| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,300 | 0 | 0 | 2,300 |
| 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 | 18,020 | 150DB | 20.000000000000 | 1,559 | 0 | 1,749 | |
| TRUCK | 2006-08-31 | 5,000 | 5,000 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS-LAND | 2006-08-31 | 8,372 | 5,467 | 150DB | 15.000000000000 | 494 | 0 | 558 | |
| WEEDEATER | 2007-06-27 | 300 | 300 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| NEW ROAD | 2007-07-31 | 18,245 | 10,837 | 150DB | 15.000000000000 | 1,078 | 0 | 1,216 | |
| FENCING | 2006-09-22 | 2,172 | 2,172 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| ROAD IMPROVEMENTS | 2007-04-28 | 5,812 | 3,538 | 150DB | 15.000000000000 | 343 | 0 | 387 | |
| LAND IMPROVEMENTS-TREES | 2007-09-11 | 17,030 | 9,489 | 150DB | 15.000000000000 | 1,005 | 0 | 1,005 | |
| REFRIGERATOR | 2008-07-31 | 529 | 529 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2008-05-15 | 2,600 | 2,600 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| GATE | 2007-12-27 | 145 | 145 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| BUILDING IMPROVEMENTS | 2008-01-30 | 2,200 | 973 | 150DB | 20.000000000000 | 98 | 0 | 98 | |
| LAND IMPROVEMENTS-WATERERS FOR HORSES | 2008-03-06 | 17,626 | 9,821 | 150DB | 15.000000000000 | 1,041 | 0 | 1,041 | |
| SHED-WATER TANK | 2007-12-12 | 5,726 | 2,533 | 150DB | 20.000000000000 | 255 | 0 | 255 | |
| BARN DOORS | 2008-02-26 | 5,095 | 2,253 | 150DB | 20.000000000000 | 227 | 0 | 227 | |
| BARN ROOF | 2008-08-27 | 18,352 | 8,118 | 150DB | 20.000000000000 | 819 | 0 | 819 | |
| BARN IMPROVEMENT-BATHROOM | 2008-09-11 | 909 | 361 | 150DB | 20.000000000000 | 41 | 0 | 45 | |
| LAND IMPROVEMENT | 2008-09-08 | 343 | 170 | 150DB | 15.000000000000 | 20 | 0 | 23 | |
| LAND IMPROVEMENT-WATERERS | 2008-12-18 | 7,514 | 3,742 | 150DB | 15.000000000000 | 444 | 0 | 501 | |
| LAND IMPROVEMENT-WATER PUMP AND WELL LINE | 2009-03-09 | 2,305 | 1,148 | 150DB | 15.000000000000 | 136 | 0 | 154 | |
| BUILDING IMPROVEMENTS-ROOF | 2008-09-30 | 2,995 | 1,188 | 150DB | 20.000000000000 | 136 | 0 | 150 | |
| LAND IMPROVEMENT-WATERERS | 2009-03-31 | 6,736 | 3,356 | 150DB | 15.000000000000 | 398 | 0 | 449 | |
| LAND IMPROVEMENT-ROAD | 2009-05-20 | 2,568 | 1,280 | 150DB | 15.000000000000 | 152 | 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 | 129,055 | 150DB | 20.000000000000 | 14,696 | 0 | 16,250 | |
| LAND-MIDDLE FARM WEST | 2008-09-06 | 3,750,000 | L | 0 | 0 | 0 | |||
| TENANT HOUSE | 2008-09-06 | 500,000 | 198,546 | 150DB | 20.000000000000 | 22,609 | 0 | 25,000 | |
| OLD HAY BARN WITH APARTMENT | 2008-09-06 | 525,000 | 208,473 | 150DB | 20.000000000000 | 23,740 | 0 | 26,250 | |
