| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 49,500 | 19,800 | 0 | 29,700 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SEPTIC SYS-FARM HOUSE | 1997-08-12 | 1,874 | 1,218 | SL | 39.0000 | 48 | |||
| 215 MORTON PROF FEES-2002 | 2004-09-20 | 2,357 | 1,095 | SL | 39.0000 | 60 | |||
| 215 MORTON PROF FEES-2003 | 2004-09-20 | 34,357 | 16,078 | SL | 39.0000 | 881 | |||
| THOMPSON L/G FENCE | 2004-12-12 | 4,128 | 3,897 | SL | 20.0000 | 206 | |||
| 215 MORTON OFF BLDG-30% | 2004-09-20 | 504,629 | 236,225 | SL | 39.0000 | 12,939 | |||
| 215 MORTON FINAL COST 30% | 2005-01-01 | 2,683 | 1,242 | SL | 39.0000 | 69 | |||
| BOOTH TRACT FENCE | 2006-10-05 | 11,196 | 9,100 | SL | 20.0000 | 560 | |||
| PARTITION FEN-PAST 4 & 9 | 2007-09-27 | 1,291 | 991 | SL | 20.0000 | 65 | |||
| FENCE-1 M S BOUND THOMPSO | 2009-09-16 | 4,118 | 2,729 | SL | 20.0000 | 206 | |||
| CULVERT ON "NEW ROAD" | 2010-06-24 | 1,646 | 1,375 | SL | 15.0000 | 110 | |||
| DONAVAN FENCE PROJECT | 2010-08-18 | 14,490 | 8,942 | SL | 20.0000 | 725 | |||
| BOOTH TRACT FENCE (NRG) | 2011-10-26 | 19,452 | 10,865 | SL | 20.0000 | 973 | |||
| BOOTH TR HAY FLD CULVERTS | 2011-02-24 | 1,161 | 912 | SL | 15.0000 | 77 | |||
| 2 DRAINAGE PIPES | 2012-04-19 | 1,493 | 1,066 | SL | 15.0000 | 100 | |||
| TWIN WINDMILL RD DRAINAGE | 2012-12-05 | 716 | 484 | SL | 15.0000 | 48 | |||
| ABOVE GRD FUEL TANK@SHOP | 2012-12-30 | 12,794 | 8,530 | SL | 15.0000 | 853 | |||
| SAWMILL RD FENCE | 2012-10-25 | 2,983 | 1,515 | SL | 20.0000 | 149 | |||
| BERRY TRACT DRAINAGE PIPE | 2012-10-18 | 2,281 | 1,545 | SL | 15.0000 | 152 | |||
| 36" DRAINAGE PIPE FLD 166 | 2013-02-21 | 1,352 | 885 | SL | 15.0000 | 90 | |||
| ABOVE GRD FUEL TANK@SHOP | 2013-01-16 | 12,794 | 8,459 | SL | 15.0000 | 853 | |||
| MANUEL MORRIS CONTAINERS | 2013-03-11 | 7,350 | 3,618 | SL | 20.0000 | 368 | |||
| MANUEL MORRIS SHED | 2013-05-02 | 25,850 | 12,499 | SL | 20.0000 | 1,293 | |||
| 36" CULVERT THOMPSON #15 | 2013-02-21 | 4,073 | 2,674 | SL | 15.0000 | 272 | |||
| MANUEL MORRIS STCKPEN/FEN | 2013-05-23 | 43,265 | 20,729 | SL | 20.0000 | 2,163 | |||
| LAKE/BULL PASTURE FENCE | 2013-07-01 | 59,920 | 28,462 | SL | 20.0000 | 2,996 | |||
| ELECTRIC@M MORRIS BARN | 2013-08-21 | 1,689 | 784 | SL | 20.0000 | 84 | |||
| FENCE THOMPSON #10 & #11 | 2013-02-07 | 1,634 | 813 | SL | 20.0000 | 82 | |||
| THOMPSON PERAMETER FENCE | 2014-11-20 | 47,769 | 19,303 | SL | 20.0000 | 2,388 | |||
| THOMPSON PERIMETER FENCE | 2015-10-01 | 55,469 | 20,104 | SL | 20.0000 | 2,773 | |||
| N SIDE AWNING-1/2 | 2015-12-30 | 475 | 224 | SL | 15.0000 | 32 | |||
| 2 5 DRAWER LEGAL FILE CAB | 2016-03-16 | 1,012 | 978 | SL | 7.0000 | 34 | |||
| 2 DRAWER FILING CAB-DIANA | 2016-06-16 | 379 | 351 | SL | 7.0000 | 28 | |||
