| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 5,460 | 2,730 | 0 | 2,730 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| TRUCK | 2002-08-25 | 9,932 | 9,932 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FORD F450 | 2002-11-01 | 24,334 | 24,334 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TRAILER | 2003-01-13 | 6,800 | 6,800 | SL | 5.000000000000 | 0 | 0 | 0 | |
| IMPLEMENTS | 2003-02-09 | 7,595 | 7,595 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2003-03-03 | 1,160 | 1,160 | SL | 5.000000000000 | 0 | 0 | 0 | |
| ROTARY BRUSH MOWER | 2004-08-20 | 975 | 975 | SL | 5.000000000000 | 0 | 0 | 0 | |
| ROCK DISK | 2004-10-21 | 11,541 | 11,541 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 12' DRILL | 2004-10-31 | 13,776 | 13,776 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 8' DRAG | 2004-10-31 | 675 | 675 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HEATER TANKS | 2004-11-23 | 1,617 | 1,617 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PIVOT-IRRIGATES | 2005-05-06 | 9,577 | 9,577 | SL | 15.000000000000 | 0 | 0 | 0 | |
| TRACTOR | 2005-05-15 | 18,500 | 18,500 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 6220 TRACTOR (USED) | 2006-11-03 | 41,750 | 41,750 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 7 FT BOX SCRAPPER | 2006-11-04 | 2,100 | 2,100 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 16 FT COWBOY CORRIGATOR | 2007-04-13 | 4,650 | 4,650 | SL | 5.000000000000 | 0 | 0 | 0 | |
| JOHN DEERE FORK ATTACHMENT | 2007-05-01 | 1,018 | 1,018 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FLOW - 3 BOTTOM | 2008-04-15 | 6,974 | 6,974 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 13 FT DRILL | 2008-05-16 | 7,000 | 7,000 | SL | 7.000000000000 | 0 | 0 | 0 | |
| IRRIGATION - 20 ACRES | 2007-07-13 | 7,268 | 7,268 | SL | 15.000000000000 | 0 | 0 | 0 | |
| IRRIGATION RETRO PIVOT | 2008-09-30 | 4,073 | 4,073 | SL | 15.000000000000 | 0 | 0 | 0 | |
| BRUSH MOWER | 2009-05-12 | 3,149 | 3,149 | SL | 5.000000000000 | 0 | 0 | 0 | |
| IRRIGATION LINE | 2010-06-01 | 6,916 | 6,493 | SL | 15.000000000000 | 423 | 0 | 423 | |
| FARM IMPLEMENTS | 2001-06-06 | 5,500 | 5,500 | SL | 5.000000000000 | 0 | 0 | 0 | |
| NEW PIVOT 1 OF 2 | 2011-08-22 | 44,100 | 37,730 | SL | 15.000000000000 | 2,940 | 0 | 2,940 | |
| 3 CYLINDER DIESEL PIVOT ENGI 1 OF 2 | 2012-12-18 | 5,297 | 5,297 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WEED MOWER 1 OF 2 | 2012-11-17 | 1,403 | 1,403 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PIVOT #2 & INSTALL 'N 1 OF 2 | 2013-11-19 | 59,271 | 41,817 | SL | 15.000000000000 | 3,951 | 0 | 3,951 | |
