| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 25,538 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| CLOSING COSTS | 2023-12-08 | 16,674 | 180.000000000000 | 93 | 0 | 93 | 93 |
| 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 | 5,712 | SL | 20.000000000000 | 357 | 0 | 0 | |
| PONDS LEO | 2006-03-20 | 245 | 192 | SL | 20.000000000000 | 12 | 0 | 0 | |
| FENCES PIT | 2006-09-19 | 850 | 715 | 150DB | 20.000000000000 | 39 | 0 | 0 | |
| GREENHOUSE LEO | 2007-03-13 | 7,002 | 5,425 | SL | 20.000000000000 | 350 | 0 | 0 | |
| RANCH HOUSE MIMS | 2009-06-30 | 295,147 | 145,335 | SL | 27.500000000000 | 10,733 | 0 | 0 | |
| FENCES MIMS | 2009-06-30 | 171,880 | 154,731 | SL | 15.000000000000 | 11,459 | 0 | 0 | |
| WATER TANKS & STORAGE MIMS | 2009-06-30 | 275,411 | 247,936 | SL | 15.000000000000 | 18,361 | 0 | 0 | |
| FENCES MIMS | 2010-06-30 | 57,374 | 47,825 | SL | 15.000000000000 | 3,825 | 0 | 0 | |
| RANCH HOUSE IMPROV MIMS | 2010-06-30 | 2,929 | 1,775 | SL | 15.000000000000 | 195 | 0 | 0 | |
| IMPROVEMENTS MIMS | 2011-09-30 | 21,578 | 16,548 | SL | 15.000000000000 | 1,439 | 0 | 0 | |
| IMPROVEMENTS MIMS | 2011-06-30 | 256,660 | 196,816 | SL | 15.000000000000 | 17,111 | 0 | 0 | |
| COLUMBIA STREET HOUSE MIMS | 2011-01-10 | 248,280 | 107,955 | SL | 27.500000000000 | 6,395 | 0 | 0 | |
| ROBERT WHITE WELL SERVICE MIMS | 2011-10-14 | 4,971 | 3,724 | SL | 15.000000000000 | 331 | 0 | 0 | |
| IMPROVEMENTS COLUMBIA HOUSE MIMS | 2012-06-30 | 9,290 | 6,504 | SL | 15.000000000000 | 310 | 0 | 0 | |
| PAVILLION COSTS LEO | 2012-09-30 | 104,438 | 27,562 | SL | 39.000000000000 | 2,678 | 0 | 0 | |
| IMPROVEMENTS LEO | 2012-06-30 | 49,592 | 34,721 | SL | 15.000000000000 | 3,306 | 0 | 0 | |
| MOWER LEO | 2013-01-01 | 7,097 | 7,097 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RISING PLATE METER LEO | 2013-01-01 | 778 | 778 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PORTABLE CORRALS LEO | 2013-01-01 | 9,439 | 9,439 | SL | 7.000000000000 | 0 | 0 | 0 | |
| USED PATIO FURNITURE MIMS | 2013-03-20 | 1,300 | 1,300 | SL | 7.000000000000 | 0 | 0 | 0 | |
| KUBOTA TRACTOR MIMS | 2013-03-05 | 28,000 | 28,000 | SL | 7.000000000000 | 0 | 0 | 0 | |
| KUBOTA TRACTOR LOADER MIMS | 2013-04-08 | 17,000 | 17,000 | SL | 7.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS COLUMBIA HOUSE MIMS | 2013-06-01 | 264,759 | 167,707 | SL | 15.000000000000 | 8,825 | 0 | 0 | |
| IMPROVEMENTS LEO | 2013-06-01 | 32,342 | 20,485 | SL | 15.000000000000 | 2,156 | 0 | 0 | |
