| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 50% DERBY FARM | 770 | 770 | 770 |
| 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 | 18,340 | 20.0000 | 1,447 | 1,447 | 1,447 | 19,787 |
| 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 | 1,990 | 150DB | 15.0000 | 137 | 137 | 137 | |
| 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 | 196 | S/L | 7.0000 | 79 | 79 | 79 | |
| 1/6 20' BIN | 2012-12-03 | 2,478 | 885 | S/L | 7.0000 | 354 | 354 | 354 | |
| 1/6 TILING | 2012-12-03 | 4,268 | 711 | S/L | 15.0000 | 285 | 285 | 285 | |
| 1/6 FENCING | 2012-12-03 | 3,855 | 1,376 | S/L | 7.0000 | 551 | 551 | 551 | |
| TILING | 2014-12-15 | 1,015 | 13 | 150DB | 15.0000 | 100 | 100 | 100 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 94,975 | 77,983 | 16,992 | 94,975 |
| LAND | 89,451 | 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 |
|---|---|---|---|
| PATRONAGE DIVIDENDS | 442 | 442 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NOTE PAYABLE - FARM CREDIT | 49,737 | |
| FUND BALANCE | 360,101 | 360,101 |