| 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 | 329,773 | 0000000015.000000000000 | 181,442 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Ranch Residence 2800 sq ft | 600,000 | 58,110 | 541,890 | 541,890 |
| Workers House 1 800 sq ft | 200,000 | 19,370 | 180,630 | 180,630 |
| Workers House Eastside 500 sq ft | 125,000 | 12,106 | 180,630 | 180,630 |
| Old Historic Barn 4500 sq ft | 225,000 | 17,075 | 207,925 | 207,925 |
| New Metal Shop 8000 sq ft | 800,000 | 60,712 | 739,288 | 739,288 |
| Horse Barn 2700 sq ft | 270,000 | 20,491 | 249,509 | 249,509 |
| Eastside Hay Barn 6900 Sw ft | 345,000 | 26,182 | 318,818 | 318,818 |
| Equipment | 379,116 | 63,199 | 315,917 | 315,917 |
| House Well 1 | 60,000 | 10,002 | 49,998 | 49,998 |
| Agriculture Well West | 250,000 | 41,675 | 208,325 | 208,325 |
| Agriculture Well East | 250,000 | 41,675 | 208,325 | 208,325 |
| North Westside Well 2 | 60,000 | 10,002 | 49,998 | 49,998 |
| Barn Well Eastside | 60,000 | 10,002 | 49,998 | 49,998 |
| Cattlewell | 60,000 | 10,002 | 49,998 | 49,998 |
| Fencing 8 miles | 105,600 | 24,341 | 81,259 | 81,259 |
| Cattle Horse Railing and Equipment | 85,272 | 19,656 | 65,616 | 65,616 |
| Land Improvements Roads | 264,000 | 60,852 | 203,148 | 203,148 |
| Land Improvements 10 Culverts | 25,000 | 5,763 | 19,237 | 19,237 |
| Land | 1,336,012 | 1,336,012 | 1,336,012 |
| Item No. | 1 |
|---|---|
| Lender's Name | Trent McQuen |
| Lender's Title | |
| Original Amount of Loan | |
| Balance Due | 868214 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Amount |
|---|---|
| Prior period adjustment | 69,678 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 74 | |||
| Administrative expenses | 16,575 | |||
| Repair and Maintenance | 75,876 | 78,876 | ||
| Supplies | 16,933 | 16,933 | ||
| Utilities | 31,103 | 31,103 | ||
| Cattle Purchase | 45,750 | 45,750 | 45,750 | 45,750 |
| House one | 10,240 | |||
| Pivot 1 | 26,927 | |||
| Ranch Hands | 5,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Income from Hay Sale and Cow Rent | 50,422 | 50,422 |
| Description | Amount |
|---|---|
| Land Easement received in 2024 | 1,199,955 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Taxes | 7,758 |