| IRRIGATION SYSTEM 2 OF 2 | 2005-12-31 | 22,215 | 22,215 | SL | 15.000000000000 | 0 | 0 | 0 | |
| IRRIGATOR - PIPE & FITTINGS | 2014-10-05 | 1,011 | 655 | SL | 15.000000000000 | 67 | 0 | 67 | |
| IRRIGATOR - WATERLINE/SPRINKLERS | 2015-06-24 | 10,853 | 6,514 | SL | 15.000000000000 | 724 | 0 | 724 | |
| EXCAVATION | 2015-06-06 | 6,058 | 3,669 | SL | 15.000000000000 | 404 | 0 | 404 | |
| 2016 TRACTOR 6125M | 2016-05-02 | 47,900 | 43,226 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 6X12 TRAILER | 2016-04-25 | 1,781 | 1,607 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| PIPE & FITTING | 2016-05-19 | 1,290 | 836 | 200DB | 15.000000000000 | 61 | 0 | 86 | |
| PIPE & FITTINGS FOR THE L | 2017-06-14 | 16,130 | 12,975 | 200DB | 15.000000000000 | 421 | 0 | 1,075 | |
| SICKLE CUTTER | 2008-10-01 | 3,800 | 3,800 | SL | 5.000000000000 | 0 | 0 | 0 | |
| OLD PIVOT REPAIR 1 OF 2 | 2012-05-18 | 3,813 | 3,070 | SL | 15.000000000000 | 254 | 0 | 254 | |
| PIVOT IRRIGATOR 1 OF 2 | 2011-08-24 | 12,731 | 10,894 | SL | 15.000000000000 | 849 | 0 | 849 | |
| WEED MOWER 2 OF 2 | 2012-11-17 | 1,403 | 1,403 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAND | 2002-06-04 | 554,312 | L | 0 | 0 | 0 | |||
| HELLYER LAND | 2004-05-12 | 800,364 | L | 0 | 0 | 0 | |||
| FENCE | 2004-11-22 | 12,731 | 12,731 | SL | 10.000000000000 | 0 | 0 | 0 | |
| BRIDGE | 2005-01-15 | 9,682 | 4,840 | SL | 39.000000000000 | 248 | 0 | 248 | |
| TREES | 2007-02-10 | 2,106 | 2,106 | SL | 15.000000000000 | 0 | 0 | 0 | |
| TREES | 2007-02-10 | 371 | 371 | SL | 15.000000000000 | 0 | 0 | 0 | |
| ROAD COST (REPAIR) | 2006-07-15 | 13,280 | 13,280 | SL | 15.000000000000 | 0 | 0 | 0 | |
| 575 FT. FENCE | 2007-03-12 | 1,061 | 1,061 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FENCE | 2007-10-08 | 12,594 | 12,594 | SL | 10.000000000000 | 0 | 0 | 0 | |
| BRIDGE REPAIR | 2008-05-11 | 17,928 | 17,928 | SL | 15.000000000000 | 0 | 0 | 0 | |
| ROAD REPAIR | 2010-07-02 | 8,713 | 8,132 | SL | 15.000000000000 | 581 | 0 | 581 | |
| BRIDGE REPAIR ( UPPER RANCH) | 2012-05-18 | 3,640 | 2,934 | SL | 15.000000000000 | 243 | 0 | 243 | |
| BRIDGE REPAIR | 2012-11-04 | 15,525 | 12,075 | SL | 15.000000000000 | 1,035 | 0 | 1,035 | |
| DAM | 2004-06-07 | 7,023 | 3,608 | SL | 39.000000000000 | 180 | 0 | 180 | |
| ROCKS FOR BANK STABILIZ'N | 2009-05-20 | 28,050 | 28,050 | SL | 15.000000000000 | 0 | 0 | 0 | |
| 2015 TOYOTA TUNDRA | 2015-05-29 | 36,219 | 36,219 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 6 WHEELER | 2015-02-24 | 1,766 | 1,766 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TOYOTA SHELL & RACK | 2015-05-29 | 3,525 | 3,525 | SL | 5.000000000000 | 0 | 0 | 0 | |
