| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,659 | 3,165 | 9,494 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2753 YOUNGS RD | 2019-12-27 | 568,167 | L | ||||||
| LOT 2A GOODWILL RD | 2019-12-27 | 705,166 | L | ||||||
| PARCEL 39444&39443 | 2019-12-27 | 1,646,506 | L | ||||||
| LASER MACHINE | 2019-12-23 | 27,981 | 11,991 | SL | 7 | 3,997 | |||
| ALL TERRAIN VEHICL | 2020-01-13 | 4,547 | 2,727 | SL | 5 | 909 | |||
| FENCING | 2020-12-31 | 924,345 | 123,246 | SL | 15 | 61,623 | |||
| MOWER | 2020-07-15 | 44,095 | 15,748 | SL | 7 | 6,299 | |||
| 2015 FORD F150 | 2020-02-13 | 39,880 | 23,263 | SL | 5 | 7,976 | |||
| 2017 FORD F350 | 2020-02-13 | 69,606 | 40,603 | SL | 5 | 13,921 | |||
| ALL TERRAIN VEHICL | 2020-09-03 | 13,199 | 6,160 | SL | 5 | 2,640 | |||
| TRAINING BUILDING | 2020-03-10 | 74,355 | 5,403 | SL | 39 | 1,907 | |||
| OFFICE BUILDING | 2020-10-04 | 25,694 | 1,483 | SL | 39 | 659 | |||
| ALL TERRAIN VEHICL | 2020-10-20 | 8,998 | 3,900 | SL | 5 | 1,800 | |||
| ALL TERRAIN VEHICL | 2020-06-09 | 18,618 | 9,620 | SL | 5 | 3,724 | |||
| TRACTOR | 2020-11-23 | 26,654 | 11,106 | SL | 5 | 5,331 | |||
| BARN IMPROVEMENTS | 2020-08-13 | 30,750 | 3,717 | SL | 20 | 1,538 | |||
| IRRIGATION | 2020-10-30 | 12,902 | 1,863 | SL | 15 | 860 | |||
| SHED | 2020-05-21 | 11,702 | 1,511 | SL | 20 | 585 | |||
| FARM EQUIPMENT | 2020-04-10 | 6,254 | 2,456 | SL | 7 | 893 | |||
| BLDG YOUNGS ROAD | 2019-12-27 | 145,549 | 21,831 | SL | 20 | 7,277 | |||
| TRAINING AREA IMPR | 2020-06-08 | 85,639 | 14,748 | SL | 15 | 5,709 | |||
| FENCING | 2021-09-17 | 53,216 | 4,435 | SL | 15 | 3,548 | |||
| LAND IMPROVEMENTS | 2021-06-26 | 79,585 | L | ||||||
| OUTDOOR RIDING ARE | 2022-12-04 | 89,636 | 498 | SL | 15 | 5,976 | |||
| NEW FENCE | 2022-08-30 | 181,669 | 4,037 | SL | 15 | 12,111 | |||
| BARN RENOVATION | 2022-11-09 | 114,686 | 1,274 | SL | 15 | 7,646 | |||
| COVERED ROUND PEN | 2022-11-09 | 33,763 | 375 | SL | 15 | 2,251 | |||
| TAMARACK LANE | 2022-04-26 | 1,276,811 | L | ||||||
| 4-WHEELER | 2022-07-01 | 7,719 | 772 | SL | 5 | 1,544 | |||
| 4-WHEELER | 2022-05-11 | 11,500 | 1,533 | SL | 5 | 2,300 | |||
| 4-WHEELER | 2022-04-29 | 4,655 | 621 | SL | 5 | 931 | |||
| OUTDOOR RIDING ARE | 2023-07-01 | 195,521 | SL | 15 | 6,517 | ||||
| BARN RENOVATIONS | 2023-07-01 | 603,727 | SL | 20 | 15,093 | ||||
| LAND IMPROVEMENTS | 2023-07-01 | 692,762 | L | ||||||
| ELECTRICAL INSTALL | 2023-07-01 | 51,977 | SL | 20 | 1,299 | ||||
| ROUND PEN | 2023-07-01 | 57,239 | SL | 15 | 1,908 | ||||
| RUN IN SHEDS | 2023-07-01 | 182,100 | SL | 20 | 4,553 | ||||
| STORAGE BUILDING | 2023-07-01 | 16,109 | SL | 20 | 403 | ||||
| FENCING | 2023-07-01 | 256,938 | SL | 15 | 8,565 | ||||
| UTILITY TRAILER | 2023-07-01 | 3,020 | SL | 5 | 302 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2753 YOUNGS RD | 568,167 | 568,167 | 1,093,570 | |
| LOT 2A GOODWILL RD | 705,166 | 705,166 | 553,140 | |
| PARCEL 39444&39443 | 1,646,506 | 1,646,506 | 996,090 | |
