| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,880 | 1,440 | 1,440 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 1996-08-30 | 1,300,000 | L | 0 | 0 | 0 | |||
| EQUIPMENT | 1996-08-30 | 70,910 | 70,910 | SL | 10.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT FEEDING & WATERING | 1996-12-15 | 7,100 | 7,100 | SL | 10.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 1997-05-30 | 44,766 | 44,766 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FENCING | 1997-06-30 | 10,299 | 10,299 | SL | 10.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS FEEDING & WATERING | 1997-07-31 | 4,984 | 4,980 | SL | 20.000000000000 | 0 | 0 | 0 | |
| FARM HOUSE | 1998-12-01 | 97,180 | 92,726 | SL | 20.000000000000 | 4,454 | 0 | 4,454 | |
| FENCING | 1998-06-30 | 7,852 | 7,852 | SL | 10.000000000000 | 0 | 0 | 0 | |
| HANDLING AREA & CORRAL | 1999-09-02 | 8,902 | 8,158 | SL | 20.000000000000 | 445 | 0 | 445 | |
| HOUSE DECK | 1999-05-01 | 1,710 | 1,605 | SL | 20.000000000000 | 86 | 0 | 86 | |
| REPAVE BARNYARD | 1999-06-01 | 8,887 | 8,887 | SL | 10.000000000000 | 0 | 0 | 0 | |
| BARN FLOORING | 1999-05-01 | 750 | 709 | SL | 20.000000000000 | 41 | 0 | 41 | |
| EQUIPMENT | 1999-12-15 | 5,523 | 5,520 | SL | 10.000000000000 | 0 | 0 | 0 | |
| LAND | 2000-01-12 | 222,006 | L | 0 | 0 | 0 | |||
| FENCING | 2000-03-15 | 21,473 | 21,470 | SL | 10.000000000000 | 0 | 0 | 0 | |
| LOADER | 2000-06-15 | 7,100 | 7,100 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WATER AND FEED PADS | 2000-06-15 | 2,272 | 2,272 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WATER SYSTEM | 2000-06-15 | 16,727 | 16,727 | SL | 10.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2000-08-01 | 27,250 | 27,250 | SL | 10.000000000000 | 0 | 0 | 0 | |
| BULL | 2001-03-19 | 2,100 | 2,100 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FENCE RELOCATION | 2001-02-08 | 4,226 | 4,226 | SL | 10.000000000000 | 0 | 0 | 0 | |
| HEAT DETECTOR | 2001-03-08 | 6,304 | 6,300 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FENCING | 2001-08-13 | 2,895 | 2,895 | SL | 10.000000000000 | 0 | 0 | 0 | |
| DIESEL TANK | 2001-05-29 | 485 | 485 | SL | 10.000000000000 | 0 | 0 | 0 | |
| TEDDER | 2001-06-06 | 3,952 | 3,952 | SL | 10.000000000000 | 0 | 0 | 0 | |
| NEW SIGN | 2003-09-30 | 950 | 950 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CATTLE SCALES | 2004-01-05 | 1,295 | 1,295 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WYE ANGUS BULL ANDERSON IN-LINE HAT | 2005-04-01 | 3,451 | 3,451 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WRAPPER | 2005-04-01 | 14,900 | 14,900 | SL | 10.000000000000 | 0 | 0 | 0 | |