| PAVILLION COSTS LEO | 2013-06-01 | 1,186,082 | 290,202 | SL | 39.000000000000 | 30,412 | 0 | 0 | |
| BOB'S CUSTOM HOMES MIMS | 2013-11-05 | 55,000 | 18,250 | SL | 27.500000000000 | 2,000 | 0 | 0 | |
| IMPROVEMENTS MIMS | 2013-06-01 | 96,793 | 61,312 | SL | 15.000000000000 | 6,453 | 0 | 0 | |
| COLUMBIA STREET HOUSE MIMS | 2013-06-01 | 3,568 | 3,568 | SL | 7.000000000000 | 0 | 0 | 0 | |
| F150 FORD TRUCK LEO | 2013-03-14 | 29,499 | 29,499 | SL | 5.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS LEO | 2014-06-01 | 13,824 | 7,837 | SL | 15.000000000000 | 922 | 0 | 0 | |
| 2014 FORD PICKUP MIMS | 2014-02-10 | 42,541 | 42,541 | SL | 5.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS LEO | 2014-06-01 | 99,470 | 56,364 | SL | 15.000000000000 | 6,631 | 0 | 0 | |
| IMPROVEMENTS MIMS | 2014-06-01 | 18,480 | 10,472 | SL | 15.000000000000 | 1,232 | 0 | 0 | |
| PAVILLION COSTS LEO | 2014-06-30 | 1,073,596 | 180,273 | SL | 39.000000000000 | 27,528 | 0 | 0 | |
| IMPROVEMENTS LEO | 2014-06-30 | 41,893 | 23,740 | SL | 15.000000000000 | 2,793 | 0 | 0 | |
| RANCH HOUSE MIMS CASEY HOUSE | 2014-06-30 | 197,472 | 61,038 | SL | 27.500000000000 | 7,181 | 0 | 0 | |
| IMPROVEMENTS PIT | 2014-06-30 | 2,945 | 1,666 | SL | 15.000000000000 | 196 | 0 | 0 | |
| 1995 STOCK TRAILER MIMS | 2015-08-17 | 5,300 | 5,300 | SL | 7.000000000000 | 0 | 0 | 0 | |
| JOHN DEERE TRACTOR LEO | 2015-04-30 | 35,762 | 35,762 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ELECTRIC REPAIRS LEO | 2015-08-17 | 1,113 | 293 | SL | 27.500000000000 | 40 | 0 | 0 | |
| ADDITIONS KENNEDY | 2015-06-30 | 4,694 | 4,694 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ADDITIONS LEO | 2015-06-30 | 23,522 | 23,522 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ADDITIONS LEO PAVILLION | 2015-06-30 | 6,098 | 6,098 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ADDITIONS MIMMS | 2015-06-30 | 7,983 | 7,983 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RANCH HOUSE IMPROV MIMMS | 2015-06-30 | 16,365 | 4,487 | SL | 27.500000000000 | 595 | 0 | 0 | |
| FENCES PIT | 2015-07-20 | 16,881 | 16,881 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DOZIER WORK PIT | 2015-07-20 | 1,100 | 1,100 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 2016 ADDITIONS HEARD | 2016-06-30 | 19,806 | 18,389 | SL | 7.000000000000 | 1,417 | 0 | 0 | |
| 2016 IMPROVEMENTS HEARD | 2016-06-30 | 49,666 | 21,522 | SL | 15.000000000000 | 3,311 | 0 | 0 | |
