756 | |
| POSTAGE/COURIER | 1,167 | 117 | 1,050 | |
| REPAIRS & MAINTENANCE | 14,557 | 1,456 | 13,101 | |
| SECURITY & JANITORIAL | 15,180 | 1,518 | 13,662 | |
| STORAGE RENTAL | 990 | 990 | ||
| STRATEGIC PLANNING | ||||
| TELEPHONE/INTERNET SERVICES | 18,257 | 1,826 | 16,431 | |
| UTILITIES | 15,652 | 1,565 | 14,087 | |
| VEHICLE MAINTENANCE | 16 | 2 | 14 | |
| MAPPING/SURVEYING | 6,515 | 651 | 5,864 | |
| FUEL | 9,053 | 905 | 8,148 | |
| TEMPLE HOUSE | ||||
| NEXT GEN TRUSTEE ENGAGEMENT | 58,711 | 5,871 | 52,840 | |
| OTHER DEDUCTIONS | 5 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BOGGY SLOUGH INCOME (LOSS) | 236,829 | 236,829 | |
| INVESTMENTS IN PARTNERSHIPS | 15,793,573 | 15,793,573 | |
| UNRELATED BUSINESS INCOME K-1 | 559,208 |
| Description | Amount |
|---|---|
| DECREASE IN GRANTS PAYABLE | 4,778,564 |
| FMV ADJUSTMENT 302 AND 304 RAGUET | 302,371 |
| FMV ADJUSTMENT 503 MANTOOTH | 10,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 26,866 | 133,889 |
| OTHER LIABILTIES | 2,088 | 7,188 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| CONSERVATION FUND | NONE | 2,500,000 | 2,500,000 | 2020-11 | 2022-12 | DUE AT MATURITY DATE | 0 % | NONE | PUR 2,800 AC NECHES RIVER BOTTOMLAN | 2,800 ACRES | 2,500,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| THE CRONER COMPANY | 950 | 950 | ||
| ETC HR LLC | 380 | 380 | ||
| WILLIAM J LYON & ASSOCIATES | 3,000 | 3,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FORM 990-PF EXCISE TAX | 583,889 | |||
| FORM 720 EXCISE TAX | 57 |