| NEW FENCE | 2005-05-01 | 7,765 | 7,765 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FEED PADS | 2005-11-01 | 2,136 | 2,136 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 1790 TAVERN/TOLL HOUSE | 2005-02-12 | 17,389 | 6,500 | SL | 39.000000000000 | 446 | 0 | 446 | |
| 1790 TAVERN/TOLL HOUSE - ADD'L | 2007-01-01 | 228,478 | 64,400 | SL | 39.000000000000 | 5,818 | 0 | 5,818 | |
| SWEEPSTER BUCKET BROOM | 2006-03-01 | 3,275 | 3,275 | SL | 10.000000000000 | 0 | 0 | 0 | |
| NEW FENCE (ACROSS RT 85) | 2007-01-01 | 27,580 | 27,580 | SL | 10.000000000000 | 0 | 0 | 0 | |
| BULL | 2007-03-01 | 3,000 | 3,000 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FARM HOUSE IMPROVEMENTS | 2007-10-01 | 10,374 | 3,864 | SL | 27.500000000000 | 377 | 0 | 377 | |
| 2005 FORD F-250 PICKUP | 2007-11-01 | 24,346 | 24,346 | SL | 5.000000000000 | 0 | 0 | 0 | |
| ADDITION TO TOLLHOUSE ASSET #55 | 2007-01-01 | 36,195 | 10,208 | SL | 39.000000000000 | 928 | 0 | 928 | |
| WYE ANGUS BULL | 2009-04-01 | 3,553 | 3,106 | SL | 10.000000000000 | 355 | 0 | 355 | |
| DELL INSPIRON LAPTOP1546 & PRINTER V313W | 2010-06-01 | 801 | 801 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HAY FEEDERS | 2010-09-01 | 3,571 | 2,618 | SL | 10.000000000000 | 356 | 0 | 356 | |
| VERMEER MC840 HAY MOWER | 2012-06-01 | 22,350 | 12,479 | SL | 10.000000000000 | 2,235 | 0 | 2,235 | |
| FEATHERLITE MODEL 8117 STOCK TRAILER | 2012-08-01 | 13,469 | 7,296 | SL | 10.000000000000 | 1,347 | 0 | 1,347 | |
| BARN IMPROVEMENTS | 2012-11-01 | 71,590 | 18,497 | SL | 20.000000000000 | 3,580 | 0 | 3,580 | |
| LAND | 2012-12-01 | 538,234 | L | 0 | 0 | 0 | |||
| HAY WAGON | 2013-02-01 | 2,200 | 1,082 | SL | 10.000000000000 | 220 | 0 | 220 | |
| 2007 ISUZU 14' REFRIGERATED VAN | 2013-05-01 | 25,700 | 23,987 | SL | 5.000000000000 | 1,713 | 0 | 1,713 | |
| 2004 TOYOTA TUNDRA 4X4 PICKUP | 2014-07-01 | 3,000 | 2,250 | SL | 5.000000000000 | 750 | 0 | 750 | |
| NEW MOWER | 2014-07-01 | 13,150 | 4,603 | SL | 10.000000000000 | 1,315 | 0 | 1,315 | |
| FACILITY IMPROVEMENTS (REST. BURIAL PLOT) | 2014-10-01 | 35,000 | 4,137 | SL | 27.500000000000 | 1,273 | 0 | 1,273 | |
| N.H. 795 MANURE SPREADER | 2015-03-01 | 6,500 | 1,842 | SL | 10.000000000000 | 650 | 0 | 650 | |
| VERMEER HAY RAKE | 2015-04-01 | 7,150 | 1,966 | SL | 10.000000000000 | 715 | 0 | 715 | |
| NEW BARN BUILDING | 2015-10-01 | 128,543 | 7,691 | SL | 39.000000000000 | 3,571 | 0 | 3,571 | |
| 2016 TYM MODEL T1054 TRACTOR | 2016-02-01 | 44,600 | 8,548 | SL | 10.000000000000 | 4,460 | 0 | 4,460 | |
| VERMEER MODEL 504N ROUND HAY BAILER | 2016-03-01 | 23,875 | 4,378 | SL | 10.000000000000 | 2,386 | 0 | 2,386 | |
| 2017 EX MARK MOWER | 2017-03-01 | 8,999 | 750 | SL | 10.000000000000 | 900 | 0 | 900 | |
| 2017 POLARIS RANGER 500 | 2017-03-01 | 8,599 | 717 | SL | 10.000000000000 | 717 | 0 | 717 | |
| RENTAL HOUSE IMPROVEMENTS | 2017-08-01 | 12,900 | 195 | SL | 27.500000000000 | 469 | 0 | 469 | |
