| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 41,750 | 41,750 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SUITE 1-1 WINDOW | 2010-01-05 | 5,982 | 5,385 | S/L | 15.0000 | 399 | 199 | 198 | |
| SUITE 1-W PANEL FOR OFFICE | 2010-02-11 | 950 | 852 | S/L | 15.0000 | 63 | 32 | 31 | |
| SUITE 1-TILE BATHROOM | 2010-02-23 | 11,785 | 10,609 | S/L | 15.0000 | 786 | 393 | 393 | |
| SUITE 1-OFFICE BUILDING | 2012-06-21 | 524,864 | 148,600 | S/L | 39.0000 | 13,458 | 6,729 | 6,729 | |
| SUITE 1-LAND | 2012-06-21 | 55,294 | |||||||
| VINYL FENCE | 2013-10-10 | 6,450 | |||||||
| BOARD TABLES | 2003-03-04 | 13,060 | 2,612 | S/L | 7.0000 | ||||
| 1 FILE CABINET | 2004-02-09 | 1,380 | 276 | S/L | 7.0000 | ||||
| DESK ASSISTANT | 2004-04-26 | 1,225 | 245 | S/L | 7.0000 | ||||
| 3 FIREPROOF FILE CABINETS | 2005-02-16 | 4,140 | 828 | S/L | 7.0000 | ||||
| 2 FILE CABINETS | 2005-03-24 | 2,740 | 548 | S/L | 7.0000 | ||||
| DESK & CREDENZA | 2005-04-21 | 1,865 | 373 | S/L | 7.0000 | ||||
| FILE CABINETS | 2006-05-15 | 1,400 | 280 | S/L | 7.0000 | ||||
| 50% MR WHITNEY | 2007-02-05 | 12,500 | 6,161 | S/L | 7.0000 | ||||
| 50% FILE CABINETS | 2007-07-05 | 1,575 | 788 | S/L | 7.0000 | ||||
| 50% BOARDROOM | 2007-07-06 | 1,850 | 925 | S/L | 7.0000 | ||||
| 50% FILE CABINET CPA | 2008-04-22 | 1,575 | 788 | S/L | 7.0000 | ||||
| 50% 4 OFFICE CHAIRS | 2010-02-15 | 2,042 | 1,021 | S/L | 7.0000 | ||||
| 50% 11 SIDE CHAIRS | 2010-02-15 | 4,489 | 2,245 | S/L | 7.0000 | ||||
| 50% VISUAL BOARD | 2010-02-15 | 1,061 | 531 | S/L | 7.0000 | ||||
| 50% 3 END TABLES | 2010-02-15 | 1,335 | 668 | S/L | 7.0000 | ||||
| 50% DELUXE LECTERN | 2010-02-15 | 2,616 | 1,308 | S/L | 7.0000 | ||||
| 50% MAGAZINE TABLE | 2010-02-15 | 475 | 219 | S/L | 7.0000 | ||||
| 50% CONFERENCE ROOM | 2010-02-15 | 986 | 493 | S/L | 7.0000 | ||||
| 50% 6 MID-BACK | 2010-02-15 | 2,921 | 1,461 | S/L | 7.0000 | ||||
| 50% DIRECTOR | 2010-02-15 | 1,100 | 550 | S/L | 7.0000 | ||||
| 50% DIRECTOR DESK | 2010-02-15 | 2,549 | 1,274 | S/L | 7.0000 | ||||
| 50% DIRECTOR OPEN | 2010-02-15 | 359 | 165 | S/L | 7.0000 | ||||
| 50% DIRECTOR DOUBLE | 2010-02-15 | 378 | 173 | S/L | 7.0000 | ||||
| 50% DIRECTOR OFFICE | 2010-02-15 | 511 | 255 | S/L | 7.0000 | ||||
| 50% DIRECTOR TWO SIDED | 2010-02-15 | 816 | 408 | S/L | 7.0000 | ||||
| 50% 8 PHONES | 2010-03-08 | 6,968 | 3,484 | S/L | 5.0000 | ||||
| 50% 5 COMPUTERS | 2010-03-08 | 2,096 | 1,048 | S/L | 5.0000 | ||||
| 50% 8 ROLLER SHADES | 2010-03-18 | 2,406 | 1,203 | S/L | 7.0000 | ||||
| 50% 7 WOOD BLINDS | 2010-03-18 | 1,386 | 693 | S/L | 7.0000 | ||||
