| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 19,259 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| KIOTI DK90 | 2016-01-01 | 25,000 | 25,002 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| STOCK TRAILER | 2016-01-01 | 500 | 469 | 150DB | 7.000000000000 | 31 | 0 | 0 | |
| ROUND BALER | 2016-01-01 | 2,500 | 2,347 | 150DB | 7.000000000000 | 153 | 0 | 0 | |
| BASKET RAKE | 2016-01-01 | 5,000 | 4,694 | 150DB | 7.000000000000 | 306 | 0 | 0 | |
| BALE FEEDER | 2016-01-01 | 3,500 | 3,286 | 150DB | 7.000000000000 | 214 | 0 | 0 | |
| RIPPER | 2016-03-06 | 1,000 | 939 | 150DB | 7.000000000000 | 61 | 0 | 24 | |
| WATERTANK & 14 FT WATER LINE | 2016-12-01 | 17,550 | 16,475 | 150DB | 7.000000000000 | 1,075 | 0 | 1,075 | |
| NEWER PIVOT SYSTEM | 2016-01-01 | 142,000 | 133,303 | 150DB | 7.000000000000 | 8,697 | 0 | 0 | |
| OLDER PIVOT SYSTEM | 2016-01-01 | 20,000 | 18,775 | 150DB | 7.000000000000 | 1,225 | 0 | 0 | |
| IRRIGATION PIPE | 2016-01-12 | 23,100 | 21,685 | 150DB | 7.000000000000 | 1,415 | 0 | 0 | |
| CATTLE TRAILER | 2017-04-04 | 3,125 | 1,275 | 150DB | 7.000000000000 | 191 | 0 | 446 | |
| PERMANENT FENCING | 2017-03-03 | 5,823 | 2,377 | 150DB | 7.000000000000 | 357 | 0 | 832 | |
| 2 USED PIVOTS | 2018-03-26 | 5,500 | 200DB | 5.000000000000 | 0 | 0 | 275 | ||
| CONTINUOUS FENCE PANELS | 2018-03-26 | 7,277 | 200DB | 7.000000000000 | 0 | 0 | 1,040 | ||
| WATER TANK | 2018-09-05 | 2,575 | 200DB | 5.000000000000 | 0 | 0 | 343 | ||
| PROPANE TANK FOR MAIN HOUSE | 2019-08-01 | 1,250 | NC | 0 % | 0 | 0 | 0 | ||
| ELECTRIC HOOKUPS IRRIGATION PROJECTS | 2019-08-01 | 5,618 | 3,864 | 200DB | 7.000000000000 | 501 | 0 | 803 | |
| ELECTRIC HOOKUPS FOR NEW HOUSE | 2019-08-01 | 2,809 | NC | 0 % | 0 | 0 | 0 | ||
| HORSESHOE SPRING IMPROVEMENTS | 2019-08-01 | 3,105 | 955 | 150DB | 15.000000000000 | 215 | 0 | 207 | |
| NEW BOILER FOR MAIN HOUSE | 2019-05-03 | 11,144 | NC | 0 % | 0 | 0 | 0 | ||
| WIRE FOR PIVOTS | 2019-04-09 | 6,750 | 4,641 | 200DB | 7.000000000000 | 603 | 0 | 964 | |
| POLARIS RANGER | 2019-08-01 | 1,500 | 1,031 | 200DB | 7.000000000000 | 134 | 0 | 214 | |
| HELP HOUSE | 2019-12-31 | 26,000 | NC | 0 % | 0 | 0 | 0 | ||
| 30 SHARES NORTH POUDRE WATER | 2016-01-01 | 2,000,000 | NC | 0 % | 0 | 0 | 0 | ||
| HOUSE REPAIR | 2020-05-09 | 4,870 | NC | 0 % | 0 | 0 | 0 | ||
| ROOF | 2020-07-05 | 24,881 | NC | 0 % | 0 | 0 | 0 | ||
| FURNACE | 2020-08-10 | 19,300 | NC | 0 % | 0 | 0 | 0 | ||
| PLUMBING REPAIRS | 2020-07-20 | 4,680 | NC | 0 % | 0 | 0 | 0 | ||
| ROOF REPAIRS ON RO HOUSE | 2020-07-26 | 3,200 | NC | 0 % | 0 | 0 | 0 | ||