| 2017 ADDITIONS FOREMAN | 2017-06-30 | 10,027 | 10,027 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CATTLE PURCHASED | 2018-06-30 | 17,000 | 10,930 | SL | 7.000000000000 | 2,429 | 0 | 0 | |
| SHEEP PURCHASED | 2018-06-30 | 3,120 | 2,007 | SL | 7.000000000000 | 446 | 0 | 0 | |
| CATTLE PURCHASED | 2019-06-30 | 23,001 | 11,501 | SL | 7.000000000000 | 3,286 | 0 | 0 | |
| DOG | 2019-06-30 | 1,200 | 599 | SL | 7.000000000000 | 171 | 0 | 0 | |
| SHEEP PURCHASED | 2019-06-30 | 3,900 | 1,950 | SL | 7.000000000000 | 557 | 0 | 0 | |
| BLOCK HOUSE | 2019-12-15 | 124,884 | 21,854 | SL | 20.000000000000 | 6,244 | 0 | 0 | |
| CRANDALL PROPERTY | 2019-06-15 | 1,316,898 | L | 0 | 0 | 0 | |||
| FENCING FOREMAN PROPERTY | 2019-06-30 | 76,483 | 38,241 | SL | 7.000000000000 | 10,926 | 0 | 0 | |
| HEARD WALKOVER | 2019-06-30 | 4,743 | 2,373 | SL | 7.000000000000 | 678 | 0 | 0 | |
| JOSEY PAVILION | 2019-04-15 | 1,000 | 500 | SL | 7.000000000000 | 143 | 0 | 0 | |
| LEO PROPERTY IMPROV | 2019-06-30 | 19,698 | 4,596 | SL | 15.000000000000 | 1,313 | 0 | 0 | |
| WELL HOUSE PAD PITTMAN PROPERTY | 2019-05-17 | 5,500 | 1,284 | SL | 15.000000000000 | 367 | 0 | 0 | |
| GEORGE RANCH PROPERTY | 2019-06-30 | 5,631,719 | L | 0 | 0 | 0 | |||
| GEORGE RANCH HOUSE REMODEL | 2019-06-30 | 79,789 | 13,962 | SL | 20.000000000000 | 3,989 | 0 | 0 | |
| MIMMS RANCH SPAYER | 2019-06-30 | 6,002 | 3,000 | SL | 7.000000000000 | 857 | 0 | 0 | |
| 2019 TOYOTA TACOMA | 2019-07-30 | 35,755 | 25,029 | SL | 5.000000000000 | 7,151 | 0 | 0 | |
| FENCING STILLWATER | 2020-04-30 | 8,747 | 3,125 | SL | 7.000000000000 | 1,250 | 0 | 0 | |
| MOWER LEO | 2020-03-10 | 10,800 | 5,400 | SL | 5.000000000000 | 2,160 | 0 | 0 | |
| FENCING BLOCK PROPERTY | 2020-02-01 | 69,620 | 24,865 | SL | 7.000000000000 | 9,946 | 0 | 0 | |
| STORAGE CONTAINER BLOCK PROPERTY | 2020-03-01 | 5,625 | 2,813 | SL | 5.000000000000 | 1,125 | 0 | 0 | |
| BLOCK HOUSE ROOF | 2020-07-08 | 27,400 | 3,425 | SL | 20.000000000000 | 1,370 | 0 | 0 | |
| FENCING FOREMAN RANCH | 2020-08-07 | 112,410 | 40,147 | SL | 7.000000000000 | 16,059 | 0 | 0 | |
| FENCING HEARD RANCH | 2020-07-30 | 5,160 | 1,843 | SL | 7.000000000000 | 737 | 0 | 0 | |
| FENCING LEO RANCH | 2020-07-30 | 3,500 | 1,250 | SL | 7.000000000000 | 500 | 0 | 0 | |
| FENCING AND PENS GEORGE RANCH | 2020-03-14 | 30,551 | 10,910 | SL | 7.000000000000 | 4,364 | 0 | 0 | |
| FENCING KENNEDY | 2020-05-08 | 3,762 | 1,343 | SL | 7.000000000000 | 537 | 0 | 0 | |