| 50% DEFIBRILLATOR | 2010-09-08 | 1,904 | 952 | S/L | 5.0000 | ||||
| 50% 3 W-B | 2010-09-10 | 4,437 | 2,219 | S/L | 5.0000 | ||||
| 50% MARANTZ PORTABLE | 2012-01-30 | 1,110 | 555 | S/L | 7.0000 | ||||
| 50% 5 LICENSE ADOBE | 2012-04-04 | 2,245 | 1,123 | S/L | 3.0000 | ||||
| 50% MARANTZ PMD671 | 2014-01-10 | 1,159 | 580 | S/L | 5.0000 | ||||
| 50% TABLES | 2014-03-06 | 1,310 | 655 | S/L | 7.0000 | ||||
| 50% OFFICE EQUIPMENT | 2014-05-01 | 4,337 | 2,169 | S/L | 5.0000 | ||||
| 50% UPGRADE OFFICE PHONES | 2014-08-12 | 1,287 | 644 | S/L | 5.0000 | ||||
| 50% SHARP OFFICE COPY MACHINE | 2015-09-14 | 8,557 | 4,685 | S/L | 7.0000 | ||||
| 50% COMPUTER SERVER | 2018-02-19 | 3,324 | 2,327 | S/L | 5.0000 | ||||
| 50% COMPUTERS | 2019-05-08 | 2,250 | 1,643 | S/L | 5.0000 | 56 | |||
| 50% 4HP PRODESK COMPUTERS | 2019-07-23 | 2,171 | 868 | S/L | 5.0000 | 55 | |||
| 50% SPEAKER SYSTEM | 2019-11-12 | 2,700 | 1,080 | S/L | 5.0000 | 270 | |||
| 50% - EBIA SOUNDS SYSTEM IN BOARD ROOM | 2020-10-21 | 5,343 | 1,018 | S/L | 7.0000 | 381 | |||
| PROJECT ACCOUNT - PLAZA PARKING LOT STRIPER | 2010-06-07 | 3,855 | 3,855 | 150DB | 15.0000 | ||||
| LAND | 2003-12-31 | 168,000 | |||||||
| REPLACE PIPES | 2011-08-04 | 2,470 | |||||||
| SEWER & WATER TAP | 2020-04-02 | 9,990 | 2,123 | S/L | 15.0000 | 666 | |||
| MASTER PLAN | 2021-07-01 | 8,025 | |||||||
| DELL LATITUDE LAPTOP | 2021-09-27 | 1,152 | 288 | S/L | 5.0000 | 115 | |||
| BOARD ROOM CAMERA | 2021-10-05 | 2,672 | 668 | S/L | 5.0000 | 267 | |||
| AUDIO IMPROVEMENTS BOARD ROOM | 2021-10-27 | 3,174 | 529 | S/L | 7.0000 | 227 | |||
| SPEAKER SYSTEM - BOARD ROOM | 2021-12-10 | 420 | 65 | S/L | 7.0000 | 30 | |||
| 1600 SOLUTIONS WAY | 2023-03-22 | 1,680,175 | |||||||
| PTOLEMY DATA UPGRADES | 2022-10-31 | 2,098 | 100 | S/L | 7.0000 | 150 | |||
| SECURITY UPGRADE | 2023-06-19 | 1,750 | S/L | 7.0000 | 125 | ||||
| SHARP BP-50C45 COPIER -50% | 2023-07-05 | 7,880 | S/L | 10.0000 | 394 | ||||
| BOARDROOM SOUND IMPROVEMENTS - 50% | 2023-11-01 | 6,256 | S/L | 10.0000 | 209 | ||||
| LAPTOP AND DOCKING STATION - 50% | 2023-10-05 | 2,023 | S/L | 10.0000 | 76 | ||||
| SERVER COMPUTER, SOFTWARE WARRANTY | 2024-02-13 | 11,859 | S/L | 10.0000 | 247 | ||||
| MACKIE 23 DIGITAL MIXER | 2024-03-06 | 1,430 | S/L | 7.0000 | 34 | ||||
| SPRINKLER SYSTEM | 2005-05-30 | 65,633 | 65,633 | S/L | 7.0000 | ||||
| SPRINKLER SYSTEM UPGRADE | 2005-07-12 | 3,153 | 2,268 | S/L | 25.0000 | 127 | |||
| SIDEROLL | 2007-11-29 | 95,597 | 95,597 | S/L | 7.0000 | ||||
| PIPELINE REPAIR | 2008-08-18 | 6,293 | 6,293 | S/L | 7.0000 | ||||
