| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 8,283 | 8,283 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| PROPERTY | 2021-03-22 | 130,000 | S/L | 27.5000 | |||||
| PROPERTY | 2021-07-29 | 130,819 | |||||||
| PROPERTY | 2021-07-21 | 715,000 | |||||||
| 2006 RED TRUCK | 2012-07-01 | 15,000 | 15,000 | S/L | 5.0000 | ||||
| CABIN | 2006-05-01 | 35,548 | 6,463 | S/L | 27.5000 | 1,293 | |||
| OFFICE BUILDING | 2007-06-30 | 9,861 | 3,287 | S/L | 15.0000 | 657 | |||
| RESIDENCES (3) | 2011-12-31 | 449,759 | 81,774 | S/L | 27.5000 | 16,355 | |||
| FURNITURE | 2007-06-15 | 2,214 | 1,581 | S/L | 7.0000 | 317 | |||
| COMPUTER | 2013-11-17 | 1,450 | 1,450 | S/L | 5.0000 | ||||
| IMPROVEMENTS - CONSTRUCTION | 2014-01-15 | 5,500 | 5,500 | S/L | 5.0000 | ||||
| FACILITY IMPROVEMENTS | 2000-09-30 | 25,500 | 8,500 | S/L | 15.0000 | 1,700 | |||
| IMPROVEMENTS | 2000-06-30 | 6,838 | 2,279 | S/L | 15.0000 | 456 | |||
| IMPROVEMENTS - FACILITY | 2008-06-15 | 32,344 | 10,781 | S/L | 15.0000 | 2,157 | |||
| IMPROVEMENTS - 2011 | 2011-12-31 | 13,320 | 4,440 | S/L | 15.0000 | 888 | |||
| LAND | 2011-12-31 | 152,000 | |||||||
| COMPUTER | 2014-02-15 | 999 | 999 | S/L | 3.0000 | ||||
| IMPLEMENTS | 2014-06-15 | 515 | 515 | S/L | 5.0000 | ||||
| NEW DOG PEN | 2002-06-30 | 6,848 | 6,848 | S/L | 5.0000 | ||||
| HOT WATER HEATER | 2002-06-15 | 893 | 893 | S/L | 5.0000 | ||||
| FENCING - 2003 | 2003-06-15 | 2,713 | 904 | S/L | 15.0000 | 181 | |||
| EQUIPMENT - 2011 | 2011-12-31 | 8,929 | 4,465 | S/L | 10.0000 | 892 | |||
| EQUIPMENT | 2011-12-31 | 22,229 | 11,115 | S/L | 10.0000 | 2,222 | |||
| MEDICAL EQUIPMENT | 2012-07-01 | 13,000 | 6,500 | S/L | 10.0000 | 1,300 | |||
| EQUIPMENT | 2012-07-01 | 10,000 | 5,000 | S/L | 10.0000 | 1,000 | |||
| SURV PREPS | 2012-07-01 | 3,000 | 3,000 | S/L | 5.0000 | ||||
| EQUIPMENT | 2013-01-19 | 1,638 | 819 | S/L | 10.0000 | 164 | |||
| GENERATOR - MAIN CAMPUS | 2013-09-17 | 1,861 | 931 | S/L | 10.0000 | 186 | |||
| SKID STEER | 2013-11-19 | 18,500 | 9,250 | S/L | 10.0000 | 1,850 | |||
| DRYER | 2015-03-20 | 741 | 741 | S/L | 5.0000 | ||||
| GENERATOR - WESTHOUSE | 2015-06-20 | 2,792 | 2,792 | S/L | 5.0000 | ||||
| AIR MACHINE | 2015-07-19 | 377 | 377 | S/L | 5.0000 | ||||
| COMPUTERS (2) | 2015-09-20 | 1,180 | 1,180 | S/L | 5.0000 | ||||
| LOG SPLITTER | 2016-09-19 | 600 | 510 | S/L | 5.0000 | 90 | |||
| 20' CONTAINER | 2016-11-29 | 1,000 | 817 | S/L | 5.0000 | 183 | |||
| PRIEFERT PENS | 2016-11-29 | 3,840 | 3,136 | S/L | 5.0000 | 704 | |||
| A/C FOR TRAILER | 2016-03-28 | 4,437 | 766 | S/L | 27.5000 | 162 | |||
| 1992 HUMVEE | 2017-06-03 | 11,300 | 9,347 | 200DB | 5.0000 | 1,302 | |||
| DIESEL GATOR | 2018-06-03 | 18,768 | 4,848 | S/L | 10.0000 | 1,877 | |||
| DIESEL GATOR | 2018-07-04 | 19,994 | 4,998 | S/L | 10.0000 | 2,000 | |||
| TRAILER | 2018-10-25 | 2,943 | 638 | S/L | 10.0000 | 294 | |||
| LAWN MOWER | 2019-04-10 | 634 | 159 | S/L | 7.0000 | 90 | |||
| ENCLOSED TRAILER BUMPER | 2019-07-09 | 4,711 | 1,413 | S/L | 5.0000 | 943 | |||
| COMPUTER | 2019-04-10 | 500 | 88 | S/L | 10.0000 | 50 | |||
| COMPUTER | 2020-01-18 | 754 | 69 | S/L | 10.0000 | 76 | |||
| REFRIGERATOR/COMPUTER | 2020-03-26 | 2,377 | 178 | S/L | 10.0000 | 238 | |||
| FENCING | 2018-12-31 | 30,000 | 1,500 | S/L | 20.0000 | 1,500 | |||
| METAL BUILDING | 2021-12-31 | 75,200 | |||||||
| DIRT WORK | 2021-12-31 | 2,000 | |||||||
| INTERIOR DOORS, TUB, EXT DOOR | 2021-12-31 | 8,739 | |||||||
| FILL DIRT | 2021-12-31 | 4,400 | |||||||