| ERGONOMIC TASK CHAIR-SACH | 2016-08-17 | 150 | 133 | SL | 7.0000 | 17 | |||
| HON 482L FILE CABINET-AMM | 2016-08-17 | 351 | 317 | SL | 7.0000 | 34 | |||
| ATS ACOUSTIC PANELS | 2016-01-21 | 629 | 622 | SL | 7.0000 | 7 | |||
| N SIDE AWNING -1/2 | 2016-03-03 | 475 | 218 | SL | 15.0000 | 32 | |||
| FENCE-BIG CREEK BY PASS | 2016-10-24 | 3,628 | 1,492 | SL | 15.0000 | 242 | |||
| 48" 20' DRAINAGE PIPE | 2017-03-14 | 2,176 | 846 | SL | 15.0000 | 145 | |||
| LOW WATER CROSSING | 2017-12-07 | 6,800 | 2,303 | SL | 15.0000 | 453 | |||
| ONEIDA FLATWARE FOR 12 | 2017-10-05 | 382 | 289 | SL | 7.0000 | 55 | |||
| RECEPTION DESK AREA RUG | 2017-11-30 | 224 | 163 | SL | 7.0000 | 32 | |||
| TILE AT N ENTRANCE | 2017-03-01 | 2,543 | 991 | SL | 15.0000 | 170 | |||
| TILE AT RECEPTION SM CONF | 2017-10-26 | 2,294 | 790 | SL | 15.0000 | 153 | |||
| MANITOWOC ICE MACH | 2017-05-11 | 2,125 | 1,722 | SL | 7.0000 | 304 | |||
| 2 HP LASER JET PRO M402DN | 2018-11-28 | 576 | 470 | SL | 5.0000 | 106 | |||
| K150 KEURIG COFFEE MAKER | 2018-07-19 | 200 | 128 | SL | 7.0000 | 29 | |||
| 215 MORTON AC UPGRADE 30% | 2018-07-03 | 10,800 | 3,240 | SL | 15.0000 | 720 | |||
| WTER HTR FOR KITCHEN | 2018-07-19 | 260 | 163 | SL | 7.0000 | 37 | |||
| A MEYERS RD SECURITY GATE | 2019-04-10 | 5,509 | 1,032 | SL | 20.0000 | 275 | |||
| AIR COMP 5.5HP 8 GAL-50% | 2019-02-14 | 475 | 266 | SL | 7.0000 | 68 | |||
| BOOTH TRACT FENCE | 2019-06-20 | 15,050 | 2,635 | SL | 20.0000 | 753 | |||
| SONICWALL TZ300 FIREWALL | 2019-02-14 | 1,017 | 795 | SL | 5.0000 | 203 | |||
| DELL PWREDGE T640 FILE SV | 2019-03-13 | 6,795 | 5,210 | SL | 5.0000 | 1,359 | |||
| DELL OPTIPLEX 7060-ROGER | 2019-08-01 | 2,145 | 1,466 | SL | 5.0000 | 429 | |||
| DELL PRECISION 7530-SANDR | 2019-08-01 | 3,676 | 2,511 | SL | 5.0000 | 735 | |||
| DELL OPTIPLEX 7060-MARLA | 2019-08-01 | 1,486 | 1,015 | SL | 5.0000 | 297 | |||
| HP OFFICE JET 5255 PR-MD | 2019-07-11 | 70 | 49 | SL | 5.0000 | 14 | |||
| GE 30IN ELECT RANGE | 2019-06-20 | 939 | 469 | SL | 7.0000 | 134 | |||
| DISHWASHER WHIRLPOOL | 2019-09-12 | 630 | 300 | SL | 7.0000 | 90 | |||
| 2 25 TON A/C UNITS-30% | 2019-10-30 | 30,823 | 6,507 | SL | 15.0000 | 2,055 | |||
| 2016 KUBOTA RTV-X1140 - 2/3 | 2020-02-04 | 8,667 | 3,611 | SL | 7.0000 | 1,238 | |||
| PORTABLE WELDING MACHINE | 2020-02-05 | 2,695 | 1,123 | SL | 7.0000 | 385 | |||
| STIHL CHAINSAW MS 170 | 2020-03-25 | 180 | 71 | SL | 7.0000 | 26 | |||
| STIHL POLE SAW HT 56 C-EZ | 2020-03-25 | 400 | 157 | SL | 7.0000 | 57 | |||
| 2020 JD 5115M TRACTOR - 50% | 2020-08-17 | 34,550 | 11,517 | SL | 7.0000 | 4,936 | |||
| JD M15 FLEX WING SHREDDER - 50% | 2020-08-26 | 8,699 | 2,900 | SL | 7.0000 | 1,243 | |||
| FENCE BOOTH TRACT | 2020-10-05 | 10,566 | 1,188 | SL | 20.0000 | 528 | |||