| FENCING | 2010-09-10 | 1,434 | 1,434 | S/L | 7.0000 | ||||
| FENCE LINE REPAIR | 2010-11-10 | 4,701 | 4,701 | S/L | 7.0000 | ||||
| PIVOT PAYMENT | 2013-05-23 | 8,000 | 8,000 | S/L | 15.0000 | ||||
| IMPROVEMENTS | 1990-01-01 | 55,535 | 55,535 | S/L | 7.0000 | ||||
| WELL | 1990-01-01 | 987 | 664 | 150DB | 15.0000 | ||||
| ELECTRICAL SERVICE | 1990-06-01 | 1,549 | 956 | S/L | 25.0000 | ||||
| IRRIGATION | 1991-12-01 | 2,450 | 1,534 | 150DB | 15.0000 | ||||
| IRRIGATION SPRINKLER | 1991-12-01 | 9,702 | 6,065 | 150DB | 15.0000 | ||||
| IMPROVEMENTS | 1991-12-01 | 1,100 | 1,100 | S/L | 7.0000 | ||||
| LAND | 1966-01-01 | 12,314 | |||||||
| SHR HGHTS SKIRTING | 2003-04-30 | 2,921 | 209 | 200DB | 7.0000 | ||||
| TRAILER ROOF | 2001-12-19 | 2,300 | 460 | 200DB | 10.0000 | ||||
| 2 SHEDS | 2009-07-20 | 2,096 | 1,971 | 7.0000 | |||||
| FENCE ON S LINE | 2009-12-07 | 15,726 | 15,540 | 7.0000 | |||||
| PIPE ADKINS DITCH | 2010-04-27 | 2,986 | 2,686 | S/L | 15.0000 | 199 | |||
| ROAD BASE | 2009-09-15 | 5,256 | |||||||
| LAND SURVEY | 2010-10-25 | 1,963 | 1,963 | 7.0000 | |||||
| 2ND DUMP SITE | 2011-08-16 | 2,500 | 1,982 | S/L | 15.0000 | 167 | |||
| DUMP SITE | 2011-10-05 | 847 | 652 | S/L | 15.0000 | 57 | |||
| 2 SHARE PARK RES | 2013-04-18 | 8,600 | |||||||
| TRAIL SYSTEM | 2007-08-31 | 2,480 | 2,480 | S/L | 15.0000 | ||||
| WOODLAND PARK ENGINEERING | 2007-06-16 | 26,590 | 26,590 | 7.0000 | |||||
| SURVEYING, ENGINEERING | 2008-06-30 | 24,896 | 24,896 | S/L | 7.0000 | ||||
| LEGAL & CONSULTING | 2008-07-25 | 3,688 | |||||||
| CONSTRUCTION COSTS | 2009-01-20 | 242,880 | |||||||
| LIGHTING | 2008-11-10 | 96,960 | |||||||
| WOODLAND PARK-SUBDIVISION | 2009-12-10 | 6,773 | |||||||
| LAND | 2010-06-17 | 65,000 | |||||||
| ESCROW RELEASED | 2010-07-13 | 7,500 | 6,500 | S/L | 15.0000 | 500 | |||
| WPLLC HYDRO/MULCH/SEED | 2011-04-12 | 2,640 | |||||||
| MASTER PLAN | 2019-07-01 | 56,547 | |||||||
| MASTER PLAN | 2020-07-01 | 25,506 | |||||||
| WATER RIGHTS AND IMPROVEMENTS | 2023-06-30 | 161,659 | S/L | 15.0000 | 10,777 | ||||
| ADAMS RANCH WATER RIGHTS | 2023-12-14 | 9,730 | |||||||
| LAND | 2019-07-31 | 113,081 | |||||||
| LANDS | 2014-01-13 | 27,941 | |||||||
| LAND IMPROVEMENTS | 2014-05-21 | 20,779 | |||||||
| 50% OFFICE EQUIPMENT | 2014-05-01 | 948 | 474 | S/L | 5.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF PIVOT | PURCHASE | 2024-05 | 10,000 | 12,152 | 5,447 | 7,599 | ||||
| 50% SHARP OFFICE COPY MACHINE | 2015-09 | PURCHASE | 2023-07 | 4,279 | 406 | 4,685 | ||||
| SALE OF OFFICE EQUIPMENT | PURCHASE | 2023-10 | 3,732 | 412 | 4,144 | |||||
