| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING & CONSULTATIONS | 8,450 | 350 | 8,100 | |
| TAX RETURN PREPARATION/REVIEW | 4,900 | 4,900 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE AND FIXT | 2011-07-05 | 8,831 | 8,831 | SL | 7 | 0 | |||
| PID 001.0 - LAND - | 2011-03-06 | 5,576,992 | L | 0 | |||||
| PID 002.0 - LAND - | 2011-03-06 | 372,300 | L | 0 | |||||
| PID 004.0 - LAND - | 2011-03-06 | 1,442,549 | L | 0 | |||||
| PID 005.0 - LAND - | 2011-03-06 | 282,962 | L | 0 | |||||
| PID 006.0 - LAND - | 2011-03-06 | 59,000 | L | 0 | |||||
| PID 007.0 - MOBILE | 2011-03-06 | 2,480 | L | 0 | |||||
| PID 008.0 - LAND - | 2011-03-06 | 489,519 | L | 0 | |||||
| PID 009.0 - LAND - | 2011-03-06 | 55,140 | L | 0 | |||||
| PID 017.0 - LAND - | 2011-03-06 | 83,979 | L | 0 | |||||
| PID 018.0 - LAND - | 2011-03-06 | 206,460 | L | 0 | |||||
| PID 018.5 - LAND - | 2011-03-06 | 403,480 | L | 0 | |||||
| PID 019.0 - LAND - | 2011-03-06 | 1,384,278 | L | 0 | |||||
| PID 020.0 - LAND - | 2011-03-06 | 684,108 | L | 0 | |||||
| PID 021.0 - LAND - | 2011-03-06 | 841,106 | L | 0 | |||||
| PID 022.0 - LAND - | 2011-03-06 | 69,712 | L | 0 | |||||
| PID 023.0 - LAND - | 2011-03-06 | 20,458 | L | 0 | |||||
| PID 024.0 - LAND - | 2011-03-06 | 20,200 | L | 0 | |||||
| PID 028.0 - LAND - | 2011-03-06 | 769,249 | L | 0 | |||||
| PID 032.0 - LAND - | 2011-03-06 | 601,631 | L | 0 | |||||
| PID 033.0 - LAND - | 2011-03-06 | 691,631 | L | 0 | |||||
| PID 034.0 - LAND - | 2011-03-06 | 124,500 | L | 0 | |||||
| PID 034.1 - BUILDI | 2011-03-06 | 290,500 | L | 0 | |||||
| PID 035.0 - LAND - | 2011-03-06 | 123,000 | L | 0 | |||||
| PID 035.1 - BUILDI | 2011-03-06 | 287,000 | L | 0 | |||||
| PID 039.0 - LAND - | 2011-03-06 | 3,668,004 | L | 0 | |||||
| PID 040.0 - LAND - | 2011-03-06 | 800,831 | L | 0 | |||||
| PID 055.0 - LAND - | 2011-03-06 | 961,081 | L | 0 | |||||
| PID 056.0 - LAND - | 2011-03-06 | 54,000 | L | 0 | |||||
| PID 057.0 - LAND - | 2011-03-06 | 3,483,074 | L | 0 | |||||
| PID 059.0 - LAND - | 2011-03-06 | 2,124,026 | L | 0 | |||||
| PID 061.0 - LAND - | 2011-03-06 | 42,199 | L | 0 | |||||
| PID 065.0 - LAND - | 2011-03-06 | 121,754 | L | 0 | |||||
| PID 066.0 - LAND - | 2011-03-06 | 779,097 | L | 0 | |||||
| PID 067.0 - LAND - | 2011-03-06 | 76,046 | L | 0 | |||||
| PID 068.0 - LAND - | 2011-03-06 | 86,020 | L | 0 | |||||
| PID 069.0 - LAND - | 2011-03-06 | 28,000 | L | 0 | |||||
| PID 070.0 - LAND - | 2011-03-06 | 35,475,406 | L | 0 | |||||
| PID 070.1 - LAND - | 2011-03-06 | 955,166 | L | 0 | |||||
| PID 070.2 - LAND - | 2011-03-06 | 434,453 | L | 0 | |||||
| PID 071.0 - LAND - | 2011-03-06 | 6,573,501 | L | 0 | |||||
| PID 072.0 - LAND - | 2011-03-06 | 3,736,513 | L | 0 | |||||
| PID 073.0 - LAND - | 2011-03-06 | 12,515,103 | L | 0 | |||||
