| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EUGENE F FERONTI, JR, CPA | 19,045 | 17,141 | 1,904 |
| Category | Amount |
|---|---|
| NONE |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| COMPUTER PROGRAM | 2000-08-04 | 237 | 237 | 3.0 | 237 | |||
| GUEST TRACKER SFTW | 2001-05-17 | 280 | 280 | 3.0 | 280 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| KRAUSE FARM HOUSE | 1995-04-01 | 25,944 | 11,139 | M39 | 665 | ||||
| KNUTZEN WHT GUEST | 1995-04-01 | 10,361 | 4,455 | M39 | 266 | ||||
| KRAUSE FARM HOUSE | 1996-10-01 | 60,567 | 23,619 | M39 | 1,553 | ||||
| KNUTZEN WHT GUEST | 1996-10-01 | 32,500 | 12,669 | M39 | 833 | ||||
| POLE BARN | 1996-10-01 | 19,820 | 7,726 | M39 | 508 | ||||
| KRAUSE LOG BARN | 1996-10-01 | 30,442 | 11,878 | M39 | 781 | ||||
| KRAUSE LOG CABIN | 1996-10-01 | 26,612 | 10,372 | M39 | 682 | ||||
| STORAGE BUILDING | 2000-06-21 | 32,658 | 9,661 | M39 | 837 | ||||
| C C HANDYMAN | 1992-01-01 | 878 | L | ||||||
| WIRING | 1996-10-25 | 7,478 | 2,920 | M39 | 192 | ||||
| BLDG IMPROVEMENTS | 1998-02-08 | 200 | 69 | M39 | 5 | ||||
| ELECTRICAL IMPROV | 1998-05-15 | 1,290 | 450 | M39 | 33 | ||||
| ROOF-KRAUSE BARN | 1999-04-15 | 6,582 | 2,148 | M39 | 169 | ||||
| ROOF-KRAUSE CABIN | 1999-04-15 | 5,195 | 1,690 | M39 | 133 | ||||
| IMPR-HOGG/ERDMANN | 2001-01-01 | 3,439 | 968 | M39 | 88 | ||||
| IMPR-HOGG/ERDMANN | 2001-06-20 | 1,975 | 540 | M39 | 51 | ||||
| FURN & FIXTURES | 1983-01-01 | 9,218 | L | ||||||
| B&B WATER HEATER | 1995-10-13 | 377 | 377 | M7D | |||||
| HOT WATER HEATER | 1999-09-23 | 315 | 289 | DDB | 7 | ||||
| 6 ROCKING CHAIRS | 2001-04-26 | 534 | 534 | SL | 7 | ||||
| TREATED TABLE | 2001-08-07 | 235 | 235 | SL | 7 | ||||
| TRACTOR | 1993-07-27 | 6,500 | 6,500 | SL | 7 | ||||
| WHIRLPOOL DRYER | 1997-05-01 | 438 | 438 | SL | 7 | ||||
| LOT 11 KRAUSE FARM | 1983-01-01 | 4,622 | L | ||||||
| KRAUSE DRIVEWAY | 1994-01-01 | 2,040 | L | ||||||
| LOT 125 RUBERFELD | 1994-04-01 | 385 | L | ||||||
| FUCH'S PROPERTY | 1999-01-01 | 20,000 | L | ||||||
| LOT 25 RUBERFELD | 2001-01-01 | 2,380 | L | ||||||
| 2ND BREWERY-BLDG | 2001-01-01 | 83,700 | L | ||||||
| 2ND BREWERY-LAND | 2001-01-01 | 27,900 | L | ||||||
| FUCH'S PROPERTY | 1999-01-01 | 57,941 | 19,258 | SL | 39 | 1,486 | |||
| 200 AMP METER LOOP | 1997-07-28 | 1,350 | 506 | SL | 39 | 35 | |||
