| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 4,425 | 2,212 | 2,212 | 2,213 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CATTLE | 2010-07-01 | 11,782 | SL | 7 | |||||
| VEHICLE | 1992-07-01 | 19,876 | 19,876 | SL | 5 | ||||
| VEHICLES | 1995-07-01 | 23,118 | 22,026 | SL | 5 | 1,091 | |||
| VEHICLES | 1996-07-01 | 300 | 300 | SL | 5 | ||||
| VEHICLES | 1998-07-01 | 2,695 | 2,695 | SL | 5 | ||||
| VEHICLES | 2002-07-01 | 1,000 | 1,000 | SL | 5 | ||||
| VEHICLES | 2004-07-01 | 24,000 | 23,100 | SL | 5 | 900 | |||
| VEHICLES | 2007-07-01 | 500 | 125 | SL | 5 | 100 | |||
| VEHICLES | 2010-07-01 | 12,000 | SL | 5 | 1,200 | ||||
| VEHICLES | 2007-07-01 | 1,300 | 250 | SL | 10 | 130 | |||
| BUILDINGS | 1991-07-01 | 4,379 | 3,246 | SL | 10 | 438 | |||
| BUILDINGS | 1985-07-01 | 33,968 | 33,968 | SL | 10 | ||||
| BUILDINGS | 1996-07-01 | 15,635 | 10,382 | SL | 20 | 782 | |||
| BUILDINGS | 1985-07-01 | 15,129 | 14,711 | SL | 25 | 418 | |||
| BUILDINGS | 1987-07-01 | 18,964 | 17,160 | SL | 25 | 759 | |||
| BUILDINGS | 1988-07-01 | 19,117 | 16,498 | SL | 25 | 765 | |||
| BUILDINGS | 1989-07-01 | 8,301 | 6,816 | SL | 25 | 332 | |||
| BUILDINGS | 1990-07-01 | 1,972 | 1,501 | SL | 25 | 79 | |||
| BUILDINGS | 1991-07-01 | 2,650 | 1,985 | SL | 25 | 106 | |||
| BUILDINGS | 1992-07-01 | 9,302 | 6,502 | SL | 25 | 372 | |||
| BUILDINGS | 1993-07-01 | 2,628 | 1,756 | SL | 5 | 105 | |||
| BUILDINGS | 1997-07-01 | 929 | 445 | SL | 25 | 37 | |||
| BUILDINGS | 1998-07-01 | 3,358 | 1,832 | SL | 25 | 134 | |||
| BUILDINGS | 1998-07-01 | 24,431 | 10,747 | SL | 25 | 977 | |||
| BUILDINGS | 1999-07-01 | 41,559 | 17,710 | SL | 25 | 1,662 | |||
| BUILDINGS | 2000-07-01 | 227,054 | 70,553 | SL | 30 | 7,568 | |||
| BUILDINGS | 2001-07-01 | 96,925 | 25,855 | SL | 30 | 3,231 | |||
| BUILDINGS | 2002-07-01 | 8,321 | 1,941 | SL | 30 | 277 | |||
| BUILDINGS | 2003-07-01 | 9,914 | 2,131 | SL | 30 | 330 | |||
| BUILDINGS | 2005-07-01 | 223,858 | 34,201 | SL | 30 | 7,462 | |||
| BUILDINGS | 2007-07-01 | 15,088 | 1,132 | SL | 30 | 503 | |||
| BUILDINGS | 1994-07-01 | 17,628 | 7,538 | SL | 35 | 504 | |||
| BUILDINGS | 1984-07-01 | 39,287 | 26,018 | SL | 40 | 982 | |||
| BUILDINGS | 1985-07-01 | 15,292 | 11,409 | SL | 40 | 382 | |||
| BUILDINGS | 1987-07-01 | 2,850 | 1,849 | SL | 40 | 71 | |||
| BUILDINGS | 1989-07-01 | 67,206 | 34,021 | SL | 40 | 1,680 | |||
| BUILDINGS | 1990-07-01 | 927 | 444 | SL | 40 | 23 | |||
| BUILDINGS | 1992-07-01 | 23,507 | 10,117 | SL | 40 | 589 | |||
| FURNITURE | 1995-07-01 | 62,958 | 62,826 | SL | 15 | 132 | |||
| FURNITURE | 2005-07-01 | 332 | 286 | SL | 5 | 47 | |||
| FURNITURE | 2002-07-01 | 611 | 611 | SL | 7 | ||||
| FURNITURE | 2009-07-01 | 628 | 56 | SL | 7 | 89 | |||
| IMPROVEMENTS | 1997-07-01 | 30,676 | 30,676 | SL | 10 | ||||
| IMPROVEMENTS | 2002-07-01 | 508 | 370 | SL | 10 | 51 | |||
| IMPROVEMENTS | 2000-07-01 | 7,660 | 4,599 | SL | 15 | 511 | |||
| IMPROVEMENTS | 2001-07-01 | 750 | 401 | SL | 15 | 50 | |||
| IMPROVEMENTS | 1996-07-01 | 6,166 | 4,004 | SL | 20 | 308 | |||
| IMPROVEMENTS | 1997-07-01 | 6,681 | 4,208 | SL | 20 | 334 | |||
| IMPROVEMENTS | 2000-07-01 | 54,698 | 16,407 | SL | 30 | 1,823 | |||
