| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| 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 | 3,500 | 150DB | 0000000003.000000000000 | ||||
| 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 | 6,999 | 150DB | 0000000005.000000000000 | ||||
| Cattle From Mike Gibson | 2014-12-01 | 5,550 | 5,550 | 150 DB | 0000000005.000000000000 | ||||
| Cattle From Ash Flatt | 2014-12-01 | 36,900 | 36,900 | 150DB | 0000000005.000000000000 | ||||
| Foster Angus Bull | 2015-01-08 | 3,850 | 3,690 | 150DB | 0000000005.000000000000 | ||||
| Larry Latham Bull | 2015-02-04 | 3,400 | 3,258 | 150DB | 0000000005.000000000000 | ||||
| Milk Cow | 2015-04-25 | 1,600 | 1,400 | 150DB | 0000000005.000000000000 | ||||
| Bull From Jackson | 2015-12-07 | 4,000 | 3,833 | 150DB | 0000000005.000000000000 | ||||
| Bermuda Grass Plant | 2015-12-23 | 4,800 | 4,600 | 150DB | 0000000005.000000000000 | ||||
| Bull | 2016-12-31 | 1,435 | 1,256 | 150DB | 0000000005.000000000000 | ||||
| LBW Bulls | 2016-12-31 | 8,000 | 7,000 | 150DB | 0000000005.000000000000 | ||||
| Two Milk Cows | 2017-03-01 | 1,400 | 1,064 | 200DB | 0000000005.000000000000 | ||||
| Bull - Rich Horner | 2017-09-05 | 2,800 | 2,217 | 150DB | 0000000005.000000000000 | ||||
| 64CB Bull Bub Ranch | 2017-09-05 | 3,000 | 2,568 | 200DB | 0000000005.000000000000 | ||||
| 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 | 3,500 | 150DB | 0000000005.000000000000 | ||||
| Cattle Pond | 2015-12-23 | 6,000 | 5,082 | 150DB | 0000000007.000000000000 | ||||
| Perimeter Cattle Fence | 2015-12-23 | 39,600 | 33,536 | 150DB | 0000000007.000000000000 | ||||
| Grass Fence | 2015-12-23 | 6,600 | 5,589 | 150DB | 0000000007.000000000000 | ||||
| Cattle Corral Fence | 2015-12-23 | 16,000 | 13,550 | 150DB | 0000000007.000000000000 | ||||
| Cattle Worky Pen | 2015-12-23 | 7,000 | 5,928 | 150DB | 0000000007.000000000000 | ||||
| Alley and Chute | 2015-12-23 | 2,517 | 2,131 | 150DB | 0000000007.000000000000 | ||||
| Thayer Farm Equipments | 2016-04-11 | 20,000 | 14,487 | 150DB | 0000000007.000000000000 | ||||
| Tractor Larson Farm Equp | 2017-09-07 | 60,000 | 46,881 | 200DB | 0000000007.000000000000 | ||||
| Thayer Farm - Cattle Equip | 2016-04-11 | 150DB | 0000000007.000000000000 | ||||||
| Thayer Farm - Buildings | 2016-04-11 | 150DB | 0000000020.000000000000 | ||||||
| Thayer Farm - Barn | 2016-04-11 | 150DB | 0000000020.000000000000 | ||||||
| Thayer Farm - Red Barn | 2016-04-11 | 150DB | 0000000020.000000000000 | ||||||
| Thayer Farm - Shop | 2016-04-11 | 150DB | 0000000020.000000000000 | ||||||
| Thayer Farm - Corral | 2016-04-11 | 150DB | 0000000020.000000000000 | ||||||
| Bunk Beds | 2016-12-31 | 5,200 | 4,751 | 200DB | 0000000005.000000000000 | ||||
| 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 | 23,923 | 150DB | 0000000007.000000000000 | ||||
| DJ Disc MO | 2015-07-31 | 10,000 | 8,468 | 150DB | 0000000007.000000000000 | ||||
| Rake and Tedder | 2015-09-17 | 9,700 | 8,211 | 150DB | 0000000007.000000000000 | ||||
| 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 | 2,823 | 200DB | 0000000007.000000000000 | ||||
| Furniture | 2016-07-01 | 30,142 | 25,434 | 200DB | 0000000007.000000000000 | ||||
| B4B Ranch Land | 2016-12-31 | ||||||||
| Bush Run Acres Land | 2016-12-31 | 67,877 | |||||||
| Thayer Farm Land | 2016-12-31 | ||||||||
| Laurel House/Land | 2016-12-31 | 160,834 | |||||||
| Zector Tractor | 2009-06-08 | 26,640 | 26,640 | 200DB | 0000000003.000000000000 | ||||
| Camper Trailer | 2016-12-31 | 5,000 | 4,568 | 200DB | 0000000005.000000000000 | ||||
| 2016 Chevy Van | 2017-03-23 | 24,200 | 19,554 | 200DB | 0000000005.000000000000 | ||||
| 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 | ||||
| 2018 Ford Transit | 2018-12-31 | 30,000 | 22,560 | 200DB | 0000000005.000000000000 | ||||
| Cargo Trailer | 2019-02-21 | 5,000 | 5,000 | 200DB | 0000000005.000000000000 | ||||
| PickUP Truck | 2019-06-04 | 2,500 | 2,500 | 200DB | 0000000005.000000000000 | ||||