| LANE REPAVING | 2017-12-01 | 27,995 | 233 | SL | 10.000000000000 | 2,800 | 0 | 2,800 | |
| ANDERSON IN-LINE HAY WRAPPER | 2018-03-01 | 18,000 | SL | 10.000000000000 | 1,500 | 0 | 1,500 | ||
| WYE ANGUS BULL #11089 | 2018-04-01 | 2,849 | SL | 10.000000000000 | 214 | 0 | 214 | ||
| FEEDING & CONTAINMENT STRUCTURE | 2018-05-01 | 45,567 | SL | 39.000000000000 | 758 | 0 | 758 | ||
| BOBCAT GRAPPLE BUCKET | 2018-05-01 | 1,048 | SL | 39.000000000000 | 70 | 0 | 70 | ||
| 2019 KAWASAKI MULE 4010 | 2018-10-01 | 9,879 | SL | 10.000000000000 | 247 | 0 | 247 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ANDERSON IN-LINE HAY WRAPPER | PURCHASED | 14,900 | 0 | 14,900 | ||||||
| SWEEPSTER BUCKET BROOM | PURCHASED | 3,275 | 0 | 3,275 | ||||||
| 2017 POLARIS RANGER | PURCHASED | 5,200 | 8,599 | 0 | -1,966 | 1,433 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 1,537,314 | 1,708,838 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 1,300,000 | 0 | 1,300,000 | |
| EQUIPMENT | 70,910 | 70,910 | 0 | |
| EQUIPMENT FEEDING & WATERING | 7,100 | 7,100 | 0 | |
| EQUIPMENT | 44,766 | 44,766 | 0 | |
| FENCING | 10,299 | 10,299 | 0 | |
| IMPROVEMENTS FEEDING & WATERING | 4,984 | 4,980 | 4 | |
| FARM HOUSE | 97,180 | 97,180 | 0 | |
| FENCING | 7,852 | 7,852 | 0 | |
| HANDLING AREA & CORRAL | 8,902 | 8,603 | 299 | |
| HOUSE DECK | 1,710 | 1,691 | 19 | |
| REPAVE BARNYARD | 8,887 | 8,887 | 0 | |
| BARN FLOORING | 750 | 750 | 0 | |
| EQUIPMENT | 5,523 | 5,520 | 3 | |
| LAND | 222,006 | 0 | 222,006 | |
| FENCING | 21,473 | 21,470 | 3 | |
| LOADER | 7,100 | 7,100 | 0 | |
| WATER AND FEED PADS | 2,272 | 2,272 | 0 | |
| WATER SYSTEM | 16,727 | 16,727 | 0 | |
| EQUIPMENT | 27,250 | 27,250 | 0 | |
| BULL | 2,100 | 2,100 | 0 | |
| FENCE RELOCATION | 4,226 | 4,226 | 0 | |
| HEAT DETECTOR | 6,304 | 6,300 | 4 | |
| FENCING | 2,895 | 2,895 | 0 | |
| DIESEL TANK | 485 | 485 | 0 | |
| TEDDER | 3,952 | 3,952 | 0 | |
| NEW SIGN | 950 | 950 | 0 | |
| CATTLE SCALES | 1,295 | 1,295 | 0 | |
| WYE ANGUS BULL ANDERSON IN-LINE HAT | 3,451 | 3,451 | 0 | |
| NEW FENCE | 7,765 | 7,765 | 0 | |
| FEED PADS | 2,136 | 2,136 | 0 | |
| 1790 TAVERN/TOLL HOUSE | 17,389 | 6,946 | 10,443 | |
| 1790 TAVERN/TOLL HOUSE - ADD'L | 228,478 | 70,218 | 158,260 | |
| NEW FENCE (ACROSS RT 85) | 27,580 | 27,580 | 0 | |
| BULL | 3,000 | 3,000 | 0 | |
| FARM HOUSE IMPROVEMENTS | 10,374 | 4,241 | 6,133 | |
| 2005 FORD F-250 PICKUP | 24,346 | 24,346 | 0 | |
| ADDITION TO TOLLHOUSE ASSET #55 | 36,195 | 11,136 | 25,059 | |
| WYE ANGUS BULL | 3,553 | 3,461 | 92 | |
| DELL INSPIRON LAPTOP1546 & PRINTER V313W | 801 | 801 | 0 | |
| HAY FEEDERS | 3,571 | 2,974 | 597 | |
| VERMEER MC840 HAY MOWER | 22,350 | 14,714 | 7,636 | |