| FURNITURE & ELETRIC FIXTURES | 2021-12-31 | 11,909 | |||||||
| GENERATOR, LIGHTING & FANS | 2021-12-31 | 7,564 | |||||||
| WOOD FOR CONSTRUCTION | 2021-12-31 | 16,661 | |||||||
| PLUMBING FIXTURES | 2021-12-31 | 7,626 | |||||||
| PORTABLE GENERATORS (2), FURNITURE | 2021-12-31 | 20,402 | |||||||
| LIGHT FIXTURES | 2021-12-31 | 3,017 | |||||||
| COMMERCIAL FRIDGE, LUNBAR, FREEZER | 2021-12-31 | 24,844 | |||||||
| COUNTERTOPS | 2021-12-31 | 4,207 | |||||||
| 2002 JEEP | 2021-01-09 | 15,000 | S/L | 10.0000 | 1,500 | ||||
| 2021 RAM TRUCK | 2021-02-11 | 79,351 | S/L | 10.0000 | 7,274 | ||||
| DUAL CARRIER TRAILER | 2021-03-28 | 9,082 | S/L | 10.0000 | 681 | ||||
| STOCK TRAILER 24FT | 2021-05-05 | 23,279 | S/L | 10.0000 | 1,552 | ||||
| KUBOTA 2020 SKIDSTEER | 2021-06-09 | 63,885 | S/L | 10.0000 | 3,727 | ||||
| SKIDSTEER BACKHOE AND ATTACHMENTS | 2021-06-14 | 11,180 | S/L | 10.0000 | 652 | ||||
| KUBOTA SIDE-BY-SIDE-VANHOOSE ESTATE | 2021-08-08 | 15,500 | S/L | 10.0000 | 646 | ||||
| OXYGEN GENERATOR MACHINE | 2021-08-13 | 1,119 | S/L | 10.0000 | 47 | ||||
| 2021 JEEP RUBICON | 2021-08-22 | 70,381 | S/L | 5.0000 | 4,692 | ||||
| 4-WHEEL VEHICLES (2) | 2021-10-24 | 22,142 | S/L | 10.0000 | 369 | ||||
| KUBOTA MOWER ATTACHMENT | 2021-12-05 | 14,753 | S/L | 10.0000 | 123 | ||||
| CONTRACTOR SERVICES | 2021-12-31 | 300,000 | |||||||
| BUMPERS & STEPS FOR 2021 RAM TRUCK | 2021-04-05 | 8,695 | S/L | 10.0000 | 652 | ||||
| STEPS & ACCESSORIES FOR 2021 RUBICON JEEP | 2021-09-05 | 4,539 | S/L | 10.0000 | 151 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 2006 RED TRUCK | 2012-07 | PURCHASE | 2021-12 | 15,000 | 15,000 | |||||
| SKID STEER | 2013-11 | PURCHASE | 2021-12 | 18,500 | -7,400 | 11,100 | ||||
| A/C FOR TRAILER | 2016-03 | PURCHASE | 2021-12 | 4,437 | -3,509 | 928 | ||||
| PROPERTY | 2021-03 | PURCHASE | 2021-08 | 130,000 | 130,000 | 13,001 | -13,001 | |||
| PROPERTY | 2021-07 | PURCHASE | 2021-07 | 109,500 | 130,819 | 10,433 | -31,752 | |||
| PROPERTY | 2021-07 | PURCHASE | 2021-07 | 715,000 | 715,000 | 41,299 | -41,299 | |||
| SALE OF 8935 WILLMON WAY | 2021-03 | PURCHASE | 2021-06 | 145,000 | 159,470 | 1,471 | -15,941 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING & EQUIPMENT | 1,582,945 | 262,015 | 1,320,930 | 1,320,930 |
| LAND | 152,000 | 152,000 | 152,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RESIDENTIAL RENTAL PROPERTY | ||||
| FEES | 36 | 36 | ||
| MAINTENANCE | 16 | 16 | ||
| POSTAGE | 10 | 10 | ||
| REPAIRS | 810 | 810 | ||
| UTILITIES | 677 | 677 | ||
| RESIDENTIAL RENTAL PROPERTY | ||||
| HOA FEE | 454 | 454 | ||
| EXPENSES | ||||
| BANK CHARGES | 156 | 156 | ||
| DUES & SUBSCRIPTIONS | 4,457 | 4,457 | ||
| FOOD FOR ANIMALS | 41,029 | 41,029 | ||
| FUEL | 13,390 | 13,390 | ||
| INSURANCE | 31,093 | 31,093 | ||
| MISCELLANEOUS | 18 | 18 | ||
| POSTAGE | 1,583 | 1,583 | ||
| REPAIRS | 76,350 | 61,164 | ||
| SECURITY | 3,010 | 3,010 | ||
| SUPPLIES FOR ANIMALS | 143,425 | 143,425 | ||
| TELEPHONE | 15,906 | 15,906 | ||
| UTILITIES | 16,286 | 13,804 | ||
| VETERINARY SUPPLIES | 361 | 361 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VETERINARY FEES | 8,625 | 8,625 | ||
| RESIDENTIAL RENTAL PROPERTY | 1,430 | 1,430 | ||
| RESIDENTIAL RENTAL PROPERTY | 16,628 | 16,628 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 13,361 | 13,361 | ||
| RESIDENTIAL RENTAL PROPERTY | 2,313 | 2,313 | ||
| RESIDENTIAL RENTAL PROPERTY | 1,273 | 3,586 | ||
| RESIDENTIAL RENTAL PROPERTY | 3,186 | 6,772 |