| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 4,997 | 0 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2016-10-05 | 586,376 | 126,637 | 150DB | 20.000000000000 | 34,480 | 0 | 29,319 | |
| EQUIPMENT | 2016-10-05 | 13,000 | 6,863 | 150DB | 7.000000000000 | 1,584 | 0 | 1,857 | |
| TRACTOR | 2016-10-05 | 36,280 | 19,154 | 150DB | 7.000000000000 | 4,420 | 0 | 5,183 | |
| OIL TANK | 2016-10-05 | 2,107 | 1,112 | 150DB | 7.000000000000 | 257 | 0 | 301 | |
| TRACTOR | 2016-10-26 | 2,593 | 1,369 | 150DB | 7.000000000000 | 316 | 0 | 370 | |
| EQUIPMENT | 2016-12-16 | 1,510 | 797 | 150DB | 7.000000000000 | 184 | 0 | 216 | |
| HORSE | 2016-10-05 | 1,000 | 529 | 150DB | 7.000000000000 | 122 | 0 | 143 | |
| TOYOTA | 2017-08-30 | 39,334 | 17,653 | 150DB | 7.000000000000 | 2,409 | 0 | 3,278 | |
| BUILDING | 2017-07-01 | 281,813 | 49,729 | 150DB | 20.000000000000 | 17,406 | 0 | 14,091 | |
| TRACTOR | 2017-01-09 | 4,750 | 2,132 | 150DB | 7.000000000000 | 582 | 0 | 679 | |
| EQUIPMENT | 2017-01-10 | 2,102 | 943 | 150DB | 7.000000000000 | 258 | 0 | 300 | |
| MANURE SPREADER | 2017-02-19 | 6,500 | 2,917 | 150DB | 7.000000000000 | 398 | 0 | 0 | |
| 2 PROPANE TANKS | 2017-06-27 | 4,200 | 1,885 | 150DB | 7.000000000000 | 514 | 0 | 600 | |
| TRACTOR EQUIPMENT | 2017-08-15 | 1,182 | 531 | 150DB | 7.000000000000 | 145 | 0 | 169 | |
| CELL PHONE BOOSTER | 2017-09-11 | 4,828 | 2,167 | 150DB | 7.000000000000 | 591 | 0 | 690 | |
| SKID STEER FORK | 2017-09-22 | 990 | 444 | 150DB | 7.000000000000 | 121 | 0 | 141 | |
| HORSE - LISA MITCHELL | 2017-01-24 | 1,500 | 673 | 150DB | 7.000000000000 | 184 | 0 | 214 | |
| LAND - 9 TROTTER LN | 2018-05-15 | 465,000 | L | 0 | 0 | 0 | |||
| BUILDING - 9 TROTTER LN | 2018-05-15 | 310,000 | 34,003 | 150DB | 20.000000000000 | 20,700 | 0 | 15,500 | |
| LAND - 6984 OWL LN | 2018-07-11 | 229,840 | L | 0 | 0 | 0 | |||
| BUILDING - 6984 OWL LN | 2018-07-11 | 170,160 | 18,664 | 150DB | 20.000000000000 | 11,362 | 0 | 8,508 | |
| IMPROVEMENTS | 2020-07-01 | 136,897 | 150DB | 7.000000000000 | 136,897 | 0 | 9,778 | ||
| IMPROVEMENTS | 2018-07-01 | 208,083 | 22,824 | 150DB | 20.000000000000 | 13,894 | 0 | 10,404 | |
| BUILDING | 2018-07-01 | 45,059 | 4,943 | 150DB | 20.000000000000 | 3,009 | 0 | 2,253 | |
| AIR CONDITIONER | 2018-05-03 | 17,510 | 5,226 | 150DB | 7.000000000000 | 2,632 | 0 | 2,501 | |
| KUBOTA TRACTOR | 2018-06-04 | 42,192 | 12,593 | 150DB | 7.000000000000 | 6,343 | 0 | 6,027 | |
| SOLAR FANS | 2018-07-16 | 5,820 | 1,737 | 150DB | 7.000000000000 | 875 | 0 | 831 | |
| KAWASAKI GATOR | 2018-09-07 | 16,600 | 4,955 | 150DB | 7.000000000000 | 2,495 | 0 | 2,371 | |
| GENERATOR AND ACCESSORIES | 2018-12-17 | 1,061 | 317 | 150DB | 7.000000000000 | 159 | 0 | 152 | |
| WATER TREATMENT SYSTEM (APPLETON CAMPBELL) | 2019-02-26 | 28,460 | 1,067 | 150DB | 20.000000000000 | 2,054 | 0 | 1,423 | |
| GUTTERS (BOBBY WOODWARD) | 2019-09-10 | 10,690 | 401 | 150DB | 20.000000000000 | 772 | 0 | 535 | |
| ELECTRIC GATES (BOBBY WOODWARD) | 2019-11-27 | 3,859 | 145 | 150DB | 20.000000000000 | 279 | 0 | 193 | |
| FENCE (DANIEL HITT) | 2019-07-13 | 25,625 | 961 | 150DB | 20.000000000000 | 1,850 | 0 | 1,281 | |
| FRONT DOOR (SWITZER CONSTRUCTION) | 2019-09-09 | 1,700 | 64 | 150DB | 20.000000000000 | 123 | 0 | 85 | |
| REMEDIATION TO MOLD ISSUE (WEATHERSEAL) | 2019-01-29 | 11,390 | 427 | 150DB | 20.000000000000 | 822 | 0 | 570 | |
| CHICKEN COOP | 2019-06-08 | 2,777 | 104 | 150DB | 20.000000000000 | 200 | 0 | 139 | |
| DISHWASHER | 2019-09-26 | 933 | 100 | 150DB | 7.000000000000 | 179 | 0 | 133 | |
| STRATFORD HEAT | 2019-12-07 | 4,500 | 482 | 150DB | 7.000000000000 | 861 | 0 | 643 | |
| KAWASKI MULE FOR SPERRYVILLE SERIAL NUMBER JK BAFSG17K8504281 | 2019-01-08 | 16,600 | 1,779 | 150DB | 7.000000000000 | 3,176 | 0 | 2,371 | |
| HB560 POWER BROOM FOR VENTRAC | 2019-02-05 | 5,465 | 586 | 150DB | 7.000000000000 | 1,046 | 0 | 781 | |
| CECILS TRACTOR | 2019-08-02 | 555 | 59 | 150DB | 7.000000000000 | 53 | 0 | 79 | |
| MAGNUM BLOWER BR 800X SN522865403 | 2020-06-02 | 600 | 150DB | 5.000000000000 | 600 | 0 | 70 | ||
| POLE PRUNER SN:XXX-XX-XXXX | 2020-07-20 | 600 | 150DB | 5.000000000000 | 600 | 0 | 50 | ||
| HONDA EB2800 INVERTER GENERATOR | 2020-07-11 | 894 | 150DB | 5.000000000000 | 894 | 0 | 89 | ||
| LASER FOR HORSES | 2020-08-16 | 4,185 | 150DB | 5.000000000000 | 4,185 | 0 | 279 | ||
| WATERERS SPERRYVILLE | 2020-08-16 | 1,557 | 150DB | 5.000000000000 | 1,557 | 0 | 104 | ||
| MS 720 MOWER SD MODEL 39.55111-MS SN:MS720-AA03898 | 2020-11-14 | 4,000 | 150DB | 5.000000000000 | 4,000 | 0 | 133 | ||
| HQ680 MOWER TOUGH CUT SN: HQ680-AD7164 | 2020-11-14 | 3,265 | 150DB | 5.000000000000 | 3,265 | 0 | 109 | ||
| 2020 GMC SIERRA 1500 | 2020-07-31 | 39,166 | 150DB | 5.000000000000 | 18,100 | 0 | 3,264 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 586,376 | 161,117 | 425,259 | |
| EQUIPMENT | 13,000 | 8,447 | 4,553 | |
| TRACTOR | 36,280 | 23,574 | 12,706 | |
| OIL TANK | 2,107 | 1,369 | 738 | |
| TRACTOR | 2,593 | 1,685 | 908 | |
| EQUIPMENT | 1,510 | 981 | 529 | |
| HORSE | 1,000 | 651 | 349 | |
| BUILDING | 281,813 | 67,135 | 214,678 | |
| TRACTOR | 4,750 | 2,714 | 2,036 | |
| EQUIPMENT | 2,102 | 1,201 | 901 | |
| 2 PROPANE TANKS | 4,200 | 2,399 | 1,801 | |
| TRACTOR EQUIPMENT | 1,182 | 676 | 506 | |
| CELL PHONE BOOSTER | 4,828 | 2,758 | 2,070 | |
| SKID STEER FORK | 990 | 565 | 425 | |
| HORSE - LISA MITCHELL | 1,500 | 857 | 643 | |
| LAND - 9 TROTTER LN | 465,000 | 0 | 465,000 | |
| BUILDING - 9 TROTTER LN | 310,000 | 54,703 | 255,297 | |
| LAND - 6984 OWL LN | 229,840 | 0 | 229,840 | |
| BUILDING - 6984 OWL LN | 170,160 | 30,026 | 140,134 | |
| IMPROVEMENTS | 136,897 | 136,897 | 0 | |
| IMPROVEMENTS | 208,083 | 36,718 | 171,365 | |
| BUILDING | 45,059 | 7,952 | 37,107 | |
| AIR CONDITIONER | 17,510 | 7,858 | 9,652 | |
| KUBOTA TRACTOR | 42,192 | 18,936 | 23,256 | |
| SOLAR FANS | 5,820 | 2,612 | 3,208 | |
| KAWASAKI GATOR | 16,600 | 7,450 | 9,150 | |
| GENERATOR AND ACCESSORIES | 1,061 | 476 | 585 | |
| WATER TREATMENT SYSTEM (APPLETON CAMPBELL) | 28,460 | 3,121 | 25,339 | |
| GUTTERS (BOBBY WOODWARD) | 10,690 | 1,173 | 9,517 | |
| ELECTRIC GATES (BOBBY WOODWARD) | 3,859 | 424 | 3,435 | |
| FENCE (DANIEL HITT) | 25,625 | 2,811 | 22,814 | |
| FRONT DOOR (SWITZER CONSTRUCTION) | 1,700 | 187 | 1,513 | |
| REMEDIATION TO MOLD ISSUE (WEATHERSEAL) | 11,390 | 1,249 | 10,141 | |
| CHICKEN COOP | 2,777 | 304 | 2,473 | |
| DISHWASHER | 933 | 279 | 654 | |
| STRATFORD HEAT | 4,500 | 1,343 | 3,157 | |
| KAWASKI MULE FOR SPERRYVILLE SERIAL NUMBER JK BAFSG17K8504281 | 16,600 | 4,955 | 11,645 | |
| HB560 POWER BROOM FOR VENTRAC | 5,465 | 1,632 | 3,833 | |
| MAGNUM BLOWER BR 800X SN522865403 | 600 | 600 | 0 | |
| POLE PRUNER SN:520368519 | 600 | 600 | 0 | |
| HONDA EB2800 INVERTER GENERATOR | 894 | 894 | 0 | |
| LASER FOR HORSES | 4,185 | 4,185 | 0 | |
| WATERERS SPERRYVILLE | 1,557 | 1,557 | 0 | |
| MS 720 MOWER SD MODEL 39.55111-MS SN:MS720-AA03898 | 4,000 | 4,000 | 0 | |
| HQ680 MOWER TOUGH CUT SN: HQ680-AD7164 | 3,265 | 3,265 | 0 | |
| 2020 GMC SIERRA 1500 | 39,166 | 18,100 | 21,066 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIRECT DEPOSIT LIABILITY | 20,413 | 24,000 | 24,000 |
| CREDIT CARD OVERPAYMENT | 5,380 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IT EXPENSE | 14,895 | 0 | 0 | 0 |
| BANK FEES | 466 | 0 | 0 | 0 |
| SMALL TOOLS | 957 | 0 | 0 | 0 |
| SUPPLIES/BARN | 13,152 | 0 | 0 | 0 |
| WASTE DISPOSAL | 4,366 | 0 | 0 | 0 |
| ADVERTISING AND PROMOTION | 2,010 | 0 | 0 | 0 |
| LICENSES AND PERMITS | 275 | 0 | 0 | 0 |
| FEED | 55,794 | 0 | 0 | 0 |
| INSURANCE - AUTO | 2,241 | 0 | 0 | 0 |
| INSURANCE - WORKER'S COMPENSATION | 21,735 | 0 | 0 | 0 |
| MEALS | 125 | 0 | 0 | 0 |
| REPAIRS AND MAINTENANCE | 54,399 | 0 | 0 | 0 |
| TELEPHONE | 5,805 | 0 | 0 | 0 |
| UTILITIES | 13,855 | 0 | 0 | 0 |
| VETERINARY, BREEDING, MEDICINE | 41,278 | 0 | 0 | 0 |
| PAYROLL TAXES | 38,886 | 0 | 0 | 0 |
| LIABILITY INS | 4,996 | 0 | 0 | 0 |
| CAR AND TRUCK EXPENSES | 6,353 | 0 | 0 | 0 |
| EMPLOYEE HEALTH INSURANCE | 47,538 | 0 | 0 | 0 |
| FERRIER | 13,975 | 0 | 0 | 0 |
| COMPUTER & INTERNET EXPENSE | 1,571 | 0 | 0 | 0 |
| PENALTIES | 627 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD | 312 | 3,882 |
| PAYROLL LIABILITIES | 11,582 | 3,812 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 26,445 | 0 | 0 | 0 |
| Name | Address |
|---|---|
| BOBBIE MIRANDA CRAFTS |
5691 ENON SCHOOL ROAD MARSHALL,VA20115 |
| RALPH CRAFTS |
5691 ENON SCHOOL ROAD MARSHALL,VA20115 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE | 17,011 | 0 | 0 | 0 |
| PERSONAL PROPERTY | 795 | 0 | 0 | 0 |