| RENOVATION-FUCH'S | 1999-06-30 | 7,091 | 2,283 | SL | 39 | 182 | |||
| A/C-FUCH'S PROP | 1999-11-02 | 2,800 | 873 | SL | 39 | 72 | |||
| TOILETS-ARTGALLERY | 2002-02-14 | 138 | 32 | M39 | 4 | ||||
| IMPROV-TEA ROOM | 2002-03-12 | 328 | 71 | M39 | 8 | ||||
| IMPROV-WINE SHOP | 2002-03-12 | 415 | 93 | M39 | 11 | ||||
| DISHWASHER-OLD ROS | 2002-01-25 | 400 | 400 | SL | 7 | ||||
| A/C UNIT-ADM BLDG | 2002-07-03 | 3,205 | 3,205 | SL | 7 | ||||
| IMPROV-ROSENBERG | 2002-08-01 | 1,300 | 276 | M39 | 33 | ||||
| IMPROV-BYBEE HOUSE | 2002-07-19 | 6,706 | 1,447 | M39 | 172 | ||||
| ROOF-KNUTZEN | 2002-05-20 | 4,790 | 1,050 | M39 | 123 | ||||
| IMPROV-BLOCK 8 | 2002-03-07 | 12,851 | 2,850 | M39 | 329 | ||||
| ROOF-BLOCK 8 | 2002-12-12 | 6,980 | 1,454 | M39 | 179 | ||||
| KITCHEN KNOBS | 2003-07-02 | 137 | 98 | M7 | |||||
| COMPUTER DESKS (2) | 2003-08-27 | 65 | 41 | M5 | |||||
| COMPUTER CHAIRS(2) | 2003-08-27 | 63 | 46 | M7 | |||||
| A/C UNIT-HOGG | 2003-05-29 | 6,279 | 4,513 | M7 | |||||
| A/C UNIT-OLD STONE | 2003-05-29 | 4,780 | 3,435 | M7 | |||||
| 2 COMPUTER SYSTEMS | 2003-07-30 | 2,320 | 1,494 | M5 | |||||
| DSL EQUIPMENT | 2003-07-30 | 257 | 167 | M5 | |||||
| A/C UNIT-OLD STONE | 2003-08-11 | 2,074 | 1,490 | M7 | |||||
| HEAT PUMP-KNUTZEN | 2003-08-11 | 2,190 | 1,575 | M7 | |||||
| FAX/COPIER | 2003-08-27 | 50 | 33 | M5 | |||||
| IMPROV-BYBEE FARM | 2003-08-27 | 2,410 | 446 | M39 | 62 | ||||
| A/C UNIT-BYBEE FRM | 2004-06-17 | 8,970 | 7,230 | M7 | |||||
| REFRIGERATOR-GUEST | 2004-05-06 | 118 | 96 | M7 | |||||
| DRYER-GUEST HOUSE | 2004-05-25 | 340 | 272 | M7 | |||||
| PH DIGGER-GUEST | 2004-11-10 | 35 | 27 | M7 | |||||
| A/C UNIT-LOG CABIN | 2004-10-10 | 124 | 100 | M7 | |||||
| A/C UNIT-OLD STONE | 2004-08-19 | 5,250 | 4,232 | M7 | |||||
| IMPROV-BYBEE FARM | 2004-06-30 | 18,420 | 3,196 | M39 | 472 | ||||
| IMPROV-HOGG ATTIC | 2004-03-09 | 864 | 152 | M39 | 22 | ||||
| IMPROV-KNUTZEN HSE | 2004-04-22 | 647 | 116 | M39 | 17 | ||||
| IMPROV-LOG CABIN | 2004-02-16 | 433 | 77 | M39 | 11 | ||||
| FURN-BYBEE FARM | 2004-03-03 | 202 | 162 | M7 | |||||
| BR FIXT-BYBEE FARM | 2004-05-25 | 754 | 607 | M7 | |||||
| FIXT-GUEST HOUSE | 2004-03-03 | 365 | 296 | M7 | |||||
| FIXT-HOGG ATTIC | 2004-03-03 | 350 | 282 | M7 | |||||
| FIXT-KNUTZEN HOUSE | 2004-05-25 | 762 | 613 | M7 | |||||