| PID 090.0 - LAND - | 2011-03-06 | 805,741 | L | 0 | |||||
| PID 091.0 - LAND - | 2011-03-06 | 470,800 | L | 0 | |||||
| PID 092.0 - LAND - | 2011-03-06 | 470,800 | L | 0 | |||||
| PID 093.0 - LAND - | 2011-03-06 | 552,077 | L | 0 | |||||
| PID 094.0 - LAND - | 2011-03-06 | 520,052 | L | 0 | |||||
| PID 095.0 - LAND - | 2011-03-06 | 584,562 | L | 0 | |||||
| PID 096.0 - LAND - | 2011-03-06 | 584,562 | L | 0 | |||||
| PID 098.0 - LAND - | 2011-03-06 | 19,200 | L | 0 | |||||
| PID 099.0 - LAND - | 2011-03-06 | 17,250 | L | 0 | |||||
| SURFACEBOOK 2 | 2017-12-21 | 3,944 | 1,578 | SL | 5 | 789 | |||
| PID 102.1-MINERAL | 2011-03-06 | 10,900 | L | 0 | |||||
| PID 102.2-MINERAL | 2011-03-06 | 39,100 | L | 0 | |||||
| CARRYING COSTS '18 | 2018-12-31 | 224,169 | L | 0 | |||||
| CARRYING COSTS '19 | 2019-12-31 | 227,264 | L | 0 | |||||
| CARRYING COSTS '20 | 2020-12-31 | 205,601 | L | 0 | |||||
| PID 70.0 - LAND | 2020-12-31 | 102,233 | L | 0 | |||||
| PID 70.1 - LAND | 2020-12-31 | 2,709 | L | 0 | |||||
| PID 70.2 - LAND | 2020-12-31 | 1,722 | L | 0 | |||||
| PID 71.0 - LAND | 2020-12-31 | 20,305 | L | 0 | |||||
| PID 72.0 - LAND | 2020-12-31 | 1,087 | L | 0 | |||||
| PID 73.0 - LAND | 2020-12-31 | 3,658 | L | 0 | |||||
| PID 98.0 - LAND | 2020-12-31 | 6,800 | L | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| Capitalize Carrying Charges Election | Capitalize Carrying Charges Election | Under IRC section 266 and Regulation 1.266-1(b)(1), the taxpayer elects to capitalize the following interest, taxes and other carrying charges incurred during the tax year. Total $205,600.55 Expense number: 1 Description of Expense: Ocean Palms - Lot 1, PID 91, HOA Dues Date Paid/Incurred: Various Amount Paid: $7,714.00 Expense number: 2 Description of Expense: Ocean Palms - Lot 2, PID 92, HOA Dues Date Paid/Incurred: Various Amount Paid: $7,714.00 Expense number: 3 Description of Expense: Ocean Palms - Lot 3, PID 93, HOA Dues Date Paid/Incurred: Various Amount Paid: $7,714.00 Expense number: 4 Description of Expense: Ocean Palms - Lot 4, PID 94, HOA Dues Date Paid/Incurred: Various Amount Paid: $7,714.00 Expense number: 5 Description of Expense: Ocean Palms - Lot 5, PID 95, HOA Dues Date Paid/Incurred: Various Amount Paid: $7,714.00 Expense number: 6 Description of Expense: Ocean Palms - Lot 6, PID 96, HOA Dues Date Paid/Incurred: Various Amount Paid: $7,714.00 Expense number: 7 Description of Expense: Ocean Palms - Lot 7, PID 28, HOA Dues Date Paid/Incurred: Various Amount Paid: $7,714.00 Expense number: 8 Description of Expense: Ocean Palms - Lot 1, PID 91, 2020 Property Taxes Paid Date Paid/Incurred: 12/10/2020 Amount Paid: $10,582.53 Expense number: 9 Description of Expense: Ocean Palms - Lot 2, PID 92, 2020 Property Taxes Paid Date