| HOUSE REPAIRS-JIM | 2020-05-20 | 2,225 | NC | 0 % | 0 | 0 | 0 | ||
| CAMPBELL MOUNTAIN PUMPED LINE | 2021-06-15 | 14,625 | 2,120 | 150DB | 15.000000000000 | 1,251 | 0 | 975 | |
| FENCING-2021 HPP | 2021-10-04 | 859 | 125 | 150DB | 15.000000000000 | 73 | 0 | 57 | |
| IRRIGATION SYSTEM | 2021-04-07 | 16,740 | 2,427 | 150DB | 15.000000000000 | 1,431 | 0 | 1,116 | |
| SPRING HILL HOUSE IMPROVEMENTS | 2021-01-18 | 7,800 | 383 | SL | 39.000000000000 | 200 | 0 | 200 | |
| GUEST HOUSE REPAIR | 2021-03-17 | 4,220 | 189 | SL | 39.000000000000 | 108 | 0 | 108 | |
| RANCH HOUSE REPAIRS | 2021-08-12 | 5,000 | 181 | SL | 39.000000000000 | 128 | 0 | 128 | |
| 2' PIPE FOR LIVESTOCK WATER | 2021-08-31 | 3,115 | 1,208 | 200DB | 7.000000000000 | 545 | 0 | 445 | |
| PASTURE HOUSE REPAIRS 2021 | 2021-06-28 | 6,061 | NC | 0 % | 0 | 0 | 0 | ||
| DALE PASTURE HOUSE REPAIRS 2022 | 2022-01-01 | 9,430 | NC | 15.000000000000 | 0 | 0 | 0 | ||
| TANKS ON LIVERSTOCK WATER SYSTEM | 2022-06-02 | 20,250 | 150DB | 15.000000000000 | 0 | 0 | 1,350 | ||
| SECURITY GATES | 2022-07-12 | 3,108 | 150DB | 15.000000000000 | 0 | 0 | 207 | ||
| EQIP PROJECT | 2022-01-01 | 44,620 | 150DB | 20.000000000000 | 0 | 0 | 2,231 | ||
| SPRING HILL IRRIGATION FROM RANCH PRESERVATION TRUST | 2023-07-07 | 33,544 | 150DB | 15.000000000000 | 27,170 | 0 | 1,118 | ||
| HOMSTEAD HOUSE REPAIRS | 2023-10-02 | 1,305 | NC | 0 % | 0 | 0 | 0 | ||
| IRRIGATION SYSTEM 2023 | 2023-07-05 | 17,921 | 150DB | 15.000000000000 | 14,516 | 0 | 597 | ||
| SPRING HILL BARN IMPROVEMENTS | 2023-06-12 | 3,250 | 150DB | 15.000000000000 | 2,633 | 0 | 126 | ||
| 2023 CATTLE, RAISED (18) | 2023-12-31 | 45,000 | 45,000 | NC | 0 % | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 26,000 | 0 | 26,000 | 26,000 |
| EQUIPMENT | 337,570 | 0 | 337,570 | 337,570 |
| LEASEHOLD IMPROVEMENTS | 135,464 | 0 | 135,464 | 135,464 |
| WATER SHARES | 2,000,000 | 0 | 2,000,000 | 2,000,000 |
| RESTORATION/BUILDING IMPROVEMENTS | 74,647 | 0 | 74,647 | 74,647 |
| 2020 RAISED CATTLE (18) | 45,000 | 0 | 45,000 | 45,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 2 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM PRESERVATION TRUST | 238,093 | 204,549 | 204,549 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISCELLANEOUS | 6,763 | 0 | 6,763 | 0 |
| REPAIRS | 691 | 0 | 742 | 0 |
| OFFICE EXPENSE | 264 | 0 | 264 | 0 |
| 0 | 0 | 51 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| CATTLE | 18,671 | 18,671 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 3,982 | 0 | 0 | 0 |
| PROPERTY TAXES | 64 | 0 | 0 | 0 |
| EXCISE TAXES | 3,257 | 0 | 0 | 0 |