| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,826 | 0 | 1,826 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| KUBOTA LOADER | 2012-01-16 | 62,882 | 62,882 | 200DB | 7.000000000000 | 0 | 0 | ||
| TREE SPADE | 2012-06-12 | 12,173 | 12,173 | 200DB | 7.000000000000 | 0 | 0 | ||
| TILLER | 2012-06-26 | 1,850 | 1,850 | 200DB | 7.000000000000 | 0 | 0 | ||
| DUMP TRUCK | 2012-08-02 | 34,000 | 34,000 | 200DB | 5.000000000000 | 0 | 0 | ||
| 4-WAY TRACTOR BLADE | 2012-08-10 | 2,500 | 2,500 | 200DB | 7.000000000000 | 0 | 0 | ||
| TREE SPADE | 2012-12-12 | 21,000 | 21,000 | 200DB | 7.000000000000 | 0 | 0 | ||
| LAND IMPROVEMENTS | 1983-06-03 | 27,952 | L | 0 | 0 | ||||
| PHONE SYSTEM | 1992-06-19 | 3,248 | 3,248 | 200DB | 5.000000000000 | 0 | 0 | ||
| LAWN GENERATOR | 1993-02-09 | 3,712 | 3,712 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT | 2002-03-04 | 1,157 | 1,120 | 200DB | 5.000000000000 | 0 | 0 | ||
| SAW | 2002-03-18 | 509 | 449 | 200DB | 7.000000000000 | 0 | 0 | ||
| COMPUTER | 2002-04-12 | 472 | 398 | 200DB | 5.000000000000 | 0 | 0 | ||
| FENCING | 2004-08-30 | 33,200 | 32,504 | 150DB | 15.000000000000 | 0 | 0 | ||
| COMPUTER | 2007-07-16 | 1,750 | 1,750 | 200DB | 5.000000000000 | 0 | 0 | ||
| LAND IMPROVEMENTS | 2008-06-15 | 74,803 | L | 0 | 0 | ||||
| TRAIL IMPROVEMENTS | 2009-06-20 | 58,118 | 42,678 | 150DB | 15.000000000000 | 3,429 | 0 | ||
| WALKING BRIDGE | 2009-08-29 | 16,735 | 12,289 | 150DB | 15.000000000000 | 987 | 0 | ||
| LAND IMPROVEMENTS | 2010-05-20 | 106,910 | 72,184 | 150DB | 15.000000000000 | 6,318 | 0 | ||
| FENCING | 2010-06-15 | 106,911 | 72,185 | 150DB | 15.000000000000 | 6,318 | 0 | ||
| GATOR ATV | 2011-02-17 | 13,206 | 12,959 | 200DB | 7.000000000000 | 0 | 0 | ||
| MOWER | 2011-08-04 | 7,365 | 7,365 | 200DB | 7.000000000000 | 0 | 0 | ||
| TRACTOR | 2011-08-09 | 31,235 | 31,235 | 200DB | 7.000000000000 | 0 | 0 | ||
| 2005 FORD TRUCK | 2011-08-10 | 16,000 | 16,000 | 200DB | 5.000000000000 | 0 | 0 | ||
| 2011 RANGER POLARIS | 2011-08-12 | 13,231 | 13,231 | 200DB | 7.000000000000 | 0 | 0 | ||
| SNOWBLADE | 2011-11-04 | 3,142 | 3,142 | 200DB | 7.000000000000 | 0 | 0 | ||
| BACKHOE & EQUIPMENT | 2011-11-16 | 52,841 | 52,841 | 200DB | 7.000000000000 | 0 | 0 | ||
| CHIPPER | 2011-12-02 | 32,118 | 32,118 | 200DB | 7.000000000000 | 0 | 0 | ||
| LEAF VACUUM | 2011-12-06 | 5,537 | 5,537 | 200DB | 7.000000000000 | 0 | 0 | ||
| TRACTOR | 2013-04-02 | 57,220 | 54,667 | 200DB | 7.000000000000 | 2,553 | 0 | ||
| RANGER UTILITY VEHICLE | 2013-08-23 | 18,791 | 17,952 | 200DB | 7.000000000000 | 839 | 0 | ||
| HOMESTEADER | 2013-09-09 | 3,800 | 3,630 | 200DB | 7.000000000000 | 170 | 0 | ||
| CABINETS & COUNTERTOP | 2014-06-02 | 3,450 | 3,014 | 200DB | 7.000000000000 | 291 | 0 | ||
| RANGER UTILITY VEHICLE | 2014-10-16 | 5,800 | 4,926 | 200DB | 7.000000000000 | 583 | 0 | ||
| TIMBER BRIDGE ACROSS | 2015-12-07 | 31,400 | 10,972 | 150DB | 15.000000000000 | 1,956 | 0 | ||
| TOYOTA UTILITY VEHICLE | 2015-08-14 | 20,549 | 15,773 | 200DB | 7.000000000000 | 1,910 | 0 | ||
| SWING GATE SYSTEM | 2016-06-27 | 3,906 | 2,737 | 200DB | 7.000000000000 | 334 | 0 | ||
| DUMP BED TRAILER | 2016-10-26 | 9,688 | 6,284 | 200DB | 7.000000000000 | 973 | 0 | ||
| DUMP BED TRAILER | 2016-10-26 | 9,688 | 6,284 | 200DB | 7.000000000000 | 973 | 0 | ||
| BUILDING | 2016-11-30 | 9,893 | 794 | SL | 39.000000000000 | 254 | 0 | ||
| CONCRETE BARN FLOOR | 2016-12-12 | 4,790 | 997 | SL | 15.000000000000 | 319 | 0 | ||
| COTTAGE FURNITURE | 2017-08-16 | 847 | 476 | 200DB | 7.000000000000 | 106 | 0 | ||
| COTTAGE FURNITURE | 2017-09-11 | 528 | 297 | 200DB | 7.000000000000 | 66 | 0 | ||
| ANTIQUE HUTCH | 2017-06-19 | 639 | 359 | 200DB | 7.000000000000 | 80 | 0 | ||
| COTTAGE FURNITURE | 2017-07-31 | 729 | 410 | 200DB | 7.000000000000 | 91 | 0 | ||
| ALARM SYSTEM | 2017-04-18 | 13,721 | 7,721 | 200DB | 7.000000000000 | 1,714 | 0 | ||
| COTTAGE FURNITURE | 2017-12-15 | 2,586 | 1,455 | 200DB | 7.000000000000 | 323 | 0 | ||
| 1994 FORD TRUCK | 1999-02-24 | 13,485 | 13,485 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT | 2002-03-04 | 637 | 537 | 200DB | 5.000000000000 | 0 | 0 | ||
| LAND IMPROVEMENTS | 2019-01-01 | 406,954 | 20,348 | 150DB | 15.000000000000 | 38,661 | 0 | ||
| COTTAGE | 2019-01-01 | 652,791 | 16,738 | SL | 39.000000000000 | 16,738 | 0 | ||
| 9 PASSENGER ELECTRIC VAN | 2020-10-26 | 23,580 | 200DB | 5.000000000000 | 1,179 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| KUBOTA LOADER | 62,882 | 62,882 | 0 | 0 |
| TREE SPADE | 12,173 | 12,173 | 0 | 0 |
| TILLER | 1,850 | 1,850 | 0 | 0 |
| DUMP TRUCK | 34,000 | 34,000 | 0 | 0 |
| 4-WAY TRACTOR BLADE | 2,500 | 2,500 | 0 | 0 |
| TREE SPADE | 21,000 | 21,000 | 0 | 0 |
| LAND IMPROVEMENTS | 27,952 | 0 | 27,952 | 27,952 |
| PHONE SYSTEM | 3,248 | 3,248 | 0 | 0 |
| LAWN GENERATOR | 3,712 | 3,712 | 0 | 0 |
| COMPUTER EQUIPMENT | 1,157 | 1,120 | 37 | 37 |
| SAW | 509 | 449 | 60 | 60 |
| COMPUTER | 472 | 398 | 74 | 74 |
| FENCING | 33,200 | 32,504 | 696 | 696 |
| COMPUTER | 1,750 | 1,750 | 0 | 0 |
| LAND IMPROVEMENTS | 74,803 | 0 | 74,803 | 74,803 |
| TRAIL IMPROVEMENTS | 58,118 | 46,107 | 12,011 | 12,011 |
| WALKING BRIDGE | 16,735 | 13,276 | 3,459 | 3,459 |
| LAND IMPROVEMENTS | 106,910 | 78,502 | 28,408 | 28,408 |
