| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 4,800 | 0 | 0 | 4,800 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CAT STRUCTURES | 2012-08-09 | 1,413 | 1,246 | SL | 7.0000 | 167 | |||
| EXPANSION | 2012-08-15 | 49,632 | 20,405 | SL | 15.0000 | 3,309 | |||
| EXPANSION | 2013-08-27 | 36,338 | 12,317 | SL | 15.0000 | 2,423 | |||
| FURNITURE | 2013-09-23 | 4,295 | 3,070 | SL | 7.0000 | 614 | |||
| EXPANSION | 2014-08-28 | 28,091 | 7,648 | SL | 15.0000 | 1,873 | |||
| CAT STRUCTURES | 2014-08-28 | 394 | 229 | SL | 7.0000 | 56 | |||
| SECURITY SYTEM | 2014-02-22 | 5,489 | 1,677 | SL | 15.0000 | 366 | |||
| COMPUTERS | 2014-09-18 | 5,315 | 4,252 | SL | 5.0000 | 1,063 | |||
| OFFICE FURNITURE | 2013-10-21 | 477 | 334 | SL | 7.0000 | 68 | |||
| 2013 MINI COOPER | 2014-01-27 | 24,303 | 21,874 | SL | 10.00 % | 2,429 | |||
| LAPTOP COMPUTER | 2014-11-17 | 1,270 | 974 | SL | 5.0000 | 254 | |||
| MOTORHOME CLINIC | 2015-03-16 | 31,035 | 21,725 | SL | 5.0000 | 6,207 | |||
| IMPROVEMENTS | 2015-09-24 | 3,962 | 792 | SL | 15.0000 | 264 | |||
| FURNITURE & EQUIPMENT | 2015-04-10 | 2,688 | 1,344 | SL | 7.0000 | 384 | |||
| IMPROVEMENTS | 2015-12-30 | 6,533 | 1,199 | SL | 15.0000 | 436 | |||
| IMPROVEMENTS | 2016-01-07 | 1,002 | 184 | SL | 15.0000 | 67 | |||
| IMPROVEMENTS | 2016-03-01 | 1,826 | 315 | SL | 15.0000 | 122 | |||
| KIA SORENTO | 2015-12-29 | 30,894 | 21,997 | 200DB | 11.52 % | 3,559 | |||
| COMPUTER EQUIPMENT | 2016-05-02 | 1,284 | 621 | SL | 5.0000 | 257 | |||
| IMPROVEMENTS | 2017-08-31 | 12,614 | 911 | SL | 15.0000 | 841 | |||
| VIDEO CAMERA | 2016-11-28 | 2,242 | 822 | SL | 5.0000 | 448 | |||
| IMPROVEMENTS | 2018-06-30 | 9,920 | 165 | SL | 15.0000 | 661 | |||
| KUBOTA TRACTOR | 2018-08-07 | 42,378 | 1,009 | SL | 7.0000 | 6,054 | |||
| TRACTOR IMPLEMENT | 2018-08-07 | 5,810 | 138 | SL | 7.0000 | 830 | |||
| QUAD | 2019-02-25 | 6,100 | SL | 7.0000 | 508 | ||||
| MEMORIAL BENCH | 2019-06-14 | 1,000 | SL | 5.0000 | 67 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 62,697 | 57,359 | 5,338 | 39,000 |
| Furniture and Fixtures | 1,000 | 67 | 933 | 1,000 |
| Machinery and Equipment | 136,665 | 88,875 | 47,790 | 46,100 |
| Buildings | 72,136 | 64,576 | 7,560 | 60,000 |
| Improvements | 155,407 | 54,145 | 101,262 | 120,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | KUBOTA CREDIT CORPORATION |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 34,721 |
| Balance Due | |
| Date of Note | 2018-08 |
| Maturity Date | 2025-08 |
| Repayment Terms | 413.34 FOR 85 MONTHS |
| Interest Rate | |
| Security Provided by Borrower | KUBOTA TRACTOR |
| Purpose of Loan | TRACTOR PURCHASE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 543 | 543 | ||
| AUTO EXPENSE | 9,615 | 9,615 | ||
| BANK CHARGES | 2,445 | 2,445 | ||
| BEVERAGES | 1,487 | 1,487 | ||
| BUSINESS EXPENSES | 2,610 | 2,610 | ||
| DONATIONS | 1,115 | 1,115 | ||
| EDUCATION | 25 | 25 | ||
| ELECTRONICS | 407 | 407 | ||
| FEED | 28,986 | 28,986 | ||
| INSURANCE | 4,683 | 4,683 | ||
| LAB WORK | 5,295 | 5,295 | ||
| MEALS AND ENTERTAINMENT | 4,623 | 4,623 | ||
| MEDICAL INSURANCE | 3,980 | 3,980 | ||
| OFFICE SUPPLIES | 686 | 686 | ||
| OXYGEN | 950 | 950 | ||
| PEST CONTROL | 700 | 700 | ||
| POSTAGE | 1,367 | 1,367 | ||
| REIMBURSEMENT | 405 | 405 | ||
| SECURITY | 991 | 991 | ||
| SEMINAR | 300 | 300 | ||
| SMALL TOOLS | 1,810 | 1,810 | ||
| STRIPE FEES | 91 | 91 | ||
| SUPPLIES | 24,013 | 24,013 | ||
| TECHNOLOGY | 2,228 | 2,228 | ||
| TELEPHONE | 4,624 | 4,624 | ||
| VETERINARY CARE | 65,695 | 65,695 | ||
| WEBSITE | 1,464 | 1,464 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADOPTION & SURRENDER FEES | 144,922 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Rounding | 1 | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICES | 70,163 | 0 | 0 | 70,163 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILING FEES | 10 | 10 | ||
| PAYROLL TAXES | 9,418 | 9,418 | ||
| PROPERTY TAXES | 4,440 | 4,440 |