| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RSM US LLP | 9,065 | 0 | 0 | 9,065 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| JOHN DEERE GATOR | 2023-01-23 | 28,676 | 10,037 | 200DB | 5.000000000000 | 7,456 | 0 | 0 | |
| SECURITY SYSTEM | 2023-03-19 | 2,193 | 45 | SL | 39.000000000000 | 56 | 0 | 0 | |
| EQUIPMENT (MOWER, BACKHOE, TRACTOR, ETC) | 2023-07-13 | 7,000 | 1,050 | 200DB | 5.000000000000 | 2,380 | 0 | 0 | |
| MAINTENANCE VEHICLE | 2023-04-01 | 41,516 | 10,379 | 200DB | 5.000000000000 | 12,455 | 0 | 0 | |
| LAND | 2022-10-20 | 274,986 | L | 0 | 0 | 0 | |||
| LAND (JOHNSTAD) | 2023-02-06 | 276,064 | L | 0 | 0 | 0 | |||
| LAND (JOHNSTAD) | 2023-07-13 | 389,070 | L | 0 | 0 | 0 | |||
| LAND (KING) | 2023-11-22 | 68,798 | L | 0 | 0 | 0 | |||
| LAND (WALLIS) | 2023-12-01 | 155,907 | L | 0 | 0 | 0 | |||
| UTILITY SHED | 2023-05-08 | 26,591 | 1,662 | 150DB | 15.000000000000 | 2,494 | 0 | 0 | |
| BRIDGE REPLACEMENT & SAFETY FENCE | 2023-12-01 | 33,901 | 424 | 150DB | 15.000000000000 | 3,349 | 0 | 0 | |
| JOHN DEERE 3046R COMPACT UTILITIY TRACTOR | 2023-11-01 | 47,812 | 2,391 | 200DB | 5.000000000000 | 18,169 | 0 | 0 | |
| JOHN DEERE RC2060 ROTARY CUTTER | 2023-11-01 | 2,468 | 123 | 200DB | 5.000000000000 | 938 | 0 | 0 | |
| JOHN DEERE 60" HEAVY-DUTY ROARY BROOM | 2023-11-01 | 5,956 | 298 | 200DB | 5.000000000000 | 2,263 | 0 | 0 | |
| LAND (JOHNSTAD) - .79 ACRES | 2023-02-06 | 15,348 | L | 0 | 0 | 0 | |||
| WOODCHIPPER | 2024-05-02 | 6,902 | 200DB | 5.000000000000 | 1,380 | 0 | 0 | ||
| FENCING | 2024-05-09 | 2,282 | 150DB | 15.000000000000 | 114 | 0 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF MINERAL LOT 507 | PURCHASED | 45,000 | COST | 10,761 | 18,891 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| JOHN DEERE GATOR | 28,676 | 17,493 | 11,183 | 11,183 |
| SECURITY SYSTEM | 2,193 | 101 | 2,092 | 2,092 |
| EQUIPMENT (MOWER, BACKHOE, TRACTOR, ETC) | 7,000 | 3,430 | 3,570 | 3,570 |
| MAINTENANCE VEHICLE | 41,516 | 22,834 | 18,682 | 18,682 |
| LAND | 274,986 | 0 | 274,986 | 274,986 |
| LAND (JOHNSTAD) | 276,064 | 0 | 276,064 | 276,064 |
| LAND (JOHNSTAD) | 389,070 | 0 | 389,070 | 389,070 |
| LAND (KING) | 68,798 | 0 | 68,798 | 68,798 |
| LAND (WALLIS) | 155,907 | 0 | 155,907 | 155,907 |
| UTILITY SHED | 26,591 | 4,156 | 22,435 | 22,435 |
| BRIDGE REPLACEMENT & SAFETY FENCE | 33,901 | 3,773 | 30,128 | 30,128 |
| JOHN DEERE 3046R COMPACT UTILITIY TRACTOR | 47,812 | 20,560 | 27,252 | 27,252 |
| JOHN DEERE RC2060 ROTARY CUTTER | 2,468 | 1,061 | 1,407 | 1,407 |
| JOHN DEERE 60" HEAVY-DUTY ROARY BROOM | 5,956 | 2,561 | 3,395 | 3,395 |
| WOODCHIPPER | 6,902 | 1,380 | 5,522 | 5,522 |
| FENCING | 2,282 | 114 | 2,168 | 2,168 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FUERSTE, CAREW, JUERGENS & SUDMEIER PC | 6,353 | 0 | 0 | 6,353 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 452 | 0 | 0 | 452 |
| PROPERTY MAINTENANCE | 113,169 | 0 | 0 | 113,169 |
| MARKETING | 6,984 | 0 | 0 | 6,984 |
| SECURITY | 449 | 0 | 0 | 449 |
| NONQUALIFIED EXPENSE | 26,519 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 5 | 0 | 0 | 0 |
| REAL ESTATE TAX | 2,272 | 0 | 0 | 2,272 |