| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 7,000 | 3,500 | 3,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LIPPENCOTT BARN | 2018-04-12 | 598,919 | 44,919 | SL | 20.000000000000 | 29,946 | 0 | ||
| LAND IMPROVEMENTS TRACT 18 | 2018-04-12 | 19,400 | 1,455 | SL | 20.000000000000 | 970 | 0 | ||
| LAND IMPROVEMENTS 458.722 LONGPOINT | 2018-04-12 | 7,087 | 531 | SL | 20.000000000000 | 354 | 0 | ||
| GATE AND CATTLEGUARDS LONGPOINT | 2018-04-12 | 2,796 | 210 | SL | 20.000000000000 | 140 | 0 | ||
| WELL REPAIR LONGPOINT | 2018-04-12 | 5,037 | 378 | SL | 20.000000000000 | 252 | 0 | ||
| CATTLEGUARDS AB-43, TR 4 | 2018-12-19 | 6,370 