| SHEEP PURCHASED HODGES | 2021-07-01 | 2,250 | 482 | SL | 7.000000000000 | 321 | 0 | 0 | |
| 2021 DODGE RAM BEAR CREEK | 2021-05-18 | 59,869 | 17,961 | SL | 5.000000000000 | 11,974 | 0 | 0 | |
| FENCING CRANDALL RANCH | 2021-07-01 | 108,440 | 23,237 | SL | 7.000000000000 | 15,491 | 0 | 0 | |
| FENCING FOREMAN RANCH | 2021-07-01 | 66,945 | 14,346 | SL | 7.000000000000 | 9,564 | 0 | 0 | |
| FENCING HEARD RANCH | 2021-07-01 | 27,204 | 5,829 | SL | 7.000000000000 | 3,886 | 0 | 0 | |
| FENCES GEORGE RANCH | 2021-07-01 | 20,442 | 4,380 | SL | 7.000000000000 | 2,920 | 0 | 0 | |
| VARIOUS RANCH EQUIPMENT | 2005-01-01 | 384,422 | 384,422 | SL | 7.000000000000 | 0 | 0 | 0 | |
| KNIGHT PROPERTY | 2021-08-27 | 2,933,798 | L | 0 | 0 | 0 | |||
| ADJUSTMENTS TO LAND COSTS | 2005-01-01 | 20,429,621 | L | 0 | 0 | 0 | |||
| SEPTIC SYSTEM BLOCK PROPERTY | 2022-03-21 | 9,920 | 579 | SL | 15.000000000000 | 661 | 0 | 0 | |
| RANCH HOUSE HEARD RANCH | 2022-12-07 | 265,000 | 1,656 | SL | 20.000000000000 | 13,250 | 0 | 0 | |
| FENCES GEORGE RANCH | 2022-03-07 | 11,141 | 1,393 | SL | 7.000000000000 | 1,592 | 0 | 0 | |
| 26000 GAL TROUGH GEORGE RANCH | 2022-03-07 | 10,645 | 1,331 | SL | 7.000000000000 | 1,521 | 0 | 0 | |
| FENCES KENNEDY RANCH | 2022-02-18 | 17,316 | 2,164 | SL | 7.000000000000 | 2,474 | 0 | 0 | |
| SHIPPING CONTAINER KENNEDY RANCH | 2022-04-25 | 2,300 | 205 | SL | 7.000000000000 | 329 | 0 | 0 | |
| EQUIPMENT - RAZER GRAZER | 2023-03-07 | 11,398 | SL | 7.000000000000 | 9,281 | 0 | 0 | ||
| EQUIPMENT - UTV FOR ALARNTIO | 2023-05-31 | 18,745 | SL | 7.000000000000 | 15,264 | 0 | 0 | ||
| WATER TREATMENT EQUIPMENT | 2023-10-26 | 8,400 | SL | 7.000000000000 | 6,840 | 0 | 0 | ||
| FURNITURE & FIXTURES | 2023-11-14 | 2,164 | SL | 7.000000000000 | 1,762 | 0 | 0 | ||
| HEARD PROPERTY- CONSTRUCTION | 2023-01-21 | 60,000 | SL | 7.000000000000 | 48,857 | 0 | 0 | ||
| HEARD PROPERTY- CONSTRUCTION | 2023-03-08 | 65,600 | SL | 7.000000000000 | 53,417 | 0 | 0 | ||
| HEARD PROPERTY- FENCE | 2023-05-03 | 10,104 | SL | 7.000000000000 | 8,227 | 0 | 0 | ||
| HEARD PROPERTY- GATE JAKE HOUSE | 2023-11-10 | 3,500 | SL | 7.000000000000 | 2,850 | 0 | 0 | ||
| VECHICLES | 2023-04-27 | 70,225 | SL | 7.000000000000 | 57,183 | 0 | 0 | ||
| WELL HOUSE | 2023-10-06 | 9,150 | SL | 7.000000000000 | 7,451 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB INVESTMENT ACCOUNT | 8,065 | 8,065 |