| B&B BEDDING | 2004-05-25 | 5,477 | 4,415 | M7 | |||||
| B&B FURNITURE | 2004-05-25 | 361 | 290 | M7 | |||||
| FUCHS | 2005-06-15 | 1,650 | 275 | M39 | 42 | ||||
| GAS STATION | 2005-06-15 | 107 | 19 | M39 | 3 | ||||
| KNUTZEN | 2005-06-15 | 33,191 | 5,568 | M39 | 851 | ||||
| HOGG HOUSE | 2005-06-15 | 4,455 | 746 | M39 | 114 | ||||
| LUMBER BARN | 2005-06-15 | 5,000 | 838 | M39 | 128 | ||||
| OFFICE HENKEL | 2005-06-15 | 4,759 | 798 | M39 | 122 | ||||
| CORNER BLDG HENKEL | 2005-06-15 | 4,759 | 798 | M39 | 122 | ||||
| OTHER 2005 | 2005-06-15 | 3,190 | 536 | M39 | 82 | ||||
| IMPROV-ART GALLERY | 2006-05-19 | 19,620 | 2,830 | M39 | 503 | ||||
| IMPROV-BYBEE SQUAR | 2006-09-25 | 67,843 | 9,203 | M39 | 1,739 | ||||
| IMPROV-CELLAR | 2006-09-07 | 4,554 | 619 | M39 | 117 | ||||
| IMPROV-CORNER BLDG | 2006-12-08 | 5,384 | 696 | M39 | 138 | ||||
| BYBEESQ BLK8 DECK | 2006-04-12 | 26,001 | 3,808 | M39 | 667 | ||||
| IMPROV-FUCHS | 2006-11-09 | 15,952 | 2,096 | M39 | 409 | ||||
| IMPROV-HOGG HOUSE | 2006-09-21 | 37,372 | 5,070 | M39 | 958 | ||||
| IMPROV-KNUTZEN GAR | 2006-03-10 | 7,191 | 1,066 | M39 | 184 | ||||
| IMPROV-KNUTZEN HSE | 2006-12-05 | 12,723 | 1,644 | M39 | 326 | ||||
| HSE FRM LA GRANGE | 2006-04-21 | 6,500 | 953 | M39 | 167 | ||||
| IMPROV-OFFICE BLDG | 2006-12-05 | 10,978 | 1,417 | M39 | 281 | ||||
| IMP-STONE BREWERY | 2006-09-15 | 8,306 | 1,127 | M39 | 213 | ||||
| IMPROV-POLE BARN | 2006-01-11 | 150 | 24 | M39 | 4 | ||||
| IMPR-ROSENBERG BLD | 2006-07-06 | 7,630 | 1,070 | M39 | 196 | ||||
| IMPROV-TEA ROOM | 2006-04-12 | 11,358 | 1,662 | M39 | 291 | ||||
| IMPROV-WINE SHOP | 2006-12-08 | 138 | 20 | M39 | 4 | ||||
| 2006 A/C | 2006-01-20 | 4,315 | 3,523 | M7D | 529 | ||||
| HP PRINTER | 2006-03-01 | 150 | 129 | M7 | 13 | ||||
| A/C ART GALLERY | 2006-03-20 | 4,800 | 713 | M39 | 123 | ||||
| A/C CORNER BLDG | 2006-03-20 | 988 | 145 | M39 | 25 | ||||
| A/C KNUTZEN GARAGE | 2006-03-20 | 1,090 | 162 | M39 | 28 | ||||
| A/C TEA ROOM | 2006-06-02 | 7,210 | 1,025 | M39 | 185 | ||||
| DIGITAL CAMERA | 2006-04-26 | 130 | 114 | M7 | 12 | ||||
| A/C BARBER SHOP | 2006-05-25 | 170 | 23 | M39 | 4 | ||||
| PROPANE TANK FUCHS | 2006-07-28 | 365 | 49 | M39 | 9 | ||||
| A/C HOGG ATTIC | 2006-09-22 | 225 | 32 | M39 | 6 | ||||
| IMPROV-BLOCK 8 | 2007-03-12 | 1,600 | 197 | M39 | 41 | ||||