| IMPROVEMENTS | 2001-07-01 | 70 | 17 | SL | 30 | 2 | |||
| MACHINERY | 1990-07-01 | 12,712 | 12,712 | SL | 5 | ||||
| MACHINERY | 2002-07-01 | 2,963 | 2,963 | SL | 7 | ||||
| MACHINERY | 2003-07-01 | 9,206 | 2,957 | SL | 7 | 1,315 | |||
| MACHINERY | 2004-07-01 | 27,172 | 565 | SL | 7 | 3,881 | |||
| MACHINERY | 2000-07-01 | 105,743 | 105,496 | SL | 10 | 248 | |||
| MACHINERY | 2007-07-01 | 16,640 | 10,539 | SL | 10 | 1,664 | |||
| MACHINERY | 2009-07-01 | 535 | 284 | SL | 10 | 54 | |||
| MACHINERY | 2008-07-01 | 2,000 | 300 | SL | 10 | 200 | |||
| MISC | 2004-07-01 | 4,000 | 3,864 | SL | 10 | 136 | |||
| MISC | 2007-07-01 | 13,118 | 2,732 | SL | 10 | 1,312 | |||
| MISC | 1995-07-01 | 13,111 | 13,111 | SL | 15 | ||||
| MISC | 1996-07-01 | 500 | 437 | SL | 15 | 34 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CORPORATE STOCKS | 1,210,813 | 1,318,956 | |
| CORPORATE BONDS | 1,339,037 | 1,161,763 | |
| MUTUAL FUNDS | 4,718,502 | 4,773,188 | |
| PREFERRED STOCKS | 86,319 | 122,474 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| AUTOTRANSPORTATION EQUIPMENT | 84,789 | 72,794 | 11,995 | 10,000 |
| FURNITURE & FIXTURES | 64,529 | 64,047 | 482 | 10,000 |
| MACHINERY & EQUIPMENT | 176,971 | 143,176 | 33,795 | 30,000 |
| BUILDINGS | 950,179 | 403,033 | 547,146 | 1,200,000 |
| IMPROVEMENTS | 107,209 | 63,759 | 43,450 | 200,000 |
| LAND | 1,133,427 | 1,133,427 | 12,500,000 | |
| MISCELLANEOUS | 30,729 | 21,631 | 9,098 | 7,500 |
| CATTLE | 11,782 | 11,782 | 12,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST RECEIVABLE | 41,558 | 30,781 | 30,781 |
| NET INTANGIBLE ASSETS | 3,104 | 3,104 | 557,618 |
| Description | Amount |
|---|---|
| LONG TERM CAPITAL LOSSES REALIZED | 60,514 |
| UNREALIZED GAINSLOSSES | -453,861 |
| COST TO FMV DIFFERENCES FOR INVESTM | 381,611 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REPAIRS AND MAINTENANCE | 18,449 | 776 | 776 | 17,396 |
| UTILITIES | 22,991 | 2,680 | 2,680 | 15,021 |
| ANIMAL EXPENSES | 3,543 | 0 | 0 | 3,543 |
| FENCING | 44,972 | 0 | 0 | 44,972 |
| VEHICLE | 27,319 | 0 | 0 | 27,319 |
| INSURANCE | 22,579 | 0 | 0 | 22,579 |
| OFFICE | 10,171 | 0 | 0 | 10,171 |
| FUNDRAISING | 3,412 | 0 | 0 | 3,412 |
| EQUIPMENT EXPENSES | 18,004 | 0 | 0 | 18,004 |
| MISCELLANEOUS | 18,869 | 0 | 0 | 18,869 |
| STAFF AND VOLUNTEER EXPENSES | 1,770 | 0 | 0 | 1,770 |
| GRANT EXPENDITURES | 27,779 | 0 | 0 | 27,779 |
| DUES & SUBSCRIPTIONS | 1,573 | 0 | 0 | 1,573 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 12,815 | 0 | 0 |
| MUSEUM RECEIPTS | 6,402 | 0 | 0 |
| HUNTING | 5,500 | 0 | 0 |
| MAUDES | 7,910 | 0 | 0 |
| PROPERTY TAX REFUND | 11,089 | 0 | 0 |
| PAINTERSPHOTO | 120 | 0 | 0 |
| HERITAGE CAMP | 9,437 | 0 | 0 |
| UTILITY REIMBURSEMENT | 4,547 | 0 | 0 |
| MACGREGOR BOOK | 728 | 0 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| CATTLE SALES | 7,176 | 0 | 7,176 |
| NATURAL BEEF SALES | 25,124 | 6,625 | 18,499 |
| Name | Address |
|---|---|
| BUS AND RITA SCHAGEMAN |
1178 ROCKWOOD LN ESTES PARK,CO80517 |
| ALFRED PERSONS |
1805 PTARMIGAN TR ESTES PARK,CO80517 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 0 | 0 | 0 | 0 |
| LICENSES | 301 | 0 | 0 | 301 |
| PAYROLL TAXES | 5,424 | 0 | 0 | 5,424 |