| DELL OPTIPLEX 7070 - DONNA | 2020-04-09 | 1,378 | 759 | SL | 5.0000 | 276 | |||
| DELL OPTIPLEX 7070 - DIANA | 2020-07-28 | 1,648 | 797 | SL | 5.0000 | 330 | |||
| IPAD-10.2 IN WIFI - DONNA | 2020-09-24 | 625 | 281 | SL | 5.0000 | 125 | |||
| STANLEY SECURITY CAMERAS INTERCOM | 2020-07-07 | 6,345 | 1,587 | SL | 10.0000 | 635 | |||
| 500 GAL SPRAY TANK | 2021-12-10 | 3,106 | 481 | SL | 7.0000 | 444 | |||
| 2021 FORD F-250 (50%) | 2021-03-03 | 32,544 | 11,933 | SL | 5.0000 | 6,509 | |||
| LOGITECH WEBCAM (DIANA) | 2021-06-04 | 130 | 41 | SL | 5.0000 | 26 | |||
| LOGITECH C 930 WEBCAM (ROGER) | 2021-06-04 | 130 | 41 | SL | 5.0000 | 26 | |||
| AT&T SB3014 CONF PHONE | 2021-07-26 | 248 | 50 | SL | 7.0000 | 35 | |||
| WIFI ACCESS POINTS, NETGEAR POE SWI | 2021-09-10 | 360 | 96 | SL | 5.0000 | 72 | |||
| SONY BLUETOOTH WIRELESS SPEAKER | 2021-10-27 | 89 | 21 | SL | 5.0000 | 18 | |||
| FELLOWES 99CI SHREDDER (DIANA) | 2021-11-24 | 293 | 45 | SL | 7.0000 | 42 | |||
| LOGITECH C930E WEBCAM CONF RM | 2021-12-22 | 130 | 26 | SL | 5.0000 | 26 | |||
| JABRA 750 WIRELESS SPEAKER CONF RM | 2021-12-22 | 329 | 66 | SL | 5.0000 | 66 | |||
| DELL OPTIPLEX 7090 (CONF RM) | 2021-12-22 | 1,242 | 248 | SL | 5.0000 | 248 | |||
| 215 MORTON ROOF - 30% | 2021-09-10 | 9,600 | 640 | SL | 20.0000 | 480 | |||
| BIG CREEK DRAINAGE PIPE | 2022-05-16 | 20,525 | 798 | SL | 15.0000 | 1,368 | |||
| CIRCLE OAK IRRIGATION-TREE | 2022-09-21 | 2,500 | 89 | SL | 7.0000 | 357 | |||
| 11 2X4 4000K LIGHTS | 2022-02-10 | 2,712 | 249 | SL | 10.0000 | 271 | |||
| SHARP MX-5071 COPIER | 2022-02-14 | 9,695 | 1,270 | SL | 7.0000 | 1,385 | |||
| ANKER NUBULA PROJECTOR | 2022-04-05 | 575 | 62 | SL | 7.0000 | 82 | |||
| FUJITSU SCAN SNAP (SANDRA) | 2022-12-21 | 494 | SL | 5.0000 | 99 | ||||
| SAMSUNG 85" TV CONF RM | 2022-12-21 | 1,299 | SL | 7.0000 | 186 | ||||
| 2 POLY CCZ 400 PHONES | 2023-06-23 | 466 | SL | 7.0000 | 33 | ||||
| 3 POLY VVX 450 PHONES | 2023-06-23 | 342 | SL | 7.0000 | 24 | ||||
| 2 LH570 WIRELESS HEADSETS | 2023-07-19 | 598 | SL | 7.0000 | 36 | ||||
| APPLE IPAD PRO 12.9 (CONDREY) | 2023-07-30 | 1,350 | SL | 5.0000 | 113 | ||||
| APPLE IPAD PRO 12.9 (MEFFORD) | 2023-09-07 | 1,299 | SL | 5.0000 | 87 | ||||
| POLYCOM MICROPHONE | 2023-09-26 | 185 | SL | 7.0000 | 7 | ||||
| TRIO C60 CONF PHONE | 2023-10-18 | 1,279 | SL | 7.0000 | 30 | ||||
| 2X4 LED LIGHT FIXTURES - 48 | 2023-02-15 | 8,183 | SL | 15.0000 | 500 | ||||
| ELEVATOR NEW PHONE | 2023-05-17 | 1,335 | SL | 7.0000 | 111 | ||||
| SERRATO LANE BLDG IMPROVEMENTS | 2023-10-27 | 20,747 | SL | 20.0000 | 173 | ||||
| FENCE BETWEEN TGF & NRG | 2023-11-28 | 16,067 | SL | 20.0000 | 67 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 31,717,111 | 6,398,365 | 25,318,746 | 184,854,720 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 30,672,718 | 18,113,292 | 12,559,426 | 28,645,163 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL LEGAL FEES | 51,688 | 15,506 | 0 | 36,182 |