| FEATHERLITE MODEL 8117 STOCK TRAILER | 13,469 | 8,643 | 4,826 | |
| BARN IMPROVEMENTS | 71,590 | 22,077 | 49,513 | |
| LAND | 538,234 | 0 | 538,234 | |
| HAY WAGON | 2,200 | 1,302 | 898 | |
| 2007 ISUZU 14' REFRIGERATED VAN | 25,700 | 25,700 | 0 | |
| 2004 TOYOTA TUNDRA 4X4 PICKUP | 3,000 | 3,000 | 0 | |
| NEW MOWER | 13,150 | 5,918 | 7,232 | |
| FACILITY IMPROVEMENTS (REST. BURIAL PLOT) | 35,000 | 5,410 | 29,590 | |
| N.H. 795 MANURE SPREADER | 6,500 | 2,492 | 4,008 | |
| VERMEER HAY RAKE | 7,150 | 2,681 | 4,469 | |
| NEW BARN BUILDING | 128,543 | 11,262 | 117,281 | |
| 2016 TYM MODEL T1054 TRACTOR | 44,600 | 13,008 | 31,592 | |
| VERMEER MODEL 504N ROUND HAY BAILER | 23,875 | 6,764 | 17,111 | |
| 2017 EX MARK MOWER | 8,999 | 1,650 | 7,349 | |
| RENTAL HOUSE IMPROVEMENTS | 12,900 | 664 | 12,236 | |
| LANE REPAVING | 27,995 | 3,033 | 24,962 | |
| ANDERSON IN-LINE HAY WRAPPER | 18,000 | 1,500 | 16,500 | |
| WYE ANGUS BULL #11089 | 2,849 | 214 | 2,635 | |
| FEEDING & CONTAINMENT STRUCTURE | 45,567 | 758 | 44,809 | |
| BOBCAT GRAPPLE BUCKET | 1,048 | 70 | 978 | |
| 2019 KAWASAKI MULE 4010 | 9,879 | 247 | 9,632 |
| Item No. | 1 |
|---|---|
| Lender's Name | VERMEER |
| Lender's Title | VENDOR |
| Relationship to Insider | NONE |
| Original Amount of Loan | 15,500 |
| Balance Due | 0 |
| Date of Note | 2016-03 |
| Maturity Date | 2020-03 |
| Repayment Terms | $3,900/ANNUAL |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | EQUIPMENT - HAY BAILER |
| Purpose of Loan | PURCHASE EQUIPMENT |
| Description of Lender Consideration | HAY BAILER |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS | 2,064 | 0 | 2,064 | 0 |
| GASOLINE AND DIESEL FUEL | 7,652 | 0 | 0 | 7,652 |
| INSURANCE | 10,659 | 0 | 10,659 | 0 |
| MEMBERSHIPS | 200 | 0 | 200 | 0 |
| REPAIRS & MAINTENANCE | 7,536 | 0 | 0 | 7,536 |
| HIRED LABOR | 12,397 | 0 | 0 | 12,397 |
| ADVERTISING/MARKETING | 932 | 0 | 932 | 0 |
| FACILITIES UPKEEP & REPAIR | 554 | 0 | 0 | 554 |
| MANAGER HOUSE MAINTENANCE | 209 | 0 | 0 | 209 |
| WATER SYSTEM | 2,396 | 0 | 0 | 2,396 |
| SUPPLIES | 2,315 | 0 | 0 | 2,315 |
| FIELD DAY EXPENSES | 123 | 0 | 0 | 123 |
| HIRED MANAGEMENT | 65,436 | 0 | 65,436 | 0 |
| EQUIPMENT RENTAL | 840 | 0 | 840 | 0 |
| TELEPHONE & UTILITIES | 8,601 | 0 | 0 | 8,601 |
| OTHER EQUIPMENT | 448 | 0 | 378 | 70 |
| MISCELLANEOUS LABOR | 1,706 | 0 | 1,706 | 0 |
| CREDIT CARD CHARGES | 6,480 | 0 | 6,480 | 0 |
| INTERNET | 869 | 0 | 869 | 0 |
| Name | Address |
|---|---|
| JOHN S JORGENSEN |
34790 NORTH INDIAN CAMP TRAIL SCOTTSDALE,AZ85266 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 1,607 | 1,607 | 1,607 | 0 |
| PAYROLL TAXES | 7,247 | 0 | 0 | 7,247 |
| EXCISE TAX | 2,119 | 0 | 0 | 0 |
| FOREIGN TAXES | 257 | 257 | 0 | 0 |
| REAL ESTATE TAXES | 2,451 | 2,451 | 2,451 | 0 |