| NEW HEAD WALL - NORTH END OF BRIDGE | 2015-04-27 | 18,927 | 17,351 | SL | 10.000000000000 | 1,576 | 0 | 1,576 | |
| PIPE - RESERVOIR | 2005-04-11 | 19,265 | 19,265 | SL | 15.000000000000 | 0 | 0 | 0 | |
| IRRIGATION SYSTEM 1 OF 2 | 2005-12-31 | 22,215 | 22,215 | SL | 15.000000000000 | 0 | 0 | 0 | |
| NEW PIVOT 1 OF 2 | 2011-08-28 | 44,100 | 37,730 | SL | 15.000000000000 | 2,940 | 0 | 2,940 | |
| OLD PIVOT REPAIR 1 OF 2 | 2012-05-18 | 3,813 | 3,070 | SL | 15.000000000000 | 254 | 0 | 254 | |
| PIVOT IRRIGATOR 1 OF 2 | 2011-08-24 | 12,731 | 10,894 | SL | 15.000000000000 | 849 | 0 | 849 | |
| 3 CYLINDER DIESEL PIVOT ENGINE | 2012-12-18 | 5,297 | 5,297 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PIVOT #2 & INSTALL 'N 1 OF 2 | 2013-11-19 | 59,271 | 41,817 | SL | 15.000000000000 | 3,951 | 0 | 3,951 | |
| BACKHOE | 2019-08-29 | 940 | 304 | SL | 15.000000000000 | 63 | 0 | 63 | |
| PIVOT | 2019-08-28 | 8,398 | 2,707 | SL | 15.000000000000 | 560 | 0 | 560 | |
| WATER CONTROL HEAD | 2022-05-18 | 39,750 | 5,521 | SL | 15.000000000000 | 2,650 | 0 | 2,650 | |
| GRAVEL FOR IRRIGATION SYSTEM | 2022-04-26 | 5,200 | 752 | SL | 15.000000000000 | 347 | 0 | 347 | |
| MOWER | 2021-07-07 | 8,072 | 3,459 | SL | 7.000000000000 | 1,153 | 0 | 1,153 | |
| ROOF | 2023-11-29 | 12,140 | 182 | SL | 39.000000000000 | 311 | 0 | 311 | |
| MOWER | 2025-02-28 | 4,400 | SL | 7.000000000000 | 210 | 0 | 210 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TRUCK | 9,932 | 9,932 | 0 | |
| FORD F450 | 24,334 | 24,334 | 0 | |
| TRAILER | 6,800 | 6,800 | 0 | |
| IMPLEMENTS | 7,595 | 7,595 | 0 | |
| EQUIPMENT | 1,160 | 1,160 | 0 | |
| ROTARY BRUSH MOWER | 975 | 975 | 0 | |
| ROCK DISK | 11,541 | 11,541 | 0 | |
| 12' DRILL | 13,776 | 13,776 | 0 | |
| 8' DRAG | 675 | 675 | 0 | |
| HEATER TANKS | 1,617 | 1,617 | 0 | |
| PIVOT-IRRIGATES | 9,577 | 9,577 | 0 | |
| TRACTOR | 18,500 | 18,500 | 0 | |
| 6220 TRACTOR (USED) | 41,750 | 41,750 | 0 | |
| 7 FT BOX SCRAPPER | 2,100 | 2,100 | 0 | |
| 16 FT COWBOY CORRIGATOR | 4,650 | 4,650 | 0 | |
| JOHN DEERE FORK ATTACHMENT | 1,018 | 1,018 | 0 | |
| FLOW - 3 BOTTOM | 6,974 | 6,974 | 0 | |
| 13 FT DRILL | 7,000 | 7,000 | 0 | |
| IRRIGATION - 20 ACRES | 7,268 | 7,268 | 0 | |
| IRRIGATION RETRO PIVOT | 4,073 | 4,073 | 0 | |
| BRUSH MOWER | 3,149 | 3,149 | 0 | |
| IRRIGATION LINE | 6,916 | 6,916 | 0 | |
| FARM IMPLEMENTS | 5,500 | 5,500 | 0 | |
| NEW PIVOT 1 OF 2 | 44,100 | 40,670 | 3,430 | |
| 3 CYLINDER DIESEL PIVOT ENGI 1 OF 2 | 5,297 | 5,297 | 0 | |
| WEED MOWER 1 OF 2 | 1,403 | 1,403 | 0 | |
| PIVOT #2 & INSTALL 'N 1 OF 2 | 59,271 | 45,768 | 13,503 | |
| IRRIGATION SYSTEM 2 OF 2 | 22,215 | 22,215 | 0 | |