| HORSE BARN | 2008-09-06 | 465,000 | 184,648 | 150DB | 20.000000000000 | 21,026 | 0 | 23,250 | |
| HORSE BARN | 2008-09-06 | 600,000 | 238,256 | 150DB | 20.000000000000 | 27,131 | 0 | 30,000 | |
| HORSE BARN | 2008-09-06 | 535,000 | 212,444 | 150DB | 20.000000000000 | 24,192 | 0 | 26,750 | |
| HORSE BARN WITH LOFT | 2008-09-06 | 700,000 | 277,964 | 150DB | 20.000000000000 | 31,653 | 0 | 35,000 | |
| TRUCK | 2010-01-14 | 15,600 | 15,600 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| LAND IMPROVEMENT-ROAD | 2009-10-07 | 51,822 | 22,752 | 150DB | 15.000000000000 | 3,060 | 0 | 3,455 | |
| IMPROVEMENTS- ROOF | 2009-10-27 | 16,189 | 5,638 | 150DB | 20.000000000000 | 791 | 0 | 809 | |
| EQUIPMENT-CHAIN HARROW | 2010-04-12 | 500 | 408 | 150DB | 7.000000000000 | 61 | 0 | 71 | |
| EQUIPMENT-WEED TRIMMER | 2010-05-29 | 300 | 245 | 150DB | 7.000000000000 | 37 | 0 | 43 | |
| AUTO | 2010-06-21 | 800 | 800 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT-WATER PUMP & TANK | 2011-01-07 | 3,300 | 2,289 | 150DB | 7.000000000000 | 404 | 0 | 471 | |
| LAND IMPROVEMENT-ROAD | 2011-07-29 | 6,641 | 2,502 | 150DB | 15.000000000000 | 414 | 0 | 443 | |
| LAND IMPROVEMENT-ROAD | 2011-04-27 | 7,266 | 2,736 | 150DB | 15.000000000000 | 453 | 0 | 484 | |
| EQUIPMENT-WASHER & DRYER | 2011-03-15 | 450 | 312 | 150DB | 7.000000000000 | 55 | 0 | 64 | |
| MACHINERY & EQUIPMENT-GATES | 2012-04-24 | 620 | 344 | 150DB | 7.000000000000 | 76 | 0 | 89 | |
| OUTDOOR RIDING ARENA | 2012-06-24 | 40,848 | 11,442 | 150DB | 15.000000000000 | 2,941 | 0 | 2,723 | |
| FENCING | 2012-05-30 | 6,795 | 3,771 | 150DB | 7.000000000000 | 834 | 0 | 971 | |
| WASHING MACHINE | 2012-03-22 | 750 | 416 | 150DB | 7.000000000000 | 92 | 0 | 107 | |
| LAND IMPROVEMENT | 2013-07-31 | 3,425 | 395 | 150DB | 15.000000000000 | 132 | 0 | 228 | |
| PICKUP TRUCK | 2012-09-11 | 2,299 | 819 | 200DB | 5.000000000000 | 132 | 0 | 460 | |
| CHAIN SAW | 2012-10-29 | 300 | 68 | 150DB | 7.000000000000 | 18 | 0 | 43 | |
| PICKUP TRUCK | 2013-04-29 | 3,700 | 1,317 | 200DB | 5.000000000000 | 213 | 0 | 740 | |
| LAWN MOWER | 2013-04-30 | 2,000 | 448 | 150DB | 7.000000000000 | 123 | 0 | 286 | |
| WEEDEATERS | 2013-06-30 | 708 | 159 | 150DB | 7.000000000000 | 43 | 0 | 101 | |
| PRESSURE TANK | 2014-08-22 | 1,100 | 130 | 150DB | 7.000000000000 | 90 | 0 | 157 | |
| ROOF-SHED | 2014-06-27 | 12,230 | 511 | 150DB | 20.000000000000 | 420 | 0 | 612 | |
| CHAIN SAW | 2014-05-19 | 420 | 58 | 150DB | 7.000000000000 | 33 | 0 | 60 | |
| TRUCK | 2014-02-19 | 4,500 | 2,475 | 200DB | 5.000000000000 | 810 | 0 | 900 | |
| EQUIPMENT - WATER FILTRATION & PUMP | 2015-02-25 | 2,865 | 384 | 150DB | 7.000000000000 | 532 | 0 | 409 | |
