| 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 |
|---|---|---|---|---|---|---|---|---|---|
| IMPROVEMENTS-BARNS | 2006-08-31 | 34,978 | 9,612 | 150DB | 20.000000000000 | 1,902 | 0 | 1,749 | |
| TRUCK | 2006-08-31 | 5,000 | 4,521 | 200DB | 5.000000000000 | 479 | 0 | 479 | |
| IMPROVEMENTS-LAND | 2006-08-31 | 8,372 | 2,949 | 150DB | 15.000000000000 | 542 | 0 | 558 | |
| WEEDEATER | 2007-06-27 | 300 | 159 | 150DB | 7.000000000000 | 36 | 0 | 43 | |
| NEW ROAD | 2007-07-31 | 18,245 | 5,111 | 150DB | 15.000000000000 | 1,313 | 0 | 1,216 | |
| FENCING | 2006-09-22 | 2,172 | 1,346 | 150DB | 7.000000000000 | 264 | 0 | 310 | |
| ROAD IMPROVEMENTS | 2007-04-28 | 5,812 | 1,734 | 150DB | 15.000000000000 | 408 | 0 | 387 | |
| LAND IMPROVEMENTS-TREES | 2007-09-11 | 17,030 | 3,926 | 150DB | 15.000000000000 | 1,310 | 0 | 1,310 | |
| REFRIGERATOR | 2008-07-31 | 529 | 238 | 150DB | 7.000000000000 | 65 | 0 | 65 | |
| EQUIPMENT | 2008-05-15 | 2,600 | 1,167 | 150DB | 7.000000000000 | 318 | 0 | 318 | |
| GATE | 2007-12-27 | 145 | 66 | 150DB | 7.000000000000 | 18 | 0 | 18 | |
| BUILDING IMPROVEMENTS | 2008-01-30 | 2,200 | 389 | 150DB | 20.000000000000 | 136 | 0 | 136 | |
| LAND IMPROVEMENTS-WATERERS FOR HORSES | 2008-03-06 | 17,626 | 4,063 | 150DB | 15.000000000000 | 1,356 | 0 | 1,356 | |
| SHED-WATER TANK | 2007-12-12 | 5,726 | 1,010 | 150DB | 20.000000000000 | 354 | 0 | 354 | |
| BARN DOORS | 2008-02-26 | 5,095 | 899 | 150DB | 20.000000000000 | 315 | 0 | 315 | |
| BARN ROOF | 2008-08-27 | 18,352 | 3,238 | 150DB | 20.000000000000 | 1,134 | 0 | 1,134 | |
| BARN IMPROVEMENT-BATHROOM | 2008-09-11 | 909 | 100 | 150DB | 20.000000000000 | 61 | 0 | 45 | |
| LAND IMPROVEMENT | 2008-09-08 | 343 | 50 | 150DB | 15.000000000000 | 29 | 0 | 23 | |
| LAND IMPROVEMENT-WATERERS | 2008-12-18 | 7,514 | 1,090 | 150DB | 15.000000000000 | 642 | 0 | 501 | |
| LAND IMPROVEMENT-WATER PUMP AND WELL LINE | 2009-03-09 | 2,305 | 334 | 150DB | 15.000000000000 | 197 | 0 | 154 | |
| BUILDING IMPROVEMENTS-ROOF | 2008-09-30 | 2,995 | 328 | 150DB | 20.000000000000 | 200 | 0 | 150 | |
| LAND IMPROVEMENT-WATERERS | 2009-03-31 | 6,736 | 977 | 150DB | 15.000000000000 | 576 | 0 | 449 | |
| LAND IMPROVEMENT-ROAD | 2009-05-20 | 2,568 | 372 | 150DB | 15.000000000000 | 220 | 0 | 171 | |
| CHAZEN PROPERTY | 2008-09-06 | 225,000 | L | 0 | 0 | 0 | |||
| LAND -JOHNSON PROPERTY | 2008-09-06 | 225,000 | L | 0 | 0 | 0 | |||
| HOUSE-JOHNSON PROPERTY | 2008-09-06 | 325,000 | 35,649 | 150DB | 20.000000000000 | 21,701 | 0 | 16,250 | |
| LAND-MIDDLE FARM WEST | 2008-09-06 | 3,750,000 | L | 0 | 0 | 0 | |||
| TENANT HOUSE | 2008-09-06 | 500,000 | 54,844 | 150DB | 20.000000000000 | 33,387 | 0 | 25,000 | |