| IRRIGATOR - PIPE & FITTINGS | 1,011 | 722 | 289 | |
| IRRIGATOR - WATERLINE/SPRINKLERS | 10,853 | 7,238 | 3,615 | |
| EXCAVATION | 6,058 | 4,073 | 1,985 | |
| 2016 TRACTOR 6125M | 47,900 | 43,226 | 4,674 | |
| 6X12 TRAILER | 1,781 | 1,607 | 174 | |
| PIPE & FITTING | 1,290 | 897 | 393 | |
| PIPE & FITTINGS FOR THE L | 16,130 | 13,396 | 2,734 | |
| SICKLE CUTTER | 3,800 | 3,800 | 0 | |
| OLD PIVOT REPAIR 1 OF 2 | 3,813 | 3,324 | 489 | |
| PIVOT IRRIGATOR 1 OF 2 | 12,731 | 11,743 | 988 | |
| WEED MOWER 2 OF 2 | 1,403 | 1,403 | 0 | |
| LAND | 554,312 | 0 | 554,312 | |
| HELLYER LAND | 800,364 | 0 | 800,364 | |
| FENCE | 12,731 | 12,731 | 0 | |
| BRIDGE | 9,682 | 5,088 | 4,594 | |
| TREES | 2,106 | 2,106 | 0 | |
| TREES | 371 | 371 | 0 | |
| ROAD COST (REPAIR) | 13,280 | 13,280 | 0 | |
| 575 FT. FENCE | 1,061 | 1,061 | 0 | |
| FENCE | 12,594 | 12,594 | 0 | |
| BRIDGE REPAIR | 17,928 | 17,928 | 0 | |
| ROAD REPAIR | 8,713 | 8,713 | 0 | |
| BRIDGE REPAIR ( UPPER RANCH) | 3,640 | 3,177 | 463 | |
| BRIDGE REPAIR | 15,525 | 13,110 | 2,415 | |
| DAM | 7,023 | 3,788 | 3,235 | |
| ROCKS FOR BANK STABILIZ'N | 28,050 | 28,050 | 0 | |
| 2015 TOYOTA TUNDRA | 36,219 | 36,219 | 0 | |
| 6 WHEELER | 1,766 | 1,766 | 0 | |
| TOYOTA SHELL & RACK | 3,525 | 3,525 | 0 | |
| NEW HEAD WALL - NORTH END OF BRIDGE | 18,927 | 18,927 | 0 | |
| PIPE - RESERVOIR | 19,265 | 19,265 | 0 | |
| IRRIGATION SYSTEM 1 OF 2 | 22,215 | 22,215 | 0 | |
| NEW PIVOT 1 OF 2 | 44,100 | 40,670 | 3,430 | |
| OLD PIVOT REPAIR 1 OF 2 | 3,813 | 3,324 | 489 | |
| PIVOT IRRIGATOR 1 OF 2 | 12,731 | 11,743 | 988 | |
| 3 CYLINDER DIESEL PIVOT ENGINE | 5,297 | 5,297 | 0 | |
| PIVOT #2 & INSTALL 'N 1 OF 2 | 59,271 | 45,768 | 13,503 | |
| BACKHOE | 940 | 367 | 573 | |
| PIVOT | 8,398 | 3,267 | 5,131 | |
| WATER CONTROL HEAD | 39,750 | 8,171 | 31,579 | |
| GRAVEL FOR IRRIGATION SYSTEM | 5,200 | 1,099 | 4,101 | |
| MOWER | 8,072 | 4,612 | 3,460 | |
| ROOF | 12,140 | 493 | 11,647 | |
| MOWER | 4,400 | 210 | 4,190 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICE | 29,000 | 0 | 18,700 | 10,300 |
| REPAIR & MAINTENANCE | 1,387 | 0 | 894 | 493 |
| SEED, FERTILIZER AND CHEMICALS | 1,888 | 0 | 1,217 | 670 |
| WATER | 5,248 | 0 | 3,384 | 1,864 |
| INSURANCE | 2,248 | 0 | 1,450 | 798 |
| ELECTRICITY | 9,818 | 0 | 6,331 | 3,487 |
| FUEL | 9,457 | 0 | 6,098 | 3,359 |
| BANK FEE | 45 | 0 | 29 | 16 |
| OFFICE EXPENSE | 245 | 0 | 158 | 87 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASTURE GRAZING REVENUE | 12,952 | 12,952 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES AND LICENSES | 365 | 0 | 235 | 130 |
| PROPERTY TAX | 7,169 | 0 | 4,623 | 2,546 |
| EXCISE TAX | 86 | 0 | 0 | 0 |