| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 3,000 | 3,000 |
| 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 | 2005-01-01 | 427,562 | 238,701 | S/L | 31.5000 | 13,573 | |||
| FARM EQUIPMENT ORCHARD | 2022-01-01 | 1,396,040 | 1,382,870 | 200DB | 7.0000 | 3,763 | |||
| IMPROVEMENTS | 2022-01-01 | 1,288,671 | 896,313 | 200DB | 7.0000 | 78,472 | |||
| OFFICE EQUIPMENT | 2022-01-01 | 98,346 | 98,346 | 200DB | 5.0000 | ||||
| QUAIL GARDENS HOUSE | 2020-04-07 | 915,340 | 81,919 | S/L | 27.5000 | 33,285 | |||
| VEHICLES | 2021-01-01 | 119,869 | 84,788 | 200DB | 5.0000 | 14,032 | |||
| LAND | 2005-01-01 | 3,808,646 | |||||||
| FRUIT TREES | 2005-01-01 | 65,816 | 65,816 | 200DB | 5.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| BNY LONG TERM COVERED | PURCHASE | 2,328,510 | 2,219,789 | 108,721 | ||||||
| BNY SHORT TERM COVERED | PURCHASE | 1,632,972 | 1,644,638 | -11,666 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BOND | 4,053,820 | 4,053,820 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 4,746,424 | 4,746,424 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| AUTO./TRANSPORTATION EQUIP | 119,869 | 98,820 | 21,049 | 119,869 |
| MACHINERY AND EQUIPMENT | 1,494,386 | 1,484,979 | 9,407 | 1,494,386 |
| BUILDINGS | 1,342,902 | 367,478 | 975,424 | 1,342,902 |
| IMPROVEMENTS | 1,288,671 | 974,785 | 313,886 | 1,288,671 |
| MISCELLANEOUS | 65,816 | 65,816 | 65,816 | |
| LAND | 3,808,646 | 3,808,646 | 3,808,646 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 980 | 980 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 6,815 | 10,343 | 10,343 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL | ||||
| QUAIL GARDENS LLC | 15,742 | 15,742 | ||
| EXPENSES | ||||
| ADVERTISING/PROMOTION | 4,687 | 4,687 | ||
| AUTOMOBILE | 2,948 | 2,648 | ||
| BANK CHARGES | 1,266 | 1,266 | ||
| BUSINESS LICENSES | 1,834 | 1,834 | ||
| CHANGE FOR REGISTERS | 2,405 | 2,405 | ||
| COMPUTER & INTERNET | 7,981 | 7,981 | ||
| CONTRACT LABOR | 22,077 | 22,077 | ||
| CREDIT CARD FEES | 62,414 | 62,414 | ||
| DMV | 158 | 158 | ||
| DUES & SUBSCRIPTIONS | 3,679 | 3,679 | ||
| EQUIPMENT RENTAL | 109 | 109 | ||
| FERTILIZER & MANURE | 32,735 | 32,735 | ||
| FREIGHT & TRUCKING | 2,058 | 2,058 | ||
| GASOLINE FUEL | 16,427 | 16,427 | ||
| GROUNDWATER MANAGEMENT | 4,510 | 4,510 | ||
| HEALTH PERMIT | 1,903 | 1,903 | ||
| INSURANCE | 135,328 | 135,328 | ||
| IRRIGATION REPAIRS & REPLACEM | 14,985 | 14,985 | ||
| MEALS & ENTERTAINMENT | 7,423 | 7,423 | ||
| MISCELLANEOUS | 7,021 | 7,021 | ||
| NV DEPT. OF AGRICULTURE | 31 | 31 | ||
| OFFICE SUPPLIES | 9,701 | 9,701 | ||
| ORCHARD COGS | 738,022 | 738,022 | ||
| PAYROLL SERVICE | 17,234 | 17,234 | ||
| POSTAGE | 1,587 | 1,587 | ||
| REFUNDS & REIMBURSEMENTS | 1,575 | 1,575 | ||
| RENTAL EXPENSES | 19,529 | 19,529 | ||
| REPAIRS & MAINTAINANCE | 30,907 | 30,907 | ||
| SCHOOL BUS TRIPS | 12,150 | 12,150 | ||
| SECURITY | 45,899 | 45,899 | ||
| SEMINARS, EDUCATION, TRAINING | 22,055 | 22,055 | ||
| SMALL TOOLS | 41,992 | 41,992 | ||
| TELEPHONE | 5,155 | 5,155 | ||
| UNIFORMS | 6,160 | 6,160 | ||
| UTILITIES | 59,512 | 59,512 | ||
| EQUIPMENT | 14,026 | 14,026 | ||
| LITIGATION SETTLEMENT | 1,139 | 1,139 | ||
| MAMMOTH SPRINGS | 30,580 | 30,580 | ||
| FOREIGN TAXES PAID | 3,589 | 3,589 | ||
| INVESTMENT FEES | 3,228 | 3,228 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EDUCATION TOURS | 36,141 | 36,141 | |
| ORCHARD SALES & FEES | 2,993,753 | 2,993,753 | |
| OTHER INCOME | 12,172 | 12,172 | |
| BNY OID | 50 | 50 | 50 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 27,033 | 27,033 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 22,012 | |||
| PAYROLL TAXES | 84,578 | 84,578 |