| OLD HAY BARN WITH APARTMENT | 2008-09-06 | 525,000 | 57,586 | 150DB | 20.000000000000 | 35,056 | 0 | 26,250 | |
| HORSE BARN | 2008-09-06 | 465,000 | 51,005 | 150DB | 20.000000000000 | 31,050 | 0 | 23,250 | |
| HORSE BARN | 2008-09-06 | 600,000 | 65,813 | 150DB | 20.000000000000 | 40,064 | 0 | 30,000 | |
| HORSE BARN | 2008-09-06 | 535,000 | 58,683 | 150DB | 20.000000000000 | 35,724 | 0 | 26,750 | |
| HORSE BARN WITH LOFT | 2008-09-06 | 700,000 | 76,781 | 150DB | 20.000000000000 | 46,741 | 0 | 35,000 | |
| TRUCK | 2010-01-14 | 15,600 | 3,120 | 200DB | 5.000000000000 | 4,992 | 0 | 3,120 | |
| LAND IMPROVEMENT-ROAD | 2009-10-07 | 51,822 | 2,591 | 150DB | 15.000000000000 | 4,923 | 0 | 3,455 | |
| IMPROVEMENTS- ROOF | 2009-10-27 | 16,189 | 607 | 150DB | 20.000000000000 | 1,169 | 0 | 809 | |
| EQUIPMENT-CHAIN HARROW | 2010-04-12 | 500 | 54 | 150DB | 7.000000000000 | 96 | 0 | 71 | |
| EQUIPMENT-WEED TRIMMER | 2010-05-29 | 300 | 32 | 150DB | 7.000000000000 | 57 | 0 | 43 | |
| AUTO | 2010-06-21 | 800 | 160 | 200DB | 5.000000000000 | 256 | 0 | 160 | |
| EQUIPMENT-WATER PUMP & TANK | 2011-01-07 | 3,300 | 150DB | 7.000000000000 | 354 | 0 | 314 | ||
| LAND IMPROVEMENT-ROAD | 2011-07-29 | 6,641 | 150DB | 15.000000000000 | 332 | 0 | 37 | ||
| LAND IMPROVEMENT-ROAD | 2011-04-27 | 7,266 | 150DB | 15.000000000000 | 363 | 0 | 161 | ||
| EQUIPMENT-WASHER & DRYER | 2011-03-15 | 450 | 150DB | 7.000000000000 | 48 | 0 | 32 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN SAN ROQUE INC | AT COST | 1,704,221 | 1,704,221 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| IMPROVEMENTS-BARNS | 34,978 | 11,514 | 23,464 | 0 |
| TRUCK | 5,000 | 5,000 | 0 | |
| IMPROVEMENTS-LAND | 8,372 | 3,491 | 4,881 | 0 |
| WEEDEATER | 300 | 195 | 105 | 0 |
| NEW ROAD | 18,245 | 6,424 | 11,821 | 0 |
| FENCING | 2,172 | 1,610 | 562 | 0 |
| ROAD IMPROVEMENTS | 5,812 | 2,142 | 3,670 | 0 |
| LAND IMPROVEMENTS-TREES | 17,030 | 5,236 | 11,794 | 0 |
| REFRIGERATOR | 529 | 303 | 226 | 0 |
| EQUIPMENT | 2,600 | 1,485 | 1,115 | 0 |
| GATE | 145 | 84 | 61 | 0 |
| BUILDING IMPROVEMENTS | 2,200 | 525 | 1,675 | 0 |
| LAND IMPROVEMENTS-WATERERS FOR HORSES | 17,626 | 5,419 | 12,207 | 0 |
| SHED-WATER TANK | 5,726 | 1,364 | 4,362 | 0 |
| BARN DOORS | 5,095 | 1,214 | 3,881 | 0 |
| BARN ROOF | 18,352 | 4,372 | 13,980 | 0 |
| BARN IMPROVEMENT-BATHROOM | 909 | 161 | 748 | 0 |
| LAND IMPROVEMENT | 343 | 79 | 264 | 0 |
| LAND IMPROVEMENT-WATERERS | 7,514 | 1,732 | 5,782 | 0 |
| LAND IMPROVEMENT-WATER PUMP AND WELL LINE | 2,305 | 531 | 1,774 | 0 |
| BUILDING IMPROVEMENTS-ROOF | 2,995 | 528 | 2,467 | 0 |