| IMPROV-BYBEE FARM | 2007-10-14 | 2,205 | 240 | M39 | 57 | ||||
| IMPROV-BYBEE KRAUS | 2007-08-04 | 578 | 66 | M39 | 15 | ||||
| IMPROV-BYBEE SQ | 2007-06-15 | 2,134 | 250 | M39 | 55 | ||||
| IMPROV-DECK BLOCK8 | 2007-06-15 | 180 | 23 | M39 | 5 | ||||
| IMPROV-HOGG | 2007-06-07 | 440 | 50 | M39 | 11 | ||||
| IMPROV-KNUTZEN HSE | 2007-08-14 | 1,200 | 136 | M39 | 31 | ||||
| IMPROV-LOG CABIN | 2007-06-23 | 149 | 18 | M39 | 4 | ||||
| BYBEE SIGN | 2007-01-18 | 38 | 31 | M7 | 3 | ||||
| BYBEE SQUARE SIGN | 2007-01-16 | 750 | 612 | M7 | 66 | ||||
| BYBEE FM DISHWSHER | 2007-08-16 | 325 | 249 | M7 | 29 | ||||
| BYBEE FRM-COMP SAV | 2007-10-12 | 171 | 128 | M7 | 15 | ||||
| KNUTZEN-AIR QU SYS | 2007-10-12 | 1,851 | 1,386 | M7 | 162 | ||||
| BYBEE FM SHOWER DR | 2007-10-18 | 454 | 340 | M7 | 40 | ||||
| IMPROV-BYBEE SQ | 2008-04-15 | 399 | 37 | M39 | 10 | ||||
| IMPROV-BLOCK 8 | 2008-04-10 | 1,647 | 156 | M39 | 42 | ||||
| IMPROV-OLD STONE B | 2008-05-27 | 8,680 | 808 | M39 | 223 | ||||
| IMPROV-WINE SHOP | 2008-12-10 | 17,232 | 1,344 | M39 | 442 | ||||
| IMPROV-LOG CABIN | 2008-12-30 | 9,545 | 745 | M39 | 245 | ||||
| IMPROV-BYBEE SQ | 2009-12-10 | 998 | 53 | M39 | 26 | ||||
| IMPROV-WINE SHOP | 2009-05-04 | 798 | 53 | M39 | 20 | ||||
| IMPROV-TEA ROOM | 2010-12-31 | 3,143 | 84 | M39 | 81 | ||||
| IMPROV-STONE CELLR | 2010-12-31 | 1,973 | 53 | M39 | 51 | ||||
| IMPROV-BYBEE SQ | 2010-12-31 | 7,419 | 198 | M39 | 190 | ||||
| INPROV-OLD ST & RO | 2010-12-31 | 3,967 | 106 | M39 | 102 | ||||
| F&F | 2010-12-31 | 402 | 173 | M5 | 92 | ||||
| EQUIP-ROSENBG | 2010-12-31 | 1,575 | 490 | M7 | 310 | ||||
| EQUIP-HOGG | 2010-12-31 | 783 | 244 | M7 | 154 | ||||
| EQUIP-PUMP | 2010-12-31 | 600 | 186 | M7 | 118 | ||||
| EQUIP-3 TON AIR | 2010-12-31 | 3,892 | 1,211 | M7 | 766 | ||||
| 2011-IMPROV BLOCK8 | 2011-12-31 | 1,216 | 1 | M39 | 31 | ||||
| 2011-EQUIP BYBEE S | 2011-12-31 | 756 | 27 | M7 | 208 | ||||
| 2011-IMPROV BYBEE | 2011-12-31 | 8,289 | 9 | M39 | 213 | ||||
| 2011-EQUIP CORNER | 2011-12-31 | 573 | 20 | M7 | 158 | ||||
| 2011-IMPROV CORNER | 2011-12-31 | 3,219 | 3 | M39 | 83 | ||||
| 2011-IMPROV BLOCK8 | 2011-12-31 | 3,600 | 4 | M39 | 92 | ||||
| 2011-DELL COMPUTER | 2011-12-31 | 796 | 40 | M5 | 302 | ||||
| 2011-EQUIP HOGG | 2011-12-31 | 10,076 | 360 | M7 | 2,776 | ||||