| 4 ND Brown Bulls | 2019-02-10 | 11,000 | 11,000 | 200DB | 0000000005.000000000000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 1 Death of 90SE Bull/Foster | 2019-02 | 2020-01 | 3,930 | -3,930 | ||||||
| 1 Death of 1 yellow Tag McClanaghan Farm | 2019-08 | 2020-03 | 1,000 | -1,000 | ||||||
| 1 Sale of 5210 from Rich Horner | 2018-06 | 2020-04 | 1,465 | 3,900 | -2,435 | |||||
| 1 Sale of 5207 from Rich Horner | 2019-05 | 2020-04 | 1,373 | 2,800 | -1,427 | |||||
| 1 Sale of 32E Bull Bub Ranch | 2018-11 | 2020-04 | 1,091 | 3,000 | -1,909 | |||||
| 2 Sale of 2 Clay Cows | 2018-08 | 2020-09 | 614 | 4,920 | -4,306 | |||||
| 1 Sale of 1 Clay Cow | 2018-12 | 2020-11 | 683 | 2,460 | -1,777 | |||||
| 3 Sale of 3 Orange Tag | 2018-07 | 2020-11 | 1,411 | 2,550 | -1,139 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Red Lobster Bldg | 3,628,300 | 422,589 | 3,205,711 | 3,205,711 |
| Red Lboster 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 | 3,500 | ||
| Jackson LBW Bull | 2,500 | 2,500 | ||
| Black Angus Bulls | 7,000 | 7,000 | ||
| Cattle From Mike Gibson | 5,550 | 5,550 | ||
| Cattle from Ash Flatt | 36,900 | 36,900 | ||
| Foster Angus Bull | 3,850 | 3,850 | ||
| Larry Latham Bull | 3,400 | 3,400 | ||
| Bull From Jackson | 4,000 | 4,000 | ||
| Bermuda Grass Plant | 4,800 | 4,800 | ||
| Bull | 1,435 | 1,376 | 59 | 59 |
| LBW Bulls Bub Ranch | 8,000 | 7,666 | 334 | 334 |
| Two Milk Cow | 2,800 | 2,450 | 350 | 350 |
| 64CB Bull Bub Ranch | 3,000 | 2,741 | 259 | 259 |
| 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 | 8,825 | ||
| 5Year Herfold Bull | 2,000 | 2,000 | ||
| Tractor Bush Hog | 4,000 | 3,833 | 167 | 167 |
| Cattle Pond | 6,000 | 5,450 | 550 | 550 |
| Perimeter Cattle Fence | 39,600 | 35,962 | 3,638 | 3,638 |
| Grass Fence | 6,600 | 5,993 | 607 | 607 |
| Cattle Corral Fence | 16,000 | 14,530 | 1,470 | 1,470 |
| Cattle Worky Pen | 7,000 | 6,357 | 643 | 643 |
| Alley Chute | 2,517 | 2,285 | 232 | 232 |
| Tractor Larson Farm Equip | 60,000 | 50,628 | 9,372 | 9,372 |
| Bunk Beds | 5,200 | 5,051 | 149 | 149 |
| ATVs | 11,700 | 11,700 | ||
| 15 Brush Hog Mower | 6,500 | 6,500 | ||
| Washer Dryer | 1,382 | 1,382 | ||
| JD Baler 459 | 28,250 | 25,653 | 2,597 | 2,597 |
| DJ Disc MO | 10,000 | 9,083 | 917 | 917 |
| Rake and Tedder | 9,700 | 8,800 | 900 | 900 |
| Movie Camera | 2,000 | 2,000 | ||
| Desk | 599 | 599 | ||
| Sofa | 2,969 | 2,953 | 16 | 16 |
| Furniture | 30,142 | 26,780 | 3,362 | 3,362 |
| 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 | 4,856 | 144 | 144 |
| 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 | ||
| Bull Bub ranch 32E and | 3,000 | 3,000 | ||
| 2 Bulls of 905E and 913E Bulls | 7,860 | 7,860 | ||
| 2018 Ford Transit | 30,000 | 25,296 | 4,704 | 4,704 |
| 2016 JD Tractor | 49,500 | 49,500 | ||
| 4 Brown Bulls | 11,000 | 11,000 | ||
| Cargo Trailer | 5,000 | 5,000 | ||
| PickUp truck | 2,500 | 2,500 | ||
| 1 Heart of the Osarks Reg. Cow Tag 28 | 2,600 | 2,600 | ||
| 1 Heart of the Osarks Reg. Cow Tag 8 | 2,900 | 2,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 160 | 160 |
| 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 |
|---|---|---|---|---|
| Auto Expenses | 47,854 | 34,559 | 13,295 | |
| Cattle Feed | 19,560 | |||
| Dues Fees | 154 | |||
| Farm Fuel | 6,737 | |||
| Fence Material | 1,690 | |||
| Fertilizer/Spray | 35,664 | 33,833 | 1,831 | |
| Food Expense | 571 | 158 | 416 | |
| Insurance Liability | 2,963 | |||
| Labor - Cattle | 6,312 | |||
| Labor - Pasture | 660 | |||
| Maintenance/Repairs | 2,021 | |||
| Supplies | 8,011 | |||
| Vet Visit/Meds | 2,569 | |||
| Other Cattle Expenses | 7,715 | |||
| Advertising | 500 | |||
| Cattle Transportation | 213 | |||
| Small Equipment Expense | 3,200 | |||
| Utilities | 497 | |||
| ATV Repair | 147 | |||
| Internet Expenses | 127 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other types of income | 100 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|
| Name | Address |
|---|---|
| NA |
|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Personal Property Tax | 439 | 439 |