| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FARM EQUIPMENT | 2011-11-09 | 1,445 | 1,445 | 150DB | 7.000000000000 | 0 | 0 | ||
| FARM EQUIPMENT | 2011-11-11 | 38,357 | 38,357 | 150DB | 7.000000000000 | 0 | 0 | ||
| FARM EQUIPMENT | 2012-09-06 | 11,682 | 11,682 | 150DB | 7.000000000000 | 0 | 0 | ||
| LAND | 2011-11-09 | 7,500 | L | 0 | 0 | ||||
| FARM EQUIPMENT | 2013-02-04 | 1,327 | 1,327 | 150DB | 7.000000000000 | 0 | 0 | ||
| FARM EQUIPMENT | 2013-03-18 | 2,745 | 2,745 | 150DB | 7.000000000000 | 0 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2014-06-12 | 1,440 | 230 | SL | 39.000000000000 | 36 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2014-06-23 | 3,362 | 535 | SL | 39.000000000000 | 84 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2014-07-17 | 4,000 | 630 | SL | 39.000000000000 | 100 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2014-07-24 | 1,350 | 213 | SL | 39.000000000000 | 34 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2014-08-21 | 3,150 | 489 | SL | 39.000000000000 | 79 | 0 | ||
| FARM EQUIPMENT | 2015-05-07 | 2,378 | 1,941 | 150DB | 7.000000000000 | 291 | 0 | ||
| FARM EQUIPMENT | 2015-06-11 | 13,476 | 11,000 | 150DB | 7.000000000000 | 1,651 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2015-05-11 | 4,933 | 669 | SL | 39.000000000000 | 124 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2015-08-06 | 4,815 | 623 | SL | 39.000000000000 | 120 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2017-08-18 | 13,414 | 1,049 | SL | 39.000000000000 | 335 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2017-09-07 | 4,500 | 342 | SL | 39.000000000000 | 113 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2017-09-26 | 8,433 | 641 | SL | 39.000000000000 | 211 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2017-09-26 | 11,852 | 902 | SL | 39.000000000000 | 296 | 0 | ||
| SUGARHOUSE ADDITION | 2018-06-21 | 293,423 | 16,811 | SL | 39.000000000000 | 7,335 | 0 | ||
| SUGARHOUSE - EARTHWORK FOR SIDEWALK | 2018-06-21 | 54,150 | 12,482 | 150DB | 15.000000000000 | 4,166 | 0 | ||
| 35 GALLON WATER JACKETED BOTTLER | 2018-05-03 | 2,700 | 1,922 | 200DB | 5.000000000000 | 311 | 0 | ||
| SIRUP TUBE COLLECTION SYSTEM | 2018-09-06 | 10,449 | 7,440 | 200DB | 5.000000000000 | 1,203 | 0 | ||
| FILTER PRESS TANK 35 GAL | 2018-10-03 | 2,858 | 1,486 | 200DB | 5.000000000000 | 549 | 0 | ||
| FURNACE & AC FOR SOUTH HOUSE | 2020-11-13 | 12,820 | SL | 39.000000000000 | 288 | 0 | |||
| WEST GABLE VERTICLE SIDING AND BATTING STRIPS ON SOUTH DWELLING | 2021-01-04 | 2,283 | SL | 39.000000000000 | 41 | 0 | |||