| 2011-IMPROV HOGG | 2011-12-31 | 7,446 | 8 | M39 | 191 | ||||
| 2011-IMPROV KNUTZN | 2011-12-31 | 5,816 | 6 | M39 | 149 | ||||
| 2011-IMPROV OFFICE | 2011-12-31 | 3,485 | 4 | M39 | 89 | ||||
| 2011-IMPROV ROSENB | 2011-12-31 | 4,544 | 5 | M39 | 117 | ||||
| 2011-IMPROV WINE S | 2011-12-31 | 4,099 | 4 | M39 | 105 | ||||
| 2012-IMPROV BYBEE | 2012-12-31 | 12,227 | M39 | 13 | |||||
| 2012-IMPROV CITY B | 2012-12-31 | 2,785 | M39 | 3 | |||||
| 2012-IMPROV CORNER | 2012-12-31 | 10,832 | M39 | 12 | |||||
| 2012- A/C CORNER | 2012-12-31 | 5,000 | M7 | 178 | |||||
| 2012-A/C KNUTZEN | 2012-12-31 | 6,775 | M7 | 242 | |||||
| 2012-IMPROV KNUTZN | 2012-12-31 | 120 | M39 | ||||||
| 2012-IMPROV LOG CB | 2012-12-31 | 14,608 | M39 | 16 | |||||
| 2012-F&F SOFTWARE | 2012-12-31 | 189 | M3 | 16 | |||||
| 2012-A/C ROSENBERG | 2012-12-31 | 1,315 | M7 | 47 | |||||
| 2012-IMPROV OFFICE | 2012-12-31 | 157 | M39 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BUILDING RESTORATION SUPPLIES | 9,851 | 9,851 | 9,851 |
| DEPOSITS | 100 | 100 | 100 |
| MINERAL INTERESTS | 154,500 | 154,500 | 154,500 |
| NET INTANGIBLE ASSETS | 245 | 245 | 245 |
| ROUNDING |
| Description | Amount |
|---|---|
| FEDERAL TAX PAYMENTS | 19,364 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 5,485 | 5,485 | ||
| BANK & CREDIT CARD CHARGES | 14,167 | 14,167 | ||
| CONTRACT LABOR | 5,800 | 5,800 | ||
| UTILITIES | 3,270 | 3,270 | ||
| OFFICE EXPENSES | 134 | 134 | ||
| SPECIAL EVENT EXPENSES | 1,139 | 1,139 | ||
| APOTHECARY SHOP EXPENSE | 80 | 80 | ||
| BLOCK 8 | 64,987 | 64,987 | ||
| CITY BUILDING EXPENSE | 380 | 380 | 380 | |
| DOLLAR ROUNDING | ||||
| Rent and Royalty Expense | 28,221 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 760 | 760 | |
| DOLLAR ROUNDING | |||
| Royalty Income | 53,293 | 53,293 | 0 |
| Description | Amount |
|---|---|
| DOLLAR ROUNDING | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 94 | 94 |
| RENTAL DEPOSITS PAYABLE | 6,866 | 9,344 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
ROUND TOP LIBRARY |
182,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL SERV | 2,000 | 1,800 | 200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | ||||
| PROPERTY | 4,519 | 4,519 | ||
| SALES TAXES-APOTHECARY SHOP | ||||
| FOREIGN TAX WITHHHOLDIGN | 408 | 408 |