| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,096 | 2,048 | 0 | 2,048 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MOBILE HOME | 2016-12-29 | 8,500 | 2,988 | SL | 20.000000000000 | 425 | 0 | 0 | |
| CABIN | 2016-12-29 | 118,500 | 20,864 | SL | 40.000000000000 | 2,963 | 0 | 0 | |
| SHED | 2016-12-29 | 73,000 | 12,853 | SL | 40.000000000000 | 1,825 | 0 | 0 | |
| BARN | 2016-12-29 | 30,000 | 5,282 | SL | 40.000000000000 | 750 | 0 | 0 | |
| OFFICE | 2016-12-29 | 10,000 | 1,761 | SL | 40.000000000000 | 250 | 0 | 0 | |
| LAND - 27290 N HWY 550 | 2016-12-29 | 805,000 | L | 0 % | 0 | 0 | 0 | ||
| FENCING | 2017-07-01 | 38,806 | 12,612 | SL | 20.000000000000 | 1,940 | 0 | 0 | |
| IRRIGATION PUMP | 2017-05-01 | 12,477 | 12,477 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SOLAR | 2017-11-01 | 68,642 | 21,687 | SL | 20.000000000000 | 3,432 | 0 | 0 | |
| MOBILE HOME REMODEL | 2017-12-31 | 7,000 | 2,100 | SL | 20.000000000000 | 350 | 0 | 0 | |
| TRAILER/OFFICE IMPROVEMENTS | 2018-12-01 | 86,643 | 22,022 | SL | 20.000000000000 | 4,332 | 0 | 0 | |
| IRRIGATION SYSTEM | 2018-02-01 | 50,318 | 19,848 | SL | 15.000000000000 | 3,355 | 0 | 0 | |
| IRRIGATION | 2019-04-23 | 2,701 | 840 | SL | 15.000000000000 | 180 | 0 | 0 | |
| FLAGSTONE PATIO | 2019-08-31 | 4,442 | 962 | SL | 20.000000000000 | 222 | 0 | 0 | |
| TRAILER REMODEL | 2019-04-23 | 2,412 | 563 | SL | 20.000000000000 | 121 | 0 | 0 | |
| 2008 TOYOA TUNDRA | 2021-01-05 | 15,830 | 9,498 | SL | 5.000000000000 | 3,166 | 0 | 0 | |
| TRAILER IMPROVEMENTS | 2021-02-23 | 6,890 | 976 | SL | 20.000000000000 | 345 | 0 | 0 | |
| CABIN IMPROVEMENTS | 2021-04-21 | 3,396 | 453 | SL | 20.000000000000 | 170 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 26,472 | 26,472 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCKS | 100,590 | 100,590 |
| EXCHANGE TRADED & CLOSE ENDED FUNDS | 286,695 | 286,695 |
| EQUITY TRUST | 98,563 | 98,563 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MOBILE HOME | 8,500 | 3,413 | 5,087 | |
| CABIN | 118,500 | 23,827 | 94,673 | |
| SHED | 73,000 | 14,678 | 58,322 | |
| BARN | 30,000 | 6,032 | 23,968 | |
| OFFICE | 10,000 | 2,011 | 7,989 | |
| LAND - 27290 N HWY 550 | 805,000 | 0 | 805,000 | 1,212,110 |
| FENCING | 38,806 | 14,552 | 24,254 | |
| IRRIGATION PUMP | 12,477 | 12,477 | 0 | |
| SOLAR | 68,642 | 25,119 | 43,523 | |
| MOBILE HOME REMODEL | 7,000 | 2,450 | 4,550 | |
| TRAILER/OFFICE IMPROVEMENTS | 86,643 | 26,354 | 60,289 | |
| IRRIGATION SYSTEM | 50,318 | 23,203 | 27,115 | |
| IRRIGATION | 2,701 | 1,020 | 1,681 | |
| FLAGSTONE PATIO | 4,442 | 1,184 | 3,258 | |
| TRAILER REMODEL | 2,412 | 684 | 1,728 | |
| 2008 TOYOA TUNDRA | 15,830 | 12,664 | 3,166 | |
| TRAILER IMPROVEMENTS | 6,890 | 1,321 | 5,569 | |
| CABIN IMPROVEMENTS | 3,396 | 623 | 2,773 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FUEL | 2,485 | 0 | 0 | 2,485 |
| PAYROLL SERVICE FEES | 2,651 | 398 | 398 | 1,856 |
| INSURANCE | 495 | 0 | 0 | 495 |
| PROPERTY MAINTENANCE | 10,888 | 0 | 0 | 10,888 |
| SMALL TOOLS AND SUPPLIES | 3,197 | 0 | 0 | 3,197 |
| UTILITIES | 726 | 0 | 0 | 726 |
| BANK FEES | 791 | 791 | 0 | 0 |
| FEED & SEED | 2,384 | 0 | 0 | 2,384 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 26,985 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT SERVICES | 10,120 | 0 | 0 | 10,120 |
| INVESTMENT ADVISORY FEES | 175 | 175 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 25,094 | 3,643 | 3,785 | 17,665 |
| OTHER TAXES | 261 | 18 | 18 | 83 |