| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 17,215 | 12,911 | 0 | 4,304 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2020-12-31 | 70,000 | NC | 0 % | 0 | 0 | 0 | ||
| LAND- OPERATING | 2021-01-01 | 58,046 | L | 0 % | 0 | 0 | 0 | ||
| LAND- CONSERVATORY | 2020-12-31 | 6,543,500 | L | 0 % | 0 | 0 | 0 | ||
| FUNRITURE & FIXTURES | 2010-12-31 | 7,746 | 7,746 | SL | 5.000000000000 | 0 | 0 | 0 | |
| JOHN DEERE 4066 TRACTOR | 2021-01-08 | 40,219 | SL | 5.000000000000 | 8,044 | 8,044 | 8,044 | ||
| JOHN DEERE 400E LOADER | 2021-01-08 | 29,391 | SL | 5.000000000000 | 5,878 | 5,878 | 5,878 | ||
| JOHN DEERE S4 GATOR | 2021-01-08 | 19,600 | SL | 5.000000000000 | 3,920 | 3,920 | 3,920 | ||
| JOHN DEERE MIDZ MOWER | 2021-01-08 | 22,560 | SL | 5.000000000000 | 4,512 | 4,512 | 4,512 | ||
| DESK | 2021-09-01 | 2,300 | SL | 10.000000000000 | 77 | 77 | 77 | ||
| EX MARK ZERO TURN MOWER | 2021-04-30 | 9,049 | SL | 5.000000000000 | 1,207 | 1,207 | 1,207 | ||
| BUSH HOG ROTARY MOWER | 2021-04-19 | 4,695 | SL | 5.000000000000 | 626 | 626 | 626 | ||
| CONSTRUCTION IN PROGRESS | 2021-12-31 | 76,182 | NC | 0 % | 0 | 0 | 0 | ||
| LEASHOLD IMPROVEMENT | 2020-06-30 | 10,215 | 511 | SL | 15.000000000000 | 681 | 681 | 681 | |
| APPLE COMPUTER | 2021-01-28 | 3,949 | SL | 5.000000000000 | 724 | 724 | 724 | ||
| APPLE COMPUTER | 2017-12-09 | 3,594 | 2,167 | SL | 5.000000000000 | 719 | 719 | 719 | |
| COMPUTER | 2020-12-31 | 4,610 | 702 | SL | 5.000000000000 | 922 | 922 | 922 | |
| EQUIPMENT | 2012-12-31 | 2,999 | 2,999 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2008-12-31 | 4,560 | 4,560 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2007-12-31 | 8,493 | 8,493 | SL | 10.000000000000 | 0 | 0 | 0 | |
| TRUCK | 2021-10-22 | 47,051 | SL | 5.000000000000 | 1,568 | 1,568 | 1,568 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 11,381,106 | 11,381,106 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FMV | 5,548,225 | 5,548,225 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 70,000 | 0 | 70,000 | 70,000 |
| LAND- OPERATING | 58,046 | 0 | 58,046 | 58,046 |
| LAND- CONSERVATORY | 6,543,500 | 0 | 6,543,500 | 6,543,500 |
| FUNRITURE & FIXTURES | 7,746 | 7,746 | 0 | 0 |
| JOHN DEERE 4066 TRACTOR | 40,219 | 8,044 | 32,175 | 32,175 |
| JOHN DEERE 400E LOADER | 29,391 | 5,878 | 23,513 | 23,513 |
| JOHN DEERE S4 GATOR | 19,600 | 3,920 | 15,680 | 15,680 |
| JOHN DEERE MIDZ MOWER | 22,560 | 4,512 | 18,048 | 18,048 |
| DESK | 2,300 | 77 | 2,223 | 2,223 |
| EX MARK ZERO TURN MOWER | 9,049 | 1,207 | 7,842 | 7,842 |
| BUSH HOG ROTARY MOWER | 4,695 | 626 | 4,069 | 4,069 |
| CONSTRUCTION IN PROGRESS | 76,182 | 0 | 76,182 | 76,182 |
| LEASHOLD IMPROVEMENT | 10,215 | 1,192 | 9,023 | 9,023 |
| APPLE COMPUTER | 3,949 | 724 | 3,225 | 3,225 |
| APPLE COMPUTER | 3,594 | 2,886 | 708 | 708 |
| COMPUTER | 4,610 | 1,624 | 2,986 | 2,986 |
| EQUIPMENT | 2,999 | 2,999 | 0 | 0 |
| EQUIPMENT | 4,560 | 4,560 | 0 | 0 |
| EQUIPMENT | 8,493 | 8,493 | 0 | 0 |
| TRUCK | 47,051 | 1,568 | 45,483 | 45,483 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 4,683 | 3,512 | 0 | 1,171 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 131 | 26 | 0 | 105 |
| BOD INSURANCE | 17,903 | 3,581 | 0 | 14,322 |
| MEMBERSHIP DUES | 905 | 181 | 0 | 724 |
| OFFICE EXPENSES | 4,341 | 868 | 0 | 3,473 |
| ADP | 4,779 | 956 | 0 | 3,823 |
| POSTAGE | 1,218 | 244 | 0 | 974 |
| REPAIR & MAINTENANCE | 4,195 | 839 | 0 | 3,356 |
| TELEPHONE | 1,980 | 396 | 0 | 1,584 |
| WEB SITE | 865 | 173 | 0 | 692 |
| UTILTIES | 7,231 | 1,446 | 0 | 5,785 |
| Description | Amount |
|---|---|
| FMV OF INVESTMENTS | 1,385,295 |
| ADJUSTMENT TO BRING PRIOR YEAR TO AUDITED FINANCIAL STATEMENTS | 2,013,506 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LINE OF CREDIT | 1,350,800 | 597,851 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 7,347 | 0 | 0 | 0 |
| PROPERTY TAXES | 20,077 | 0 | 0 | 0 |
| EXCISE TAX | 5,768 | 0 | 0 | 0 |