| LAND IMPROVEMENT-WATERERS | 6,736 | 1,553 | 5,183 | 0 |
| LAND IMPROVEMENT-ROAD | 2,568 | 592 | 1,976 | 0 |
| CHAZEN PROPERTY | 225,000 | 0 | 225,000 | 0 |
| LAND -JOHNSON PROPERTY | 225,000 | 0 | 225,000 | 0 |
| HOUSE-JOHNSON PROPERTY | 325,000 | 57,350 | 267,650 | 0 |
| LAND-MIDDLE FARM WEST | 3,750,000 | 0 | 3,750,000 | 0 |
| TENANT HOUSE | 500,000 | 88,231 | 411,769 | 0 |
| OLD HAY BARN WITH APARTMENT | 525,000 | 92,642 | 432,358 | 0 |
| HORSE BARN | 465,000 | 82,055 | 382,945 | 0 |
| HORSE BARN | 600,000 | 105,877 | 494,123 | 0 |
| HORSE BARN | 535,000 | 94,407 | 440,593 | 0 |
| HORSE BARN WITH LOFT | 700,000 | 123,522 | 576,478 | 0 |
| TRUCK | 15,600 | 8,112 | 7,488 | 0 |
| LAND IMPROVEMENT-ROAD | 51,822 | 7,514 | 44,308 | 0 |
| IMPROVEMENTS- ROOF | 16,189 | 1,776 | 14,413 | 0 |
| EQUIPMENT-CHAIN HARROW | 500 | 150 | 350 | 0 |
| EQUIPMENT-WEED TRIMMER | 300 | 89 | 211 | 0 |
| AUTO | 800 | 416 | 384 | 0 |
| EQUIPMENT-WATER PUMP & TANK | 3,300 | 354 | 2,946 | 0 |
| LAND IMPROVEMENT-ROAD | 6,641 | 332 | 6,309 | 0 |
| LAND IMPROVEMENT-ROAD | 7,266 | 363 | 6,903 | 0 |
| EQUIPMENT-WASHER & DRYER | 450 | 48 | 402 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RECEIVABLE-ESTATE OF JOHN HETTINGER | 5,874,730 | 5,297,331 | 5,297,331 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 799 | 0 | 0 | 799 |
| FEES | 1,114 | 0 | 0 | 1,114 |
| HORSE BURIAL | 750 | 0 | 0 | 750 |
| HAY | 122,999 | 0 | 0 | 122,999 |
| STABLE EXPENSES | 3,786 | 0 | 0 | 3,786 |
| UTILITIES | 39,951 | 0 | 0 | 39,951 |
| REPAIRS AND MAINTENANCE | 49,982 | 0 | 0 | 49,982 |
| VANNING CHARGES-HORSE RESCUE | 8,395 | 0 | 0 | 8,395 |
| FEED SUPPLIES | 115,799 | 0 | 0 | 115,799 |
| VETERINARY EXPENSES | 31,763 | 0 | 0 | 31,763 |
| BLACKSMITH | 14,585 | 0 | 0 | 14,585 |
| BOARD EXPENSES | 15,937 | 0 | 0 | 15,937 |
| EXPENSES ALLOCATED TO ADJUSTED NET INCOME | 0 | 0 | 5,873 | -5,873 |
| OFFICE AND PRINTING | 6,501 | 0 | 0 | 6,501 |
| INSURANCE | 65,049 | 0 | 0 | 65,049 |
| OPEN HOUSE EXPENSE | 3,919 | 0 | 0 | 3,919 |
| MISCELLANEOUS | 1,131 | 0 | 0 | 1,131 |
| ACCOUNTING FEES | 4,200 | 0 | 0 | 4,200 |
| HORSE SHOW EXPENSES | 2,071 | 0 | 0 | 2,071 |
| LEGAL FEES | 6,744 | 0 | 0 | 6,744 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEES FROM THE ADOPTION OF RESCUED HORSES | 3,915 | 3,915 | |
| FEDERAL TAX REFUND | 2,044 | 2,044 |
| Description | Amount |
|---|---|
| ROUNDING | 5 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 3,460 | 4,053 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE TAXES | 268 | 0 | 0 | 268 |
| PAYROLL TAXES | 22,765 | 0 | 0 | 22,765 |
| REAL ESTATE TAXES | 101,600 | 0 | 0 | 101,600 |