| 50% COMPUTER SERVER | 2018-02 | PURCHASE | 2024-02 | 1,662 | 665 | 2,327 | ||||
| PROJECT ACCOUNT - PLAZA PARKING LOT STRIPER | 2010-06 | PURCHASE | 2023-07 | 3,855 | 3,855 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 65,436 | 65,436 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 101,835,949 | 101,835,949 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PAINTINGS | FMV | 4,678,500 | 4,678,500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,089,945 | 503,793 | 586,152 | 19,055,964 | |
| 2,722,435 | 2,722,435 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 3,730 | 3,250 | 480 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WHITNEY PROJECT | 1,610,882 | 1,245,494 | 1,170,000 |
| BENEFICIAL INTEREST IN TRUST |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEV/SALE - COMMERCIAL LOTS | ||||
| COST OF GOODS SOLD | 385,046 | 385,046 | ||
| EXPENSES | ||||
| ADVERTISING | 12,972 | 6,486 | 6,486 | |
| BAD DEBT EXPENSE | 27,700 | 27,700 | ||
| BANK SERVICE CHARGES | 201 | 101 | 100 | |
| COLLECTIONS | 416 | 416 | ||
| CREDIT REPORTS | 3,195 | 1,598 | 1,597 | |
| DUES & SUBSCRIPTIONS | 976 | 488 | 488 | |
| EXPENSES 990-T | 19,846 | 19,846 | ||
| INSURANCE | 38,358 | 38,358 | ||
| POSTAGE | 3,706 | 1,853 | 1,853 | |
| SUPPLIES | 9,608 | 4,804 | 4,804 | |
| TECHNOLOGY EXPENSE | 22,371 | 8,875 | 13,496 | |
| TELEPHONE | 7,674 | 2,873 | 4,801 | |
| UNIFORMS | 1,720 | 1,720 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DEV/SALE - COMMERCIAL LOTS | 305,000 | 305,000 | |
| OTHER INCOME | 1,360 | 1,360 | |
| CONTRACT LABOR INCOME | 13,661 | 13,661 | |
| SECURITY LITIGATION PROCEEDS | 1,487 | 1,487 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CURRENT LIABILITIES | 35,803 | 9,716 |
| CREDIT CARD PAYABLE | 2,764 | 3,750 |
| ACCRUED COMPENSATED ABSENCES | 22,978 | 28,943 |
| DISTRIBUTIONS PAYABLE | 3,516,651 | 4,130,052 |
| LONG-TERM COMMITMENTS | 20,330,638 | 16,200,586 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES-FRONTIER ASSET | 90,000 | 90,000 | ||
| ADVISORY FEES-CONGRESS | 31,274 | 31,274 | ||
| FARMER & BETTS INC | 2,645 | 1,323 | 1,322 | |
| CENTRAL PRODUCTS | 712 | |||
| PCS | 3,422 | 3,422 | ||
| PEAK CONSULTING | 4,000 | 4,000 | ||
| MILLER APPRAISALS | 3,550 | |||
| OPEN RANGE ART LLC | 2,000 | |||
| PRUDENT CHAMPION INC | 8,000 | 8,000 | ||
| TOM BALDING BITS & SPURS | 570 | 570 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES - FOREIGN | 608 | 608 | ||
| TAXES - GENERAL | 443 | 222 | 221 | |
| PAYROLL TAXES | 49,397 | 36,823 | 12,574 |