| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 4,500 | 0 | 0 | 4,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| RANCH IMPROVEMENT-BSA/GSA | 2014-06-30 | 87,221 | 31,982 | SL | 15.0000 | 5,815 | |||
| RANCH EQUIPMENT | 2017-09-05 | 8,199 | 3,827 | SL | 5.0000 | 1,640 | |||
| RESIDENTIAL RENTAL | 2017-12-31 | 27,000 | 1,964 | SL | 3.64 % | 982 | |||
| RESIDENTIAL RENTAL IMPVMT | 2018-12-31 | 42,262 | 1,601 | SL | 3.64 % | 1,537 | |||
| GATOR | 2019-03-08 | 13,298 | 2,216 | SL | 5.0000 | 2,660 | |||
| VIDEO CONFERENCING EQUIPMENT | 2019-04-04 | 3,822 | 956 | SL | 3.0000 | 1,274 | |||
| IT SERVER SWITCHES | 2019-06-06 | 7,162 | 1,393 | SL | 3.0000 | 2,387 | |||
| BACKHOE - 24' BUCKET | 2019-07-11 | 25,000 | 2,500 | SL | 5.0000 | 5,000 | |||
| NEW WATER LINE | 2019-11-27 | 33,400 | 186 | SL | 15.0000 | 2,227 | |||
| NEW ELECTRIC LINE | 2019-02-14 | 19,700 | 1,204 | SL | 15.0000 | 1,313 | |||
| 2 NEW WATER LINES/HYDRANTS | 2019-06-06 | 24,500 | 953 | SL | 15.0000 | 1,633 | |||
| WATER LINE/HYDRANT | 2019-08-09 | 6,750 | 188 | SL | 15.0000 | 450 | |||
| 6' FENCE | 2019-08-15 | 8,297 | 230 | SL | 15.0000 | 553 | |||
| WATER LINE/HYDRANT | 2019-09-05 | 8,100 | 180 | SL | 15.0000 | 540 | |||
| JOHN DEERE GATOR | 2020-09-01 | 19,275 | SL | 5.0000 | 1,285 | ||||
| WATER LINES | 2020-06-02 | 25,000 | SL | 15.0000 | 972 | ||||
| WATER LINES | 2020-07-01 | 3,500 | SL | 15.0000 | 117 | ||||
| ASPHALT SEALANT | 2020-07-23 | 174,750 | SL | 15.0000 | 4,854 | ||||
| GATE ENTRY SYSTEM | 2020-04-09 | 9,134 | SL | 5.0000 | 1,370 | ||||
| HVAC UNIT | 2020-12-08 | 17,000 | SL | 0.15 % | 26 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 4,130,250 | 4,401,955 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 9,785,420 | 12,582,649 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 8,199 | 5,467 | 2,732 | 2,732 |
| Buildings | 69,262 | 6,084 | 63,178 | 112,602 |
| Improvements | 87,221 | 37,797 | 49,424 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALTERNATIVE INVESMENTS | AT COST | 398 | 645 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 77,691 | 21,041 | 56,650 | 56,650 |
| Buildings | 17,000 | 26 | 16,974 | 16,974 |
| Improvements | 303,997 | 15,600 | 288,397 | 288,397 |
| Land | 15,202,471 | 15,202,471 | 34,779,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 1,610 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | PROMISSORY NOTE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 453,379 |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | PROMISSORY NOTE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 453,379 |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | PROMISSORY NOTE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 453,379 |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | PROMISSORY NOTE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 349,583 |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | PROMISSORY NOTE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 548,040 |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | PROMISSORY NOTE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 608,800 |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PERSONAL PROPERTY RANCH | 49,000 | 49,000 | 49,000 |
| RANCH CAPITAL IMPROVEMENTS | 7,044,006 | 7,044,006 | 7,044,006 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE | 7,176 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXPENSE | 565 | 565 | ||
| AUTO INSURANCE | 1,300 | 1,300 | ||
| BANK CHARGES | 1,195 | 1,195 | ||
| CONTRACT LABOR | 200 | 200 | ||
| FARM FEED PURCHASED | 7,608 | 7,608 | ||
| FARM GASOLINE & FUEL | 16,695 | 16,695 | ||
| FARM INSURANCE | 140,522 | 140,522 | ||
| FARM MISCELLANEOUS | 1,072 | 1,072 | ||
| FARM PASTURE RENT | 14,682 | 14,682 | ||
| FARM REPAIRS & MAINTENANCE | 44,412 | 44,412 | ||
| FARM SUPPLIES | 36,555 | 36,555 | ||
| FARM UTILITIES | 45,296 | 45,296 | ||
| PAYROLL EXPENSE | 7,730 | 7,730 | ||
| WORKERS COMPENSATION INSURANCE | 12,861 | 12,861 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DAMAGES | 1,929 | 1,929 | 1,929 |
| NONDIVIDEND DISTRIBUTIONS | 2,557 |
| Description | Amount |
|---|---|
| WASH SALE | 27,182 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 83,807 | 83,807 | 83,807 | 0 |
| OTHER PROFESSIONAL FEES | 74,792 | 0 | 0 | 74,792 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 7,970 | 7,970 | 7,970 | |
| PAYROLL TAXES | 24,094 | 24,094 | ||
| PROPERTY TAX | 19,805 | 19,805 |