| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 4,500 | 4,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Tractor JD 5093 | 2017-05-01 | 30,250 | 30,250 | 150DB | 0000000003.000000000000 | ||||
| Bush Mower | 2014-12-22 | 13,255 | 13,255 | 150DB | 0000000003.000000000000 | ||||
| Trailer | 2016-12-31 | 3,500 | 2,844 | 150DB | 0000000003.000000000000 | 438 | |||
| Jackson LBW Bull | 2012-03-05 | 2,500 | 2,500 | 150DB | 0000000005.000000000000 | ||||
| Larry McClanahan Bull | 2012-04-12 | 1,471 | 1,471 | 150DB | 0000000005.000000000000 | ||||
| Black Angus Bulls | 2014-01-14 | 7,000 | 5,699 | 150DB | 0000000005.000000000000 | 1,156 | |||
| Cattle From Mike Gibson | 2014-12-01 | 5,550 | 4,857 | 150 DB | 0000000005.000000000000 | 462 | |||
| Cattle From Ash Flatt | 2014-12-01 | 36,900 | 32,289 | 150DB | 0000000005.000000000000 | 3,074 | |||
| Foster Angus Bull | 2015-01-08 | 3,850 | 3,048 | 150DB | 0000000005.000000000000 | 321 | |||
| Larry Latham Bull | 2015-02-04 | 3,400 | 2,692 | 150DB | 0000000005.000000000000 | 283 | |||
| Milk Cow | 2015-04-25 | 1,600 | 1,267 | 150DB | 0000000005.000000000000 | 133 | |||
| Bull From Jackson | 2015-12-07 | 4,000 | 3,167 | 150DB | 0000000005.000000000000 | 333 | |||
| Bermuda Grass Plant | 2015-12-23 | 4,800 | 3,800 | 150DB | 0000000005.000000000000 | 400 | |||
| Bull | 2016-12-31 | 1,435 | 1,008 | 150DB | 0000000005.000000000000 | 128 | |||
| LBW Bulls | 2016-12-31 | 8,000 | 5,620 | 150DB | 0000000005.000000000000 | 714 | |||
| Two Milk Cows | 2017-03-01 | 1,400 | 840 | 200DB | 0000000005.000000000000 | 224 | |||
| Bull - Rich Horner | 2017-09-05 | 2,800 | 1,610 | 150DB | 0000000005.000000000000 | 357 | |||
| 64CB Bull Bub Ranch | 2017-09-05 | 3,000 | 1,800 | 200DB | 0000000005.000000000000 | 480 | |||
| Bull 18380141 JNJ Farms | 2017-12-19 | 4,000 | 4,000 | 200DB | 0000000005.000000000000 | ||||
| 46 Calves | 2011-04-28 | 19,075 | 19,075 | 150DB | 0000000005.000000000000 | ||||
| 46 Cattle | 2011-04-28 | 46,000 | 46,000 | 150DB | 0000000005.000000000000 | ||||
| Calves Disposed 2017 | 2011-04-28 | 8,525 | 8,525 | 150DB | 0000000005.000000000000 | ||||
| Bull D | 2011-06-10 | 1,110 | 1,110 | 150DB | 0000000005.000000000000 | ||||
| Bull D | 2011-09-30 | 1,750 | 1,750 | 150DB | 0000000005.000000000000 | ||||
| 5Year Herfold Bull | 2012-05-01 | 2,000 | 2,000 | 150DB | 0000000005.000000000000 | ||||
| Tractor Bush Hog | 2016-12-31 | 4,000 | 2,810 | 150DB | 0000000005.000000000000 | 357 | |||
| Cattle Pond | 2015-12-23 | 6,000 | 4,346 | 150DB | 0000000007.000000000000 | 368 | |||
| Perimeter Cattle Fence | 2015-12-23 | 39,600 | 28,684 | 150DB | 0000000007.000000000000 | 2,426 | |||
| Grass Fence | 2015-12-23 | 6,600 | 4,781 | 150DB | 0000000007.000000000000 | 404 | |||
| Cattle Corral Fence | 2015-12-23 | 16,000 | 11,590 | 150DB | 0000000007.000000000000 | 980 | |||
| Cattle Worky Pen | 2015-12-23 | 7,000 | 5,070 | 150DB | 0000000007.000000000000 | 429 | |||
| Alley and Chute | 2015-12-23 | 2,517 | 1,823 | 150DB | 0000000007.000000000000 | 154 | |||
| Thayer Farm Equipments | 2016-04-11 | 20,000 | 12,984 | 150DB | 0000000007.000000000000 | 1,503 | |||
| Tractor Larson Farm Equp | 2017-09-07 | 60,000 | 34,287 | 200DB | 0000000007.000000000000 | 7,347 | |||
| Thayer Farm - Cattle Equip | 2016-04-11 | 30,000 | 19,476 | 150DB | 0000000007.000000000000 | 2,254 | |||
| Thayer Farm - Buildings | 2016-04-11 | 450,003 | 249,682 | 150DB | 0000000020.000000000000 | 15,023 | |||
| Thayer Farm - Barn | 2016-04-11 | 150,000 | 83,227 | 150DB | 0000000020.000000000000 | 5,008 | |||
| Thayer Farm - Red Barn | 2016-04-11 | 65,000 | 36,065 | 150DB | 0000000020.000000000000 | 2,170 | |||
| Thayer Farm - Shop | 2016-04-11 | 80,000 | 44,388 | 150DB | 0000000020.000000000000 | 2,671 | |||
| Thayer Farm - Corral | 2016-04-11 | 80,000 | 44,388 | 150DB | 0000000020.000000000000 | 2,671 | |||
| Bunk Beds | 2016-12-31 | 5,200 | 3,952 | 200DB | 0000000005.000000000000 | 499 | |||
| ATVs | 2008-08-01 | 11,700 | 11,700 | 200DB | 0000000005.000000000000 | ||||
| 15 Brush Hog Mower | 2011-01-07 | 6,500 | 6,500 | 200DB | 0000000005.000000000000 | ||||
| Washer Dryer | 2011-07-29 | 1,382 | 1,382 | 200DB | 0000000005.000000000000 | ||||
| JD Baler 459 | 2015-07-31 | 28,250 | 20,463 | 150DB | 0000000007.000000000000 | 1,730 | |||
| DJ Disc MO | 2015-07-31 | 10,000 | 7,244 | 150DB | 0000000007.000000000000 | 612 | |||
| Rake and Tedder | 2015-09-17 | 9,700 | 7,026 | 150DB | 0000000007.000000000000 | 591 | |||
| Movie Camera | 2008-08-01 | 2,000 | 2,000 | 200DB | 0000000007.000000000000 | ||||
| Desk | 2004-06-07 | 599 | 599 | 200DB | 0000000007.000000000000 | ||||
| Sofa | 2014-03-15 | 2,969 | 2,563 | 200DB | 0000000007.000000000000 | 130 | |||
| Furniture | 2016-07-01 | 30,142 | 20,916 | 200DB | 0000000007.000000000000 | 2,636 | |||
| B4B Ranch Land | 2016-12-31 | 573,752 | |||||||
| Bush Run Acres Land | 2016-12-31 | 67,877 | |||||||
| Thayer Farm Land | 2016-12-31 | 100,000 | |||||||
| Laurel House/Land | 2016-12-31 | 160,834 | |||||||
| Zector Tractor | 2009-06-08 | 26,640 | 26,640 | 200DB | 0000000003.000000000000 | 26,640 | |||
| Camper Trailer | 2016-12-31 | 5,000 | 3,800 | 200DB | 0000000005.000000000000 | 480 | |||
| 2016 Chevy Van | 2017-03-23 | 24,200 | 14,520 | 200DB | 0000000005.000000000000 | 3,872 | |||
| 1999 Ford F350 | 1999-12-19 | 8,500 | 8,500 | 200DB | 0000000005.000000000000 | ||||
| Canoes Trailer | 2008-08-01 | 3,500 | 3,500 | 200DB | 0000000005.000000000000 | ||||
| Chevy Van | 2010-02-25 | 23,660 | 23,660 | 200DB | 0000000005.000000000000 | ||||
| Truck | 2010-11-27 | 6,500 | 6,500 | 200DB | 0000000005.000000000000 | ||||
| 2011 Van | 2012-02-15 | 9,285 | 9,285 | 200DB | 0000000005.000000000000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| sale of basis catlle | 2016-02 | P | 2018-05 | 1,137 | 1,137 | |||||
| 4 Bulls | 2015-04 | 2018-08 | 4,900 | 4,900 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Red Lobster Bldg | 3,628,300 | 236,529 | 3,391,771 | 3,391,771 |
| Red Lobster Land | 295,700 | 295,700 | 295,700 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Tractor JD 5093 | 30,250 | 30,250 | ||
| Bush Mower | 13,255 | 13,255 | ||
| Trailer | 3,500 | 3,282 | 218 | 218 |
| Jackson LBW Bull | 2,500 | 2,500 | ||
| Cattle From Mike Gibson | 7,000 | 6,855 | 145 | 145 |
| Cattle From Mike Gibson | 5,550 | 5,319 | 231 | 231 |
| Cattle from Ash Flatt | 36,900 | 35,363 | 1,537 | 1,537 |
| Foster Angus Bull | 3,850 | 3,369 | 481 | 481 |
| Larry Latham Bull | 3,400 | 2,975 | 425 | 425 |
| Bull From Jackson | 4,000 | 3,500 | 500 | 500 |
| Bermuda Grass Plant | 4,800 | 4,200 | 600 | 600 |
| Bull | 1,435 | 1,136 | 299 | 299 |
| LBW Bulls Bub Ranch | 8,000 | 6,334 | 1,666 | 1,666 |
| Two Milk Cow | 2,800 | 1,967 | 833 | 833 |
| 64CB Bull Bub Ranch | 3,000 | 2,280 | 720 | 720 |
| Bull 18380141 JNJ Farms | 4,000 | 4,000 | ||
| 46 Calves | 19,075 | 19,075 | ||
| 46 Cattle | 46,000 | 46,000 | ||
| Calves Disposed 2017 | 8,525 | 8,525 | ||
| 5Year Herfold Bull | 2,000 | 2,000 | ||
| Tractor Bush Hog | 4,000 | 3,167 | 833 | 833 |
| Cattle Pond | 6,000 | 4,714 | 1,286 | 1,286 |
| Perimeter Cattle Fence | 39,600 | 31,110 | 8,490 | 8,490 |
| Grass Fence | 6,600 | 5,185 | 1,415 | 1,415 |
| Cattle Corral Fence | 16,000 | 12,570 | 3,430 | 3,430 |
| Cattle Worky Pen | 7,000 | 5,499 | 1,501 | 1,501 |
| Alley Chute | 2,517 | 1,977 | 540 | 540 |
| Tractor Larson Farm Equip | 60,000 | 41,634 | 18,366 | 18,366 |
| Bunk Beds | 5,200 | 4,451 | 749 | 749 |
| ATVs | 11,700 | 11,700 | ||
| 15 Brush Hog Mower | 6,500 | 6,500 | ||
| Washer Dryer | 1,382 | 1,382 | ||
| JD Baler 459 | 28,250 | 22,193 | 6,057 | 6,057 |
| DJ Disc MO | 10,000 | 7,857 | 2,143 | 2,143 |
| Rake and Tedder | 9,700 | 7,620 | 2,080 | 2,080 |
| Movie Camera | 2,000 | 2,000 | ||
| Desk | 599 | 599 | ||
| Sofa | 2,969 | 2,693 | 276 | 276 |
| Furniture | 30,142 | 23,552 | 6,590 | 6,590 |
| B4B Ranch Land | 473,752 | 473,752 | 473,752 | |
| Bush Run Acres Land | 67,877 | 67,877 | 67,877 | |
| Laurel/House/Land | 160,834 | 160,834 | 160,834 | |
| Zector Tractor | 26,640 | 26,640 | ||
| Camper Trailer | 5,000 | 4,280 | 720 | 720 |
| 2016 Chevy Van | 24,200 | 18,392 | 5,808 | 5,808 |
| Canoes Trailer | 3,500 | 3,500 | ||
| Chevy Van | 23,660 | 23,660 | ||
| Truck | 6,500 | 6,500 | ||
| 2011 Van | 9,285 | 9,285 | ||
| Bull Bub Ranch of 640F | 1,500 | 1,500 | 1,500 | |
| Bull Bub ranch 32E and | 3,000 | 3,000 | 3,000 | |
| 2 Bulls of 905E and 913E Bulls | 7,860 | 7,860 | 7,860 | |
| 2018 Ford Transit | 30,000 | 18,000 | 12,000 | 12,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| Item No. | 1 |
|---|---|
| Lender's Name | JSS Holding |
| Lender's Title | |
| Original Amount of Loan | 1000000 |
| Balance Due | |
| Date of Note | 2016-06 |
| Maturity Date | 2021-09 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | Buy building |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATV Repair | 159 | 159 | ||
| Auto Expenses | 18,130 | 11,425 | 6,705 | |
| Cattle Feed | 15,702 | |||
| Dues Fees | 1,033 | 230 | 803 | |
| Farm Fuel | 13,290 | |||
| Fence Material | 14,827 | |||
| Fertilizer | 17,012 | |||
| Food Expense | 28,521 | 28,521 | ||
| Insurance Liability | 2,089 | 678 | 1,411 | |
| Labor - Cattle | 20,316 | 17,404 | 2,912 | |
| Maintenance Repairs | 3,522 | 2,109 | 1,413 | |
| Office Supplies | 182 | |||
| Postage | 187 | 10 | 177 | |
| Small Equipment | 977 | |||
| Supplies | 5,530 | |||
| Telephone | 2,637 | 538 | 2,099 | |
| Vet Visit/Meds | 4,040 | |||
| Other Cattle Expenses | 1,211 | |||
| House Supplies | 770 | 770 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Grant Received | 6,081 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Sales of Hay/seed | 15,880 | 15,880 |
| Name | Address |
|---|---|
| NA |
|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Tax | 661 | |||
| Personal Property Tax | 577 |