| GRANT RELATED | 104,177 | 0 | 0 | 104,177 |
| OIL AND GAS RELATED | 40,720 | 40,720 | 0 | 0 |
| REAL ESTATE COUNCIL | 96,428 | 96,428 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BERRY PLACE HOLDINGS LP | 7,192,538 | 12,962,600 | 16,799,490 |
| BERRY PLACE VENTURE LP | 6,717,188 | 6,711,576 | 8,408,336 |
| BERRY PLACE VENTURES MGMT LLC | 7,016 | 7,016 | 7,016 |
| FAIRCHILD FARMERS COOP GIN RECEIVABLE | 18,164 | 9,539 | 9,539 |
| LID #6 REIMBURSEABLE | 44,904 | 929,816 | 929,816 |
| MMD #3 REIMBURSABLE | 29,817 | 29,995 | 29,995 |
| MUD #207 REIMBURSEABLE | 6,604,894 | 6,612,206 | 6,612,206 |
| MUD #237 REIMBURSABLE | 63,022 | 63,382 | 63,382 |
| OTHER ASSETS | 9,055 | 9,055 | 9,055 |
| PLAINS COTTON COOP ASSOC RECEIVABLE | 2,403 | 2,808 | 2,808 |
| PURCHASED INTEREST | 5,841 | 15,133 | 15,133 |
| Description | Amount |
|---|---|
| WRITE OFF BASIS OF CHARITABLE USE ASSETS | 279,356 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GEORGE RANCH HISTORICAL PARK OPERATIONS | 2,092,199 | 2,092,199 | ||
| GRANT RELATED EXPENSES | 391,924 | 391,924 | ||
| INSURANCE | 145,161 | 53,843 | 91,318 | |
| MISCELLANEOUS | 16,998 | 1,955 | 15,043 | |
| OFFICE EXPENSE | 69,372 | 40,516 | 28,856 | |
| PARTNERSHIP - NONDEDUCTIBLE EXPENSE | 141 | |||
| REAL ESTATE RELATED EXPENSES | 21,294 | 21,294 | ||
| Rental Expenses | 296,082 | 296,082 | ||
| TRUSTEE EXPENSES | 8,327 | 2,498 | 5,829 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EASEMENTS/ROW | 15,067 | 15,067 | |
| MISCELLANEOUS INCOME | 4,855 | 4,855 | |
| OIL & GAS ROYALTIES | 1,090,188 | 1,090,188 | |
| OTHER PORTFOLIO INCOME | 18,012 | 18,012 | |
| PARTNERSHIP INCOME | 2,858,904 | 2,858,904 | |
| PTN INCOME (AHC RYON) - UBTI | -7,926 | ||
| PTN INCOME (OAKTREE) - UBTI | -144,823 | ||
| PTNSHIP INCOME - UBTI CG 1231 | 21,317 | ||
| RECOVERY OF PRIOR GRANTS | 120,344 | ||
| SALE OF LIVESTOCK | 9,945 |
| Description | Amount |
|---|---|
| FMV OF LAND DONATED IN EXCESS OF BASIS | 277,506 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| HOUSE DEPOSITS | 1,900 | 1,650 |
| CREDIT CARD DEBT | 11,476 | 9,909 |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER CONSULTING FEES | 32,828 | 13,131 | 0 | 19,697 |
| INVESTMENT CUSTODIAL FEES | 50,332 | 50,332 | 0 | 0 |
| INVESTMENT MANAGEMENT FEES | 854,230 | 854,230 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 3,900 | 1,560 | 0 | 2,340 |
| REAL ESTATE CONSULTING FEES | 313,950 | 313,950 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AD VALOREM TAXES | 110,313 | 89,362 | 20,951 | |
| EXCISE TAXES | 353,000 | |||
| PAYROLL TAXES | 81,105 | 28,387 | 52,718 |