| LASER MACHINE | 27,981 | 15,988 | 11,993 | 11,993 |
| ALL TERRAIN VEHICL | 4,547 | 3,636 | 911 | 911 |
| FENCING | 924,345 | 184,869 | 739,476 | 739,476 |
| MOWER | 44,095 | 22,047 | 22,048 | 22,048 |
| 2015 FORD F150 | 39,880 | 31,239 | 8,641 | 8,641 |
| 2017 FORD F350 | 69,606 | 54,524 | 15,082 | 15,082 |
| ALL TERRAIN VEHICL | 13,199 | 8,800 | 4,399 | 4,399 |
| TRAINING BUILDING | 74,355 | 7,310 | 67,045 | 67,045 |
| OFFICE BUILDING | 25,694 | 2,142 | 23,552 | 23,552 |
| ALL TERRAIN VEHICL | 8,998 | 5,700 | 3,298 | 3,298 |
| ALL TERRAIN VEHICL | 18,618 | 13,344 | 5,274 | 5,274 |
| TRACTOR | 26,654 | 16,437 | 10,217 | 10,217 |
| BARN IMPROVEMENTS | 30,750 | 5,255 | 25,495 | 25,495 |
| IRRIGATION | 12,902 | 2,723 | 10,179 | 10,179 |
| SHED | 11,702 | 2,096 | 9,606 | 9,606 |
| FARM EQUIPMENT | 6,254 | 3,349 | 2,905 | 2,905 |
| BLDG YOUNGS ROAD | 145,549 | 29,108 | 116,441 | 356,430 |
| TRAINING AREA IMPR | 85,639 | 20,457 | 65,182 | 65,182 |
| FENCING | 53,216 | 7,983 | 45,233 | 45,233 |
| LAND IMPROVEMENTS | 79,585 | 79,585 | 79,585 | |
| OUTDOOR RIDING ARE | 89,636 | 6,474 | 83,162 | 83,162 |
| NEW FENCE | 181,669 | 16,148 | 165,521 | 165,521 |
| BARN RENOVATION | 114,686 | 8,920 | 105,766 | 105,766 |
| COVERED ROUND PEN | 33,763 | 2,626 | 31,137 | 31,137 |
| TAMARACK LANE | 1,276,811 | 1,276,811 | 1,276,811 | |
| 4-WHEELER | 7,719 | 2,316 | 5,403 | 5,403 |
| 4-WHEELER | 11,500 | 3,833 | 7,667 | 7,667 |
| 4-WHEELER | 4,655 | 1,552 | 3,103 | 3,103 |
| OUTDOOR RIDING ARE | 195,521 | 6,517 | 189,004 | 189,004 |
| BARN RENOVATIONS | 603,727 | 15,093 | 588,634 | 588,634 |
| LAND IMPROVEMENTS | 692,762 | 692,762 | 692,762 | |
| ELECTRICAL INSTALL | 51,977 | 1,299 | 50,678 | 50,678 |
| ROUND PEN | 57,239 | 1,908 | 55,331 | 55,331 |
| RUN IN SHEDS | 182,100 | 4,553 | 177,547 | 177,547 |
| STORAGE BUILDING | 16,109 | 403 | 15,706 | 16,109 |
| FENCING | 256,938 | 8,565 | 248,373 | 248,373 |
| UTILITY TRAILER | 3,020 | 302 | 2,718 | 2,718 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL EXPENSE | 425 | 425 |
| Item No. | 1 |
|---|---|
| Lender's Name | EVAN I HECHT DIRECTOR SECRETARY-T |
| Lender's Title | |
| Original Amount of Loan | 250000 |
| Balance Due | 1800000 |
| Date of Note | 2022-07 |
| Maturity Date | |
| Repayment Terms | PAYABLE IN FULL UPON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | LINE OF CREDIT |
| Description of Lender Consideration | 1,800,000 |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FARM MAINTENANCE | 13,045 | 13,045 | ||
| HAY, FEED, & SUPPLIES | 220,397 | 220,397 | ||
| HORSE TRAINING | 26,659 | 26,659 | ||
| INSURANCE | 34,735 | 34,735 | ||
| VETERINARY CARE | 151,508 | 151,508 | ||
| AUTOMOTIVE | 9,082 | 9,082 | ||
| SURVEYING | 2,350 | 2,350 | ||
| UTILITIES | 17,045 | 17,045 | ||
| WELL REPAIRS | 47,903 | 47,903 | ||
| PAYROLL SERVICE FEE | 3,531 | 3,531 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 5,304 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX |