| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,828 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| KIOTI DK90 | 2016-01-01 | 25,000 | 25,000 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| STOCK TRAILER | 2016-01-01 | 500 | 500 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| ROUND BALER | 2016-01-01 | 2,500 | 2,500 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| BASKET RAKE | 2016-01-01 | 5,000 | 5,000 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| BALE FEEDER | 2016-01-01 | 3,500 | 3,500 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| RIPPER | 2016-03-06 | 1,000 | 1,000 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| WATERTANK & 14 FT WATER LINE | 2016-12-01 | 17,550 | 17,550 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| NEWER PIVOT SYSTEM | 2016-01-01 | 142,000 | 142,000 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| OLDER PIVOT SYSTEM | 2016-01-01 | 20,000 | 20,000 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| IRRIGATION PIPE | 2016-01-12 | 23,100 | 23,100 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| CATTLE TRAILER | 2017-04-04 | 3,125 | 1,563 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| PERMANENT FENCING | 2017-03-03 | 5,823 | 2,912 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| 2 USED PIVOTS | 2018-03-26 | 5,500 | 200DB | 5.000000000000 | 0 | 0 | 0 | ||
| CONTINUOUS FENCE PANELS | 2018-03-26 | 7,277 | 200DB | 7.000000000000 | 0 | 0 | 260 | ||
| WATER TANK | 2018-09-05 | 2,575 | 200DB | 5.000000000000 | 0 | 0 | 0 | ||
| PROPANE TANK FOR MAIN HOUSE | 2019-08-01 | 1,250 | NC | 0 % | 0 | 0 | 0 | ||
| ELECTRIC HOOKUPS IRRIGATION PROJECTS | 2019-08-01 | 5,618 | 4,865 | 200DB | 7.000000000000 | 501 | 0 | 501 | |
| ELECTRIC HOOKUPS FOR NEW HOUSE | 2019-08-01 | 2,809 | NC | 0 % | 0 | 0 | 0 | ||
| HORSESHOE SPRING IMPROVEMENTS | 2019-08-01 | 3,105 | 1,363 | 150DB | 15.000000000000 | 183 | 0 | 183 | |
| NEW BOILER FOR MAIN HOUSE | 2019-05-03 | 11,144 | NC | 0 % | 0 | 0 | 0 | ||
| WIRE FOR PIVOTS | 2019-04-09 | 6,750 | 5,846 | 200DB | 7.000000000000 | 602 | 0 | 602 | |
| POLARIS RANGER | 2019-08-01 | 1,500 | 1,299 | 200DB | 7.000000000000 | 134 | 0 | 134 | |
| HELP HOUSE | 2019-12-31 | 26,000 | NC | 0 % | 0 | 0 | 0 | ||
| 30 SHARES NORTH POUDRE WATER | 2016-01-01 | 2,000,000 | NC | 0 % | 0 | 0 | 0 | ||
| HOUSE REPAIR | 2020-05-09 | 4,870 | NC | 0 % | 0 | 0 | 0 | ||
| ROOF | 2020-07-05 | 24,881 | NC | 0 % | 0 | 0 | 0 | ||
| FURNACE | 2020-08-10 | 19,300 | NC | 0 % | 0 | 0 | 0 | ||
| PLUMBING REPAIRS | 2020-07-20 | 4,680 | NC | 0 % | 0 | 0 | 0 | ||
| ROOF REPAIRS ON RO HOUSE | 2020-07-26 | 3,200 | NC | 0 % | 0 | 0 | 0 | ||
| HOUSE REPAIRS-JIM | 2020-05-20 | 2,225 | NC | 0 % | 0 | 0 | 0 | ||
| CAMPBELL MOUNTAIN PUMPED LINE | 2021-06-15 | 14,625 | 4,496 | 150DB | 15.000000000000 | 1,013 | 0 | 1,013 | |
| FENCING-2021 HPP | 2021-10-04 | 859 | 264 | 150DB | 15.000000000000 | 59 | 0 | 59 | |
| IRRIGATION SYSTEM | 2021-04-07 | 16,740 | 5,147 | 150DB | 15.000000000000 | 1,159 | 0 | 1,159 | |
| SPRING HILL HOUSE IMPROVEMENTS | 2021-01-18 | 7,800 | 783 | SL | 39.000000000000 | 200 | 0 | 200 | |
| GUEST HOUSE REPAIR | 2021-03-17 | 4,220 | 406 | SL | 39.000000000000 | 108 | 0 | 108 | |
| RANCH HOUSE REPAIRS | 2021-08-12 | 5,000 | 438 | SL | 39.000000000000 | 128 | 0 | 128 | |
| 2' PIPE FOR LIVESTOCK WATER | 2021-08-31 | 3,115 | 2,142 | 200DB | 7.000000000000 | 278 | 0 | 278 | |
| PASTURE HOUSE REPAIRS 2021 | 2021-06-28 | 6,061 | NC | 0 % | 0 | 0 | 0 | ||
| DALE PASTURE HOUSE REPAIRS 2022 | 2022-01-01 | 9,430 | NC | 15.000000000000 | 0 | 0 | 0 | ||
| TANKS ON LIVERSTOCK WATER SYSTEM | 2022-06-02 | 20,250 | 150DB | 15.000000000000 | 0 | 0 | 1,350 | ||
| SECURITY GATES | 2022-07-12 | 3,108 | 150DB | 15.000000000000 | 0 | 0 | 207 | ||
| EQIP PROJECT | 2022-01-01 | 44,620 | 150DB | 20.000000000000 | 0 | 0 | 2,231 | ||
| SPRING HILL IRRIGATION FROM RANCH PRESERVATION TRUST | 2023-07-07 | 33,544 | 972 | 150DB | 15.000000000000 | 574 | 0 | 574 | |
| HOMSTEAD HOUSE REPAIRS | 2023-10-02 | 1,305 | NC | 0 % | 0 | 0 | 0 | ||
| IRRIGATION SYSTEM 2023 | 2023-07-05 | 17,921 | 520 | 150DB | 15.000000000000 | 306 | 0 | 306 | |
| SPRING HILL BARN IMPROVEMENTS | 2023-06-12 | 3,250 | 94 | 150DB | 15.000000000000 | 56 | 0 | 56 | |
| 2023 CATTLE, RAISED (18) | 2023-12-31 | 45,000 | 45,000 | NC | 0 % | 0 | 0 | 0 | |
| IRRIGATION ELECTRICAL WORK | 2024-09-18 | 7,356 | 74 | SL | 15.000000000000 | 196 | 0 | 196 | |
| SPRING HILL SHOP IMPROVEMENTS | 2024-10-03 | 22,379 | 75 | SL | 15.000000000000 | 597 | 0 | 597 | |
| HOMESTEAD HOUSE SHIPPING CONTAINER | 2024-12-31 | 3,250 | 11 | SL | 15.000000000000 | 87 | 0 | 87 | |
| IRRIGATION | 2025-06-30 | 10,550 | SL | 15.000000000000 | 440 | 0 | 440 | ||
| SPRING HILL LEASEHOLD IMPROVEMENTS | 2025-12-31 | 106,542 | SL | 15.000000000000 | 887 | 0 | 887 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 26,000 | 0 | 26,000 | 26,000 |
| EQUIPMENT | 337,570 | 0 | 337,570 | 337,570 |
| LEASEHOLD IMPROVEMENTS | 274,939 | 0 | 274,939 | 274,939 |
| WATER SHARES | 2,000,000 | 0 | 2,000,000 | 2,000,000 |
| RESTORATION/BUILDING IMPROVEMENTS | 59,156 | 0 | 59,156 | 59,156 |
| 2020 RAISED CATTLE (18) | 45,000 | 0 | 45,000 | 45,000 |
| LAND IMPROVEMENTS | 10,550 | 0 | 10,550 | 10,550 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM PRESERVATION TRUST | 204,549 | 0 | 0 |
| Description | Amount |
|---|---|
| TRANSFER OF HOUSE IMPROVEMENTS TO THE PRESERVATION TRUST, OWNER OF THE HOUSE | 15,413 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REPAIRS AND MAINTENANCE | 10,028 | 0 | 0 | 10,028 |
| OFFICE EXPENSE | 280 | 0 | 0 | 280 |
| DUES AND SUBSCRIPTIONS | 25 | 0 | 0 | 25 |
| LICENSES AND PERMITS | 6,132 | 0 | 0 | 6,132 |
| FREIGHT AND TRUCKING | 313 | 0 | 0 | 313 |
| S.T.A.R. PROGRAM SOIL RATING | 1,790 | 0 | 0 | 1,790 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 2 | 0 | 0 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| SALE OF CATTLE | 24,975 | 24,975 | |
| SALE OF HAY | 3,950 | 3,950 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 10,906 | 0 | 0 | 0 |
| PROPERTY TAXES | 75 | 0 | 0 | 0 |
| EXCISE TAXES | 5,593 | 0 | 0 | 0 |