| ARCHITECTURAL FEES- HOUSE ON FARM | 2021-06-30 | 7,376 | SL | 27.500000000000 | 78 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD S/T BND INDX-ADM | 2,887 | 2,967 |
| PIMCO INTL BOND FUND UNHEDGED INST | 2,125 | 2,020 |
| COMMERCE BOND FUND #333 | 232,643 | 255,490 |
| BLACKROCK HIGH YIELD PORTFOLIO - K | 3,552 | 4,637 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD RE INDX FD ADM SHRS | 258 | 328 |
| VANGUARD GROWTH | 35,486 | 60,936 |
| VANGUARD FTSE EMERGING MARKETS-ETF | 1,480 | 1,850 |
| TIAA-CREF L/C GROW INDX-INST | 997 | 2,305 |
| T ROWE PR SM CAP VAL-I | 17,498 | 30,423 |
| T ROWE PR OVERSEAS STOCK-I | 18,451 | 28,371 |
| T ROWE PR NEW HORIZONS-I | 16,110 | 48,426 |
| SWAN DEFINED RISK - I | 1,719 | 2,140 |
| PRINCIPAL GL MULT STRAT-R6 | 13,136 | 13,769 |
| PGIM GLOBAL REAL ESTATE CL Q | 1,801 | 2,307 |
| NORTHERN FDS ACTIVE M EMRG MKT EQ FD | 1,092 | 1,371 |
| MFS RESEARCH INTERNAT R6 | 19,572 | 31,000 |
| LAZARD EMERGING MARKETS EQUITY PORT | 20,819 | 20,157 |
| LAUDUS U S LARGE CAP GROWTH FUND | 48,541 | 83,102 |
| ISHARES RUSSELL MIDCAP VALUE ETF | 18,486 | 34,315 |
| ISHARES RUSSELL MIDCAP GROWTH ETF | 7,366 | 30,483 |
| ISHARES RUSSELL 1000 VALUE ETF | 28,836 | 92,654 |
| ISHARES CORE S&P 500 ETF | 9,593 | 30,157 |
| INVESCO EMERGING MKTS ALL CAP-R6 | 2,190 | 2,770 |
| INV MAIN ST SM CAP-R6 | 2,191 | 3,317 |
| GATEWAY FUND N | 7,510 | 8,027 |
| FIDELITY MID CAP VAL INDX | 3,925 | 4,093 |
| DWS REAL ESTATE SEC-INST | 1,956 | 4,258 |
| DODGE & COX INTERNATIONAL STOCK FUND | 3,931 | 4,009 |
| DFA US TARGETED VALUE PORTFOLIO | 2,092 | 2,796 |
| DFA US LARGE CAP VALUE PORTFOLIO | 1,425 | 1,780 |
| DFA US L/C GROWTH PORT | 27,816 | 53,863 |
| DFA INTL SMALL CO PORTFOLIO | 926 | 1,236 |
| COMMERCE VALUE FUND INSTITUTIONAL | 47,034 | 57,199 |
| COMMERCE MIDCAP GROWTH FUND | 13,631 | 24,252 |
| COMMERCE GROWTH FUND INSTITUTIONAL | 50,831 | 86,618 |
| COLUMBIA ACORN INTL-I3 | 6,543 | 6,040 |
| AQR MANAGED FUTURES STR R6 | 5,850 | 4,635 |
| AQR DIVERSIFIED ARBITRAGE-R6 | 1,329 | 1,490 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FARM EQUIPMENT | 1,445 | 1,445 | 0 | |
| FARM EQUIPMENT | 38,357 | 38,357 | 0 | |
| FARM EQUIPMENT | 11,682 | 11,682 | 0 | |
| LAND | 7,500 | 0 | 7,500 | |
| FARM EQUIPMENT | 1,327 | 1,327 | 0 | |
| FARM EQUIPMENT | 2,745 | 2,745 | 0 | |
| FARM CAPITAL IMPROVEMENTS | 1,440 | 266 | 1,174 | |
| FARM CAPITAL IMPROVEMENTS | 3,362 | 619 | 2,743 | |
| FARM CAPITAL IMPROVEMENTS | 4,000 | 730 | 3,270 | |
| FARM CAPITAL IMPROVEMENTS | 1,350 | 247 | 1,103 | |
| FARM CAPITAL IMPROVEMENTS | 3,150 | 568 | 2,582 | |