Paid/Incurred: 12/10/2020 Amount Paid: $10,582.53 Expense number: 10 Description of Expense: Ocean Palms - Lot 3, PID 93, 2020 Property Taxes Paid Date Paid/Incurred: 12/10/2020 Amount Paid: $13,234.11 Expense number: 11 Description of Expense: Ocean Palms - Lot 4, PID 94, 2020 Property Taxes Paid Date Paid/Incurred: 12/10/2020 Amount Paid: $13,606.11 Expense number: 12 Description of Expense: Ocean Palms - Lot 5, PID 95, 2020 Property Taxes Paid Date Paid/Incurred: 12/10/2020 Amount Paid: $16,101.72 Expense number: 13 Description of Expense: Ocean Palms - Lot 6, PID 96, 2020 Property Taxes Paid Date Paid/Incurred: 12/10/2020 Amount Paid: $16,101.72 Expense number: 14 Description of Expense: Ocean Palms - Lot 7, PID 28, 2019 Property Taxes Paid Date Paid/Incurred: 12/10/2020 Amount Paid: $20,376.30 Expense number: 15 Description of Expense: Ocean Palms, Phase III, West, PID 32, HOA Dues Date Paid/Incurred: Various Amount Paid: $349.34 Expense number: 16 Description of Expense: Ocean Palms, Phase III, West, PID 32, 2020 Property Taxes Paid Date Paid/Incurred: 12/10/2020 Amount Paid: $1,643.25 Expense number: 17 Description of Expense: Ocean Palms, Phase III, East, PID 33, HOA Dues Date Paid/Incurred: Various Amount Paid: $406.69 Expense number: 18 Description of Expense: Ocean Palms, Phase III, East, PID 33, 2020 Property Taxes Paid Date Paid/Incurred: 12/10/2020 Amount Paid: $1,643.25 Expense number: 19 Description of Expense: Montmorenci-Big, PID 1, 2020 Property Taxes Paid Date Paid/Incurred: 12/11/2020 Amount Paid: $3,335.80 Expense number: 20 Description of Expense: Chafee Springs, PID 5, 2020 Property Taxes Paid Date Paid/Incurred: 12/11/2020 Amount Paid: $1,978.24 Expense number: 21 Description of Expense: Augusta-Big, PID 19, 2020 Property Taxes Paid Date Paid/Incurred: 9/10/2020 Amount Paid: $10,697.27 Expense number: 22 Description of Expense: Augusta-School, PID 20, 2020 Property Taxes Paid Date Paid/Incurred: 9/10/2020 Amount Paid: $4,983.23 Expense number: 23 Description of Expense: Tobacco Road, PID 21, 2020 Property Taxes Paid Date Paid/Incurred: 9/10/2020 Amount Paid: $2,072.34 Expense number: 24 Description of Expense: Augusta-Morgan Road, PID 22, 2020 Property Taxes Paid Date Paid/Incurred: 9/10/2020 Amount Paid: $679.76 Expense number: 25 Description of Expense: August-North of School, PID 23, 2020 Property Taxes Paid Date Paid/Incurred: 9/10/2020 Amount Paid: $629.27 Expense number: 26 Description of Expense: Perry-Big, PID 57, 2020 Property Taxes Paid Date Paid/Incurred: 12/11/2020 Amount Paid: $1,621.80 Expense number: 27 Description of Expense: Hampton-Big, PID 59, 2020 Property Taxes Paid Date Paid/Incurred: 12/11/2020 Amount Paid: $1,851.56 Expense number: 28 Description of Expense: Sylvania, PID 65, 2020 Property