| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Buildings and Equipment | 2022-01-01 | 5,500,050 | 133,857 | 0000000015.000000000000 | 195,916 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Ranch Residence 2800 sq ft | 600,000 | 42,726 | 557,274 | 557,274 |
| Workers House 1 800 sq ft | 200,000 | 14,242 | 185,758 | 185,758 |
| Workers House Eastside 500 sq ft | 125,000 | 8,901 | 116,099 | 116,099 |
| Old Historic Barn 4500 sq ft | 225,000 | 11,306 | 213,694 | 213,694 |
| New Metal Shop 8000 sq ft | 800,000 | 40,200 | 759,800 | 759,800 |
| Horse Barn 2700 sq ft | 270,000 | 13,568 | 256,432 | 256,432 |
| Eastside Hay Barn 6900 Sw ft | 345,000 | 17,336 | 327,664 | 327,664 |
| Equipment | 379,116 | 37,912 | 341,204 | 341,254 |
| House Well 1 | 60,000 | 6,000 | 54,000 | 54,000 |
| Agriculture Well West | 250,000 | 25,000 | 225,000 | 225,000 |
| Agriculture Well East | 250,000 | 25,000 | 225,000 | 225,000 |
| North Westside Well 2 | 60,000 | 6,000 | 54,000 | 54,000 |
| Barn Well Eastside | 60,000 | 6,000 | 54,000 | 54,000 |
| Cattlewell | 60,000 | 6,000 | 54,000 | 54,000 |
| Fencing 8 miles | 105,600 | 15,312 | 90,288 | 90,288 |
| Cattle Horse Railing and Equipment | 85,272 | 12,365 | 72,907 | 72,907 |
| Land Improvements Roads | 264,000 | 38,280 | 225,720 | 225,720 |
| Land Improvements 10 Culverts | 25,000 | 3,625 | 21,375 | 21,375 |
| Land | 1,336,012 | 1,336,012 | 1,336,012 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Original Amount of Loan | |
| Balance Due | 957700 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 794 | |||
| Administrative expenses | 3,340 | |||
| Repair and Maintenance | 24,292 | |||
| Supplies | 1,289 | |||
| Utilities | 20,206 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Income from Hay Sale and Cow Rent | 20,345 | 20,345 | 20,345 |
| Description | Amount |
|---|---|
| Depreciation adjustment per books | 13,038 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|