| 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 | 0 |
| PARTNERSHIPS | AT COST | 9,734 | 8,322 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PONDS LEO | 7,132 | 6,069 | 1,063 | 1,063 |
| PONDS LEO | 245 | 204 | 41 | 41 |
| FENCES PIT | 850 | 754 | 96 | 96 |
| GREENHOUSE LEO | 7,002 | 5,775 | 1,227 | 1,227 |
| RANCH HOUSE MIMS | 295,147 | 156,068 | 139,079 | 139,079 |
| FENCES MIMS | 171,880 | 166,190 | 5,690 | 5,690 |
| WATER TANKS & STORAGE MIMS | 275,411 | 266,297 | 9,114 | 9,114 |
| FENCES MIMS | 57,374 | 51,650 | 5,724 | 5,724 |
| RANCH HOUSE IMPROV MIMS | 2,929 | 1,970 | 959 | 959 |
| IMPROVEMENTS MIMS | 21,578 | 17,987 | 3,591 | 3,591 |
| IMPROVEMENTS MIMS | 256,660 | 213,927 | 42,733 | 42,733 |
| ROBERT WHITE WELL SERVICE MIMS | 4,971 | 4,055 | 916 | 916 |
| PAVILLION COSTS LEO | 104,438 | 30,240 | 74,198 | 74,198 |
| IMPROVEMENTS LEO | 49,592 | 38,027 | 11,565 | 11,565 |
| MOWER LEO | 7,097 | 7,097 | 0 | 0 |
| RISING PLATE METER LEO | 778 | 778 | 0 | 0 |
| PORTABLE CORRALS LEO | 9,439 | 9,439 | 0 | 0 |
| USED PATIO FURNITURE MIMS | 1,300 | 1,300 | 0 | 0 |
| KUBOTA TRACTOR MIMS | 28,000 | 28,000 | 0 | 0 |
| KUBOTA TRACTOR LOADER MIMS | 17,000 | 17,000 | 0 | 0 |
| IMPROVEMENTS LEO | 32,342 | 22,641 | 9,701 | 9,701 |
| PAVILLION COSTS LEO | 1,186,082 | 320,614 | 865,468 | 865,468 |
| BOB'S CUSTOM HOMES MIMS | 55,000 | 20,250 | 34,750 | 34,750 |
| IMPROVEMENTS MIMS | 96,793 | 67,765 | 29,028 | 29,028 |
| F150 FORD TRUCK LEO | 29,499 | 29,499 | 0 | 0 |
| IMPROVEMENTS LEO | 13,824 | 8,759 | 5,065 | 5,065 |
| 2014 FORD PICKUP MIMS | 42,541 | 42,541 | 0 | 0 |
| IMPROVEMENTS LEO | 99,470 | 62,995 | 36,475 | 36,475 |
| IMPROVEMENTS MIMS | 18,480 | 11,704 | 6,776 | 6,776 |
| PAVILLION COSTS LEO | 1,073,596 | 207,801 | 865,795 | 865,795 |
| IMPROVEMENTS LEO | 41,893 | 26,533 | 15,360 | 15,360 |
| RANCH HOUSE MIMS CASEY HOUSE | 197,472 | 68,219 | 129,253 | 129,253 |
| IMPROVEMENTS PIT | 2,945 | 1,862 | 1,083 | 1,083 |
| 1995 STOCK TRAILER MIMS | 5,300 | 5,300 | 0 | 0 |
| JOHN DEERE TRACTOR LEO | 35,762 | 35,762 | 0 | 0 |
| ELECTRIC REPAIRS LEO | 1,113 | 333 | 780 | 780 |
| ADDITIONS KENNEDY | 4,694 | 4,694 | 0 | 0 |
| ADDITIONS LEO | 23,522 | 23,522 | 0 | 0 |
| ADDITIONS LEO PAVILLION | 6,098 | 6,098 | 0 | 0 |
| ADDITIONS MIMMS | 7,983 | 7,983 | 0 | 0 |
| RANCH HOUSE IMPROV MIMMS | 16,365 | 5,082 | 11,283 | 11,283 |
| FENCES PIT | 16,881 | 16,881 | 0 | 0 |
| DOZIER WORK PIT | 1,100 | 1,100 | 0 | 0 |