| FARM EQUIPMENT-TOW BEHIND WEEDEATER | 2015-06-29 | 3,137 | 252 | 150DB | 7.000000000000 | 618 | 0 | 448 | |
| TRUCK | 2014-12-04 | 3,000 | 600 | 200DB | 5.000000000000 | 960 | 0 | 600 | |
| PHONE | 2015-03-03 | 318 | 48 | 150DB | 5.000000000000 | 81 | 0 | 64 | |
| BARN BLOWER | 2014-10-30 | 250 | 13 | 150DB | 7.000000000000 | 24 | 0 | 36 | |
| TRACTOR | 2016-02-22 | 60,369 | 150DB | 7.000000000000 | 32,611 | 0 | 4,312 | ||
| ROTARY MOWER | 2016-06-13 | 13,850 | 150DB | 7.000000000000 | 7,110 | 0 | 495 | ||
| HAY BAY SPEARER | 2016-03-18 | 1,400 | 150DB | 7.000000000000 | 756 | 0 | 83 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN SAN ROQUE INC | AT COST | 925,000 | 925,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| IMPROVEMENTS-BARNS | 34,978 | 19,579 | 15,399 | |
| TRUCK | 5,000 | 5,000 | 0 | |
| IMPROVEMENTS-LAND | 8,372 | 5,961 | 2,411 | |
| WEEDEATER | 300 | 300 | 0 | |
| NEW ROAD | 18,245 | 11,915 | 6,330 | |
| FENCING | 2,172 | 2,172 | 0 | |
| ROAD IMPROVEMENTS | 5,812 | 3,881 | 1,931 | |
| LAND IMPROVEMENTS-TREES | 17,030 | 10,494 | 6,536 | |
| REFRIGERATOR | 529 | 529 | 0 | |
| EQUIPMENT | 2,600 | 2,600 | 0 | |
| GATE | 145 | 145 | 0 | |
| BUILDING IMPROVEMENTS | 2,200 | 1,071 | 1,129 | |
| LAND IMPROVEMENTS-WATERERS FOR HORSES | 17,626 | 10,862 | 6,764 | |
| SHED-WATER TANK | 5,726 | 2,788 | 2,938 | |
| BARN DOORS | 5,095 | 2,480 | 2,615 | |
| BARN ROOF | 18,352 | 8,937 | 9,415 | |
| BARN IMPROVEMENT-BATHROOM | 909 | 402 | 507 | |
| LAND IMPROVEMENT | 343 | 190 | 153 | |
| LAND IMPROVEMENT-WATERERS | 7,514 | 4,186 | 3,328 | |
| LAND IMPROVEMENT-WATER PUMP AND WELL LINE | 2,305 | 1,284 | 1,021 | |
| BUILDING IMPROVEMENTS-ROOF | 2,995 | 1,324 | 1,671 | |
| LAND IMPROVEMENT-WATERERS | 6,736 | 3,754 | 2,982 | |
| LAND IMPROVEMENT-ROAD | 2,568 | 1,432 | 1,136 | |
| CHAZEN PROPERTY | 225,000 | 0 | 225,000 | |
| LAND -JOHNSON PROPERTY | 225,000 | 0 | 225,000 | |
| HOUSE-JOHNSON PROPERTY | 325,000 | 143,751 | 181,249 | |
| LAND-MIDDLE FARM WEST | 3,750,000 | 0 | 3,750,000 | |
| TENANT HOUSE | 500,000 | 221,155 | 278,845 | |
| OLD HAY BARN WITH APARTMENT | 525,000 | 232,213 | 292,787 | |
| HORSE BARN | 465,000 | 205,674 | 259,326 | |
| HORSE BARN | 600,000 | 265,387 | 334,613 | |
| HORSE BARN | 535,000 | 236,636 | 298,364 | |
| HORSE BARN WITH LOFT | 700,000 | 309,617 | 390,383 | |
| TRUCK | 15,600 | 15,600 | 0 | |
| LAND IMPROVEMENT-ROAD | 51,822 | 25,812 | 26,010 | |
| IMPROVEMENTS- ROOF | 16,189 | 6,429 | 9,760 | |
| EQUIPMENT-CHAIN HARROW | 500 | 469 | 31 | |
| EQUIPMENT-WEED TRIMMER | 300 | 282 | 18 | |
| AUTO | 800 | 800 | 0 | |
| EQUIPMENT-WATER PUMP & TANK | 3,300 | 2,693 | 607 | |