| FARM EQUIPMENT | 2,378 | 2,232 | 146 | |
| FARM EQUIPMENT | 13,476 | 12,651 | 825 | |
| FARM CAPITAL IMPROVEMENTS | 4,933 | 793 | 4,140 | |
| FARM CAPITAL IMPROVEMENTS | 4,815 | 743 | 4,072 | |
| FARM CAPITAL IMPROVEMENTS | 13,414 | 1,384 | 12,030 | |
| FARM CAPITAL IMPROVEMENTS | 4,500 | 455 | 4,045 | |
| FARM CAPITAL IMPROVEMENTS | 8,433 | 852 | 7,581 | |
| FARM CAPITAL IMPROVEMENTS | 11,852 | 1,198 | 10,654 | |
| SUGARHOUSE ADDITION | 293,423 | 24,146 | 269,277 | |
| SUGARHOUSE - EARTHWORK FOR SIDEWALK | 54,150 | 16,648 | 37,502 | |
| 35 GALLON WATER JACKETED BOTTLER | 2,700 | 2,233 | 467 | |
| SIRUP TUBE COLLECTION SYSTEM | 10,449 | 8,643 | 1,806 | |
| FILTER PRESS TANK 35 GAL | 2,858 | 2,035 | 823 | |
| FURNACE & AC FOR SOUTH HOUSE | 12,820 | 288 | 12,532 | |
| WEST GABLE VERTICLE SIDING AND BATTING STRIPS ON SOUTH DWELLING | 2,283 | 41 | 2,242 | |
| ARCHITECTURAL FEES- HOUSE ON FARM | 7,376 | 78 | 7,298 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MISCELLANEOUS | 400 | 400 | 409 |
| OTHER RECEIVABLES | 2,608 | 2,608 | 2,608 |
| DOWN PAYMENT ON EQUIPMENT | 0 | 4,009 | 4,009 |
| Description | Amount |
|---|---|
| BOOK-TO-TAX DIFFERENCE | 543 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FARM - FUNGICIDES | 2,208 | 2,208 | 0 | |
| FARM - HERBICIDES | 7,299 | 7,299 | 0 | |
| FARM - INSECTICIDES | 1,636 | 1,636 | 0 | |
| FARM - LIMESTONE | 2,971 | 2,971 | 0 | |
| FARM - SEEDS | 20,555 | 20,555 | 0 | |
| FARM - FERTILIZER | 34,677 | 34,677 | 0 | |
| FARM - GRAIN DRYING | 674 | 674 | 0 | |
| FARM - UTILITIES - GRAIN DRYING | 1,801 | 1,801 | 0 | |
| FARM - CROP INSURANCE PREMIUM | 7,758 | 7,758 | 0 | |
| FARM - COMMODITY PROMOTION CHECKOFF | 402 | 402 | 0 | |
| FARM - GRAIN TRUCKING | 382 | 382 | 0 | |
| FARM - FARM MAINTENANCE & LABOR | 12,555 | 12,555 | 0 | |
| FARM - MANAGEMENT FEES | 15,156 | 15,156 | 0 | |
| FARM - REAL ESTATE TAXES | 34,939 | 34,939 | 0 | |
| FARM - FARM PROPERTY INSURANCE | 8,945 | 8,945 | 0 | |
| FARM - MISC. OPERATING EXPENSE | 22,272 | 22,272 | 0 | |
| FARM - SYRUP SUPPLIES | 4,472 | 4,472 | 0 | |
| FARM - PURCHASE OF SYRUP | 5,382 | 5,382 | 0 | |
| FARM - GENERAL UTILITIES | 3,617 | 3,617 | 0 | |
| FARM - STATE WITHHOLDING TAX | 2,820 | 2,820 | 0 | |
| FARM - FARM ORGANIZATION DUES | 56 | 56 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FARM INCOME | 251,282 | 251,282 | 251,282 |
| TAX REFUNDS | 16,141 | 16,141 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL ESTIMATES | 1,600 | 0 | 0 | |
| FEDERAL BALANCE DUE | 440 | 0 | 0 | |
| FEDERAL - OTHER | 182 | 0 | 0 | |
| STATE BALANCE DUE | 15 | 0 | 0 | |
| FOREIGN TAXES | 241 | 241 | 0 |