Taxes Paid Date Paid/Incurred: 12/11/2020 Amount Paid: $681.97 Expense number: 29 Description of Expense: East Side Orphan, PID 70.1, 2020 Property Taxes Paid Date Paid/Incurred: 12/10/2020 Amount Paid: $8,041.93 Expense number: 30 Description of Expense: West Side Orphan, PID 70.2, 2020 Property Taxes Paid Date Paid/Incurred: 12/10/2020 Amount Paid: $6,393.89 Expense number: 31 Description of Expense: Rocky Ford-Big, PID 66, 2020 Property Taxes Paid Date Paid/Incurred: 12/11/2020 Amount Paid: $3,249.24 Expense number: 32 Description of Expense: NE Ft Worth, PID 70, 2020 Property Taxes Paid Date Paid/Incurred: 12/10/2020 Amount Paid: $758.70 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE AND FIXT | 8,831 | 8,831 | 8,831 | |
| PID 001.0 - LAND - | 5,576,992 | 5,576,992 | 5,576,992 | |
| PID 002.0 - LAND - | 372,300 | 372,300 | 372,300 | |
| PID 004.0 - LAND - | 1,442,549 | 1,442,549 | 1,442,549 | |
| PID 005.0 - LAND - | 282,962 | 282,962 | 282,962 | |
| PID 006.0 - LAND - | 59,000 | 59,000 | 59,000 | |
| PID 007.0 - MOBILE | 2,480 | 2,480 | 2,480 | |
| PID 008.0 - LAND - | 489,519 | 489,519 | 489,519 | |
| PID 009.0 - LAND - | 55,140 | 55,140 | 55,140 | |
| PID 017.0 - LAND - | 83,979 | 83,979 | 83,979 | |
| PID 018.0 - LAND - | 206,460 | 206,460 | 206,460 | |
| PID 018.5 - LAND - | 403,480 | 403,480 | 403,480 | |
| PID 019.0 - LAND - | 1,384,278 | 1,384,278 | 1,384,278 | |
| PID 020.0 - LAND - | 684,108 | 684,108 | 684,108 | |
| PID 021.0 - LAND - | 841,106 | 841,106 | 841,106 | |
| PID 022.0 - LAND - | 69,712 | 69,712 | 69,712 | |
| PID 023.0 - LAND - | 20,458 | 20,458 | 20,458 | |
| PID 024.0 - LAND - | 20,200 | 20,200 | 20,200 | |
| PID 028.0 - LAND - | 769,249 | 769,249 | 769,249 | |
| PID 032.0 - LAND - | 601,631 | 601,631 | 601,631 | |
| PID 033.0 - LAND - | 691,631 | 691,631 | 691,631 | |
| PID 034.0 - LAND - | 124,500 | 124,500 | 124,500 | |
| PID 034.1 - BUILDI | 290,500 | 290,500 | 290,500 | |
| PID 035.0 - LAND - | 123,000 | 123,000 | 123,000 | |
| PID 035.1 - BUILDI | 287,000 | 287,000 | 287,000 | |
| PID 039.0 - LAND - | 3,668,004 | 3,668,004 | 3,668,004 | |
| PID 040.0 - LAND - | 800,831 | 800,831 | 800,831 | |
| PID 055.0 - LAND - | 961,081 | 961,081 | 961,081 | |
| PID 056.0 - LAND - | 54,000 | 54,000 | 54,000 | |
| PID 057.0 - LAND - | 3,483,074 | 3,483,074 | 3,483,074 | |
| PID 059.0 - LAND - | 2,124,026 | 2,124,026 | 2,124,026 | |
| PID 061.0 - LAND - | 42,199 | 42,199 | 42,199 | |
| PID 065.0 - LAND - | 121,754 | 121,754 | 121,754 | |
| PID 066.0 - LAND - | 779,097 | 779,097 | 779,097 | |
| PID 067.0 - LAND - | 76,046 | 76,046 | 76,046 | |
| PID 068.0 - LAND - | 86,020 | 86,020 | 86,020 | |
| PID 069.0 - LAND - | 28,000 | 28,000 | 28,000 | |
| PID 070.0 - LAND - | 35,475,406 | 35,475,406 | 35,475,406 | |
| PID 070.1 - LAND - | 955,166 | 955,166 | 955,166 | |
| PID 070.2 - LAND - | 434,453 | 434,453 | 434,453 | |
| PID 071.0 - LAND - | 6,573,501 | 6,573,501 | 6,573,501 | |
| PID 072.0 - LAND - | 3,736,513 | 3,736,513 | 3,736,513 | |
| PID 073.0 - LAND - | 12,515,103 | 12,515,103 | 12,515,103 | |
| PID 090.0 - LAND - | 805,741 | 805,741 | 805,741 | |
| PID 091.0 - LAND - | 470,800 | 470,800 | 470,800 | |
| PID 092.0 - LAND - | 470,800 | 470,800 | 470,800 | |
| PID 093.0 - LAND - | 552,077 | 552,077 | 552,077 | |
| PID 094.0 - LAND - | 520,052 | 520,052 | 520,052 | |
| PID 095.0 - LAND - | 584,562 | 584,562 | 584,562 | |
| PID 096.0 - LAND - | 584,562 | 584,562 | 584,562 | |
| PID 098.0 - LAND - | 19,200 | 19,200 | 19,200 | |
| PID 099.0 - LAND - | 17,250 | 17,250 | 17,250 | |
| PID 102.1-MINERAL | 10,900 | 10,900 | 10,900 | |
| PID 102.2-MINERAL | 39,100 | 39,100 | 39,100 | |
| CARRYING COSTS '18 | 224,169 | 224,169 | 224,169 | |
| CARRYING COSTS '19 | 227,264 | 227,264 | 227,264 | |
| CARRYING COSTS '20 | 205,601 | 205,601 | 205,601 | |
| PID 70.0 - LAND | 102,233 | 102,233 | 102,233 | |
| PID 70.1 - LAND | 2,709 | 2,709 | 2,709 | |
| PID 70.2 - LAND | 1,722 | 1,722 | 1,722 | |
| PID 71.0 - LAND | 20,305 | 20,305 | 20,305 | |
| PID 72.0 - LAND | 1,087 | 1,087 | 1,087 | |
| PID 73.0 - LAND | 3,658 | 3,658 | 3,658 | |
| PID 98.0 - LAND | 6,800 | 6,800 | 6,800 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SURFACEBOOK 2 | 3,944 | 2,367 | 1,577 | 3,944 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Document Review/Drafting | 22,590 | 22,590 | ||
| General Consultations | 25,751 | 25,751 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NET START-UP COSTS | 13,459 | 13,459 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 123,027 | 123,027 | ||
| Bank Charges | 98 | 98 | ||
| AMORTIZATION EXPENSE | 1,429 | |||
| HOA FEES & UTILITIES | 13,640 | 13,640 | ||
| POSTAGE/DELIVERY SERVICE | 590 | 590 | ||
| PROPERTY INSURANCE | 17,921 | 17,921 | ||
| PROPERTY MAINTENANCE | 10,150 | 10,150 | ||
| REGISTERED AGENT FEE | 484 | 484 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Net Hunting Lease Income | 33,722 | 33,722 | |
| Net Oil and Gas Income | 7,239 | 7,239 | |
| Net Foreign Tax Refund | 83 | 83 | |
| Temporary Easement Income | 13,200 | 13,200 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS | 41,883 | 94,238 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Appraisal Services | 38,200 | 38,200 | ||
| Investment Management Services | 590,954 | 590,954 | ||
| CONSULTANT SERVICES | 7,383 | 7,383 | ||
| FORESTRY SERVICES | 48,781 | 48,781 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FRANCHISE TAXES | 1,200 | 1,200 | ||
| OIL AND GAS PRODUCTION TAX | 176 | 176 | ||
| Property Taxes | 12,175 | 12,175 |