| 2016 ADDITIONS HEARD | 19,806 | 19,806 | 0 | 0 |
| 2016 IMPROVEMENTS HEARD | 49,666 | 24,833 | 24,833 | 24,833 |
| 2017 ADDITIONS FOREMAN | 10,027 | 10,027 | 0 | 0 |
| CATTLE PURCHASED | 17,000 | 13,359 | 3,641 | 3,641 |
| SHEEP PURCHASED | 3,120 | 2,453 | 667 | 667 |
| CATTLE PURCHASED | 23,001 | 14,787 | 8,214 | 8,214 |
| DOG | 1,200 | 770 | 430 | 430 |
| SHEEP PURCHASED | 3,900 | 2,507 | 1,393 | 1,393 |
| BLOCK HOUSE | 124,884 | 28,098 | 96,786 | 96,786 |
| CRANDALL PROPERTY | 1,316,898 | 0 | 1,316,898 | 1,316,898 |
| FENCING FOREMAN PROPERTY | 76,483 | 49,167 | 27,316 | 27,316 |
| HEARD WALKOVER | 4,743 | 3,051 | 1,692 | 1,692 |
| JOSEY PAVILION | 1,000 | 643 | 357 | 357 |
| LEO PROPERTY IMPROV | 19,698 | 5,909 | 13,789 | 13,789 |
| WELL HOUSE PAD PITTMAN PROPERTY | 5,500 | 1,651 | 3,849 | 3,849 |
| GEORGE RANCH PROPERTY | 5,631,719 | 0 | 5,631,719 | 5,631,719 |
| GEORGE RANCH HOUSE REMODEL | 79,789 | 17,951 | 61,838 | 61,838 |
| MIMMS RANCH SPAYER | 6,002 | 3,857 | 2,145 | 2,145 |
| 2019 TOYOTA TACOMA | 35,755 | 32,180 | 3,575 | 3,575 |
| FENCING STILLWATER | 8,747 | 4,375 | 4,372 | 4,372 |
| MOWER LEO | 10,800 | 7,560 | 3,240 | 3,240 |
| FENCING BLOCK PROPERTY | 69,620 | 34,811 | 34,809 | 34,809 |
| STORAGE CONTAINER BLOCK PROPERTY | 5,625 | 3,938 | 1,687 | 1,687 |
| BLOCK HOUSE ROOF | 27,400 | 4,795 | 22,605 | 22,605 |
| FENCING FOREMAN RANCH | 112,410 | 56,206 | 56,204 | 56,204 |
| FENCING HEARD RANCH | 5,160 | 2,580 | 2,580 | 2,580 |
| FENCING LEO RANCH | 3,500 | 1,750 | 1,750 | 1,750 |
| FENCING AND PENS GEORGE RANCH | 30,551 | 15,274 | 15,277 | 15,277 |
| FENCING KENNEDY | 3,762 | 1,880 | 1,882 | 1,882 |
| SHEEP PURCHASED HODGES | 2,250 | 803 | 1,447 | 1,447 |
| 2021 DODGE RAM BEAR CREEK | 59,869 | 29,935 | 29,934 | 29,934 |
| FENCING CRANDALL RANCH | 108,440 | 38,728 | 69,712 | 69,712 |
| FENCING FOREMAN RANCH | 66,945 | 23,910 | 43,035 | 43,035 |
| FENCING HEARD RANCH | 27,204 | 9,715 | 17,489 | 17,489 |
| FENCES GEORGE RANCH | 20,442 | 7,300 | 13,142 | 13,142 |
| VARIOUS RANCH EQUIPMENT | 384,422 | 384,422 | 0 | 0 |
| KNIGHT PROPERTY | 2,933,798 | 0 | 2,933,798 | 2,933,798 |
| ADJUSTMENTS TO LAND COSTS | 20,429,621 | 0 | 20,429,621 | 20,429,621 |
| SEPTIC SYSTEM BLOCK PROPERTY | 9,920 | 1,240 | 8,680 | 8,680 |
| RANCH HOUSE HEARD RANCH | 265,000 | 14,906 | 250,094 | 250,094 |
| FENCES GEORGE RANCH | 11,141 | 2,985 | 8,156 | 8,156 |
| 26000 GAL TROUGH GEORGE RANCH | 10,645 | 2,852 | 7,793 | 7,793 |
