| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 50% DERBY FARM | 751 | 751 | 751 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| 33% ORIGINAL SOIL FERTILITY | 2002-05-01 | 28,956 | 16,892 | 20.0000 | 1,448 | 1,448 | 1,448 | 18,340 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 33% ORIGINAL 196 ACRES | 2002-05-01 | 10,670 | |||||||
| 33% ORIGINAL 18' BIN | 2002-05-01 | 334 | 334 | 150DB | 7.0000 | ||||
| 33% ORIGINAL 20' BIN | 2002-05-01 | 1,334 | 1,334 | 150DB | 7.0000 | ||||
| 33% ORIGINAL TILING | 2002-05-01 | 2,334 | 1,852 | 150DB | 15.0000 | 138 | 138 | 138 | |
| 33% ORIGINAL FENCES | 2002-05-01 | 2,116 | 2,116 | 150DB | 7.0000 | ||||
| 1/6 196 ACRES LAND | 2012-12-03 | 78,781 | |||||||
| 1/6 18' TILING BIN | 2012-12-03 | 551 | 118 | S/L | 7.0000 | 78 | 78 | 78 | |
| 1/6 20' BIN | 2012-12-03 | 2,478 | 531 | S/L | 7.0000 | 354 | 354 | 354 | |
| 1/6 TILING | 2012-12-03 | 4,268 | 427 | S/L | 15.0000 | 284 | 284 | 284 | |
| 1/6 FENCING | 2012-12-03 | 3,855 | 826 | S/L | 7.0000 | 550 | 550 | 550 | |
| TILING | 2014-12-15 | 1,015 | 150DB | 15.0000 | 13 | 13 | 13 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 94,975 | 60,443 | 34,532 | 123,983 |
| LAND | 89,451 | 89,451 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FMV IN EXCESS OF BASIS | 252,491 | 252,491 | 252,491 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 50% DERBY FARM | ||||
| LABOR | 117 | 117 | 117 | |
| PROFESSIONAL FEES | 200 | 200 | 200 | |
| REPAIRS | 435 | 435 | 435 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PATRONAGE DIVIDENDS | 552 | 552 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NOTE PAYABLE - FARM CREDIT | 54,970 | 49,737 |
| FUND BALANCE | 360,101 | 360,101 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 50% DERBY FARM | 1,646 |