| FENCING | 106,911 | 78,503 | 28,408 | 28,408 |
| GATOR ATV | 13,206 | 12,959 | 247 | 247 |
| MOWER | 7,365 | 7,365 | 0 | 0 |
| TRACTOR | 31,235 | 31,235 | 0 | 0 |
| 2005 FORD TRUCK | 16,000 | 16,000 | 0 | 0 |
| 2011 RANGER POLARIS | 13,231 | 13,231 | 0 | 0 |
| SNOWBLADE | 3,142 | 3,142 | 0 | 0 |
| BACKHOE & EQUIPMENT | 52,841 | 52,841 | 0 | 0 |
| CHIPPER | 32,118 | 32,118 | 0 | 0 |
| LEAF VACUUM | 5,537 | 5,537 | 0 | 0 |
| TRACTOR | 57,220 | 57,220 | 0 | 0 |
| RANGER UTILITY VEHICLE | 18,791 | 18,791 | 0 | 0 |
| HOMESTEADER | 3,800 | 3,800 | 0 | 0 |
| CABINETS & COUNTERTOP | 3,450 | 3,305 | 145 | 145 |
| RANGER UTILITY VEHICLE | 5,800 | 5,509 | 291 | 291 |
| TIMBER BRIDGE ACROSS | 31,400 | 12,928 | 18,472 | 18,472 |
| TOYOTA UTILITY VEHICLE | 20,549 | 17,683 | 2,866 | 2,866 |
| SWING GATE SYSTEM | 3,906 | 3,071 | 835 | 835 |
| DUMP BED TRAILER | 9,688 | 7,257 | 2,431 | 2,431 |
| DUMP BED TRAILER | 9,688 | 7,257 | 2,431 | 2,431 |
| BUILDING | 9,893 | 1,048 | 8,845 | 8,845 |
| CONCRETE BARN FLOOR | 4,790 | 1,316 | 3,474 | 3,474 |
| COTTAGE FURNITURE | 847 | 582 | 265 | 265 |
| COTTAGE FURNITURE | 528 | 363 | 165 | 165 |
| ANTIQUE HUTCH | 639 | 439 | 200 | 200 |
| COTTAGE FURNITURE | 729 | 501 | 228 | 228 |
| ALARM SYSTEM | 13,721 | 9,435 | 4,286 | 4,286 |
| COTTAGE FURNITURE | 2,586 | 1,778 | 808 | 808 |
| 1994 FORD TRUCK | 13,485 | 13,485 | 0 | 0 |
| COMPUTER EQUIPMENT | 637 | 537 | 100 | 100 |
| LAND IMPROVEMENTS | 406,954 | 59,009 | 347,945 | 347,945 |
| COTTAGE | 652,791 | 33,476 | 619,315 | 619,315 |
| 9 PASSENGER ELECTRIC VAN | 23,580 | 1,179 | 22,401 | 22,401 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PLANTS | 40,755 | 40,755 | 40,755 |
| Description | Amount |
|---|---|
| ADJUST FOR BASIS IN INVESTMENTS | 128,157 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 34 | 0 | 34 | |
| DUES AND SUBSCRIPTIONS | 420 | 0 | 420 | |
| INSURANCE | 11,611 | 0 | 11,611 | |
| INVESTMENT EXPENSE | 17,453 | 17,453 | 0 | |
| UTILITIES | 7,928 | 0 | 7,928 | |
| REPAIRS | 14,475 | 0 | 14,475 | |
| DMV FEES | 1,081 | 0 | 1,081 | |
| OFFICE EXPENSE | 100 | 0 | 100 | |
| FREIGHT | 3,230 | 0 | 3,230 | |
| GARBAGE REMOVAL | 849 | 0 | 845 | |
| WATER UTILITY | 271 | 0 | 271 | |
| SUPPLIES | 135,424 | 0 | 140,075 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REFUNDS/REIMBURSEMENTS | 36,561 | 36,561 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX LIABILIES | 3,263 | 4,142 |
| NOTE PAYABLE - VAN | 0 | 11,790 |
| OUTSTANDING CHECKS | 0 | 12,594 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 12,412 | 0 | 12,412 | |
| PAYROLL TAXES | 13,148 | 0 | 13,248 |