| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Machinery Shed | 2020-01-01 | 3,150 | 2,765 | SL | 20.0000 | 158 | |||
| Electric Lines | 2012-04-30 | 16,321 | 8,976 | SL | 20.0000 | 816 | |||
| Rest Room | 2012-11-30 | 13,480 | 7,414 | SL | 20.0000 | 674 | |||
| Fencing (H. Richardson) | 2021-10-19 | 35,582 | 4,151 | SL | 10.0000 | 3,558 | |||
| K. Hutson | 2021-10-19 | 36,225 | 4,227 | SL | 10.0000 | 3,623 | |||
| Fencing (H. Richardson) | 2021-11-04 | 36,692 | 4,281 | SL | 10.0000 | 3,669 | |||
| G&H Backhoe | 2021-12-03 | 3,275 | 355 | SL | 10.0000 | 328 | |||
| K. Hutson | 2021-12-03 | 25,310 | 2,742 | SL | 10.0000 | 2,531 | |||
| Fencing (H. Richardson) | 2021-12-29 | 64,946 | 6,495 | SL | 10.0000 | 6,495 | |||
| Backhoe | 2022-10-06 | 36,100 | 903 | SL | 10.0000 | 3,610 | |||
| Water Well | 2022-10-12 | 11,705 | 146 | SL | 20.0000 | 585 | |||
| Blade Work | 2022-10-18 | 9,495 | 158 | SL | 10.0000 | 950 | |||
| Burn Brush, Blade Fence Row | 2022-12-13 | 26,210 | 109 | SL | 20.0000 | 1,311 | |||
| Land Improvements | 2021-11-04 | 5,531 | 553 | SL | 10.0000 | 553 | |||
| Kenneth Hudson (dozer work) | 2023-01-04 | 5,465 | SL | 20.0000 | 273 | ||||
| Herbert Richard Welding (fences) | 2023-01-19 | 22,210 | SL | 20.0000 | 1,018 | ||||
| Prater Water Well Service | 2023-01-19 | 11,765 | SL | 20.0000 | 539 | ||||
| Metal Mart #14 (well house) | 2023-03-15 | 849 | SL | 20.0000 | 35 | ||||
| Metal Mart #14 (well house) | 2023-03-16 | 855 | SL | 20.0000 | 32 | ||||
| Metal Mart #14 (well house) | 2023-04-10 | 1,656 | SL | 20.0000 | 62 | ||||
| Joe Shell Conrete (Well House/Shed) | 2023-04-15 | 1,500 | SL | 20.0000 | 56 | ||||
| Metal Mart #14 | 2023-04-24 | 3,185 | SL | 20.0000 | 106 | ||||
| S&W Electrical LLC (Mat./Labor) | 2023-05-03 | 7,422 | SL | 20.0000 | 247 | ||||
| G&H Backhoe, Inc (Road) | 2023-05-03 | 14,700 | SL | 20.0000 | 490 | ||||
| Hutson Dozer, LLC | 2023-05-17 | 15,880 | SL | 20.0000 | 463 | ||||
| Metal Sales (well house) | 2023-05-05 | 1,160 | SL | 20.0000 | 39 | ||||
| Metal Mart #14 (well house) | 2023-05-22 | 303 | SL | 20.0000 | 9 | ||||
| S & W Electrical (mat./labor) | 2023-05-30 | 2,337 | SL | 20.0000 | 68 | ||||
| Metal Mart #14 | 2023-05-31 | 451 | SL | 20.0000 | 13 | ||||
| Gunsulation (Well House) | 2023-06-07 | 2,671 | SL | 20.0000 | 78 | ||||
| Hutson Dozer | 2023-06-08 | 945 | SL | 20.0000 | 28 | ||||
| Baltazar Lozano (Well House) | 2023-06-12 | 10,230 | SL | 20.0000 | 298 | ||||
| Hutson Dozer (Dozer Work) | 2023-09-22 | 13,310 | SL | 20.0000 | 166 | ||||
| Bucee's Deer Feeders | 2023-11-02 | 2,074 | SL | 10.0000 | 35 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 8,766,768 | 8,766,768 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 4,969,567 | 4,969,567 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MONEY MARKET ACCOUNTS | FMV | 1,026,347 | 1,026,347 |
| PRIVATE EQUITY INVESTMENTS | FMV | 8,381,044 | 8,381,044 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 6,540 | 6,540 | ||
| Improvements | 1,067,073 | 169,140 | 897,933 | 897,933 |
| Land | 6,437,313 | 6,437,313 | 6,437,313 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| administration expenses | 9,463 | 9,463 | 9,463 | |
| bank and service fees | 349 | 349 | 349 | |
| education | 5,731 | 5,731 | ||
| education & research | 8,511 | 8,511 | ||
| equipment usage | 99,000 | 99,000 | ||
| events | 1,668 | 1,668 | 1,668 | |
| INSURANCE | 4,965 | 2,056 | 2,056 | 2,903 |
| internet expenses | 2,029 | 2,029 | 2,029 | |
| materials & supplies | 23,191 | 23,191 | ||
| MISCELLANEOUS | 652 | 652 | ||
| operation & game management | 1,661 | 1,661 | ||
| PURCHASES | 719 | 719 | ||
| repairs & maintenance | 13,332 | 13,332 | ||
| SCHOLARSHIPS | 5,904 | 5,904 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| miscellaneous income | 1,499 | 1,499 | 1,499 |
| PASS THROUGH UBI FROM K-1 | -3,141 | ||
| ROYALTY INCOME | 1,202 | 1,202 | 1,202 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| contract labor | 160,400 | 0 | 0 | 160,400 |
| professional fees | 35,323 | 35,323 | 35,323 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| payroll taxes | 23,309 | 13,477 | 13,477 | 9,832 |
| real estate taxes | 6 | 6 | 6 |