| LAND IMPROVEMENT-ROAD | 6,641 | 2,916 | 3,725 | |
| LAND IMPROVEMENT-ROAD | 7,266 | 3,189 | 4,077 | |
| EQUIPMENT-WASHER & DRYER | 450 | 367 | 83 | |
| MACHINERY & EQUIPMENT-GATES | 620 | 420 | 200 | |
| OUTDOOR RIDING ARENA | 40,848 | 14,383 | 26,465 | |
| FENCING | 6,795 | 4,605 | 2,190 | |
| WASHING MACHINE | 750 | 508 | 242 | |
| LAND IMPROVEMENT | 3,425 | 2,240 | 1,185 | |
| PICKUP TRUCK | 2,299 | 2,101 | 198 | |
| CHAIN SAW | 300 | 236 | 64 | |
| PICKUP TRUCK | 3,700 | 3,380 | 320 | |
| LAWN MOWER | 2,000 | 1,571 | 429 | |
| WEEDEATERS | 708 | 556 | 152 | |
| PRESSURE TANK | 1,100 | 770 | 330 | |
| ROOF-SHED | 12,230 | 7,046 | 5,184 | |
| CHAIN SAW | 420 | 301 | 119 | |
| TRUCK | 4,500 | 3,285 | 1,215 | |
| EQUIPMENT - WATER FILTRATION & PUMP | 2,865 | 916 | 1,949 | |
| FARM EQUIPMENT-TOW BEHIND WEEDEATER | 3,137 | 870 | 2,267 | |
| TRUCK | 3,000 | 1,560 | 1,440 | |
| PHONE | 318 | 129 | 189 | |
| BARN BLOWER | 250 | 162 | 88 | |
| TRACTOR | 60,369 | 32,611 | 27,758 | |
| ROTARY MOWER | 13,850 | 7,110 | 6,740 | |
| HAY BAY SPEARER | 1,400 | 756 | 644 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 238 | 0 | 0 | 238 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RECEIVABLE-ESTATE OF JOHN HETTINGER | 2,419,421 | 1,625,825 | 1,625,825 |
| Description | Amount |
|---|---|
| SAN ROQUE - SALE OF ASSETS SALE OF RELATED USW PROPERTY | 348,805 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 587 | 0 | 0 | 536 |
| FEES | 1,253 | 0 | 0 | 1,253 |
| STABLE EXPENSES | 5,565 | 0 | 0 | 5,565 |
| UTILITIES | 11,054 | 0 | 0 | 26,078 |
| REPAIRS AND MAINTENANCE | 41,658 | 0 | 0 | 41,658 |
| VANNING CHARGES-HORSE RESCUE | 10,150 | 0 | 0 | 10,150 |
| FEED SUPPLIES | 246,176 | 0 | 0 | 246,176 |
| VETERINARY EXPENSES | 74,286 | 0 | 0 | 67,086 |
| BLACKSMITH | 14,362 | 0 | 0 | 14,362 |
| BOARD AND TRAINING | 65,592 | 0 | 0 | 64,692 |
| EXPENSES ALLOCATED TO ADJUSTED NET INCOME | 0 | 0 | 18,368 | -18,368 |
| OFFICE AND PRINTING | 6,437 | 0 | 0 | 9,795 |
| INSURANCE | 26,226 | 0 | 0 | 26,226 |
| EMPLOYEE BENEFITS | 38,502 | 0 | 0 | 34,501 |
| ADVERTISING AND EDUCATION | 3,524 | 0 | 0 | 3,524 |
| VEHICLE EXPENSE | 11,131 | 0 | 0 | 11,131 |
| EVENT EXPENSE | 6,492 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEES FROM THE ADOPTION OF RESCUED HORSES | 12,245 | 12,245 | |
| EVENT REVENUE | 5,133 | 5,133 | |
| SAN ROQUE | -27,663 | -27,663 | |
| SAN ROQUE | 348,805 | 348,805 |
| Description | Amount |
|---|---|
| SAN ROQUE GAIN\LOSS-SCH K-1 SALE OF RELATED USW PROPERTY | 27,663 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 17,281 | 0 | 0 | 17,281 |
| REAL ESTATE TAXES | 112,046 | 0 | 0 | 112,046 |