| FENCES KENNEDY RANCH | 17,316 | 4,638 | 12,678 | 12,678 |
| SHIPPING CONTAINER KENNEDY RANCH | 2,300 | 534 | 1,766 | 1,766 |
| EQUIPMENT - RAZER GRAZER | 11,398 | 9,281 | 2,117 | 2,117 |
| EQUIPMENT - UTV FOR ALARNTIO | 18,745 | 15,264 | 3,481 | 3,481 |
| WATER TREATMENT EQUIPMENT | 8,400 | 6,840 | 1,560 | 1,560 |
| FURNITURE & FIXTURES | 2,164 | 1,762 | 402 | 402 |
| HEARD PROPERTY- CONSTRUCTION | 60,000 | 48,857 | 11,143 | 11,143 |
| HEARD PROPERTY- CONSTRUCTION | 65,600 | 53,417 | 12,183 | 12,183 |
| HEARD PROPERTY- FENCE | 10,104 | 8,227 | 1,877 | 1,877 |
| HEARD PROPERTY- GATE JAKE HOUSE | 3,500 | 2,850 | 650 | 650 |
| VECHICLES | 70,225 | 57,183 | 13,042 | 13,042 |
| WELL HOUSE | 9,150 | 7,451 | 1,699 | 1,699 |
| CLOSING COSTS | 16,674 | 93 | 16,581 | 16,581 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 124,948 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CLOSING COSTS | 16,582 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 401K EXPENSES | 11,429 | 0 | 0 | 0 |
| COSTS OF OPERATING ALL RANCHES | 365,027 | 0 | 0 | 365,027 |
| DUES AND SUBSCRIPTIONS | 10,991 | 0 | 0 | 0 |
| FUEL | 2,476 | 0 | 0 | 0 |
| GIFTS AND FLOWERS | 8,537 | 0 | 0 | 0 |
| INSURANCE | 107,118 | 0 | 0 | 0 |
| INTERNET EXPENSES | 8,732 | 0 | 0 | 0 |
| MEALS & ENTERTAINMENT | 17,187 | 0 | 0 | 0 |
| OFFICE SUPPLIES | 1,949 | 0 | 0 | 0 |
| OTHER | 1,875 | 0 | 0 | 0 |
| PAYROLL PROCESSING FEES | 7,038 | 0 | 0 | 0 |
| POSTAGE & DELIVERY | 709 | 0 | 0 | 0 |
| REPAIRS | 38,401 | 0 | 0 | 0 |
| TELEPHONE & COMMUNICATION | 9,971 | 0 | 0 | 0 |
| UTILITIES | 11,755 | 0 | 0 | 0 |
| MISCELLANEOUS CHARITABLE EVENTS | 1,284 | 0 | 0 | 1,284 |
| EDUCATIONAL EVENTS | 22,137 | 0 | 0 | 22,137 |
| TRUCK/TRACTOR/TRAILER | 885 | 0 | 0 | 0 |
| STAFF DEVELOPMENT | 5,902 | 0 | 0 | 4,297 |
| AMORTIZATION | 93 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NET PARTNERSHIP INCOME | 1,412 | 1,412 | |
| LEASE | 66,573 | 66,573 | |
| ROYALTY | 503,312 | 503,312 | |
| CATTLE, HORSE AND SHEEP SALES | 218,506 | 218,506 | |
| HUNTING INCOME | 14,750 | 14,750 | |
| PASTURE SOIL CARBON CREDIT | 69,950 | 69,950 | |
| SALE OF PRODUCT | 180 | 180 | |
| OTHER RANCH INCOME | 75,980 | 75,980 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARDS | 2,194 | 7,238 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 2,250 | 0 | 0 | 0 |
| BANK FEES | 345 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 22,956 | 22,956 | 0 | 0 |
| PAYROLL TAXES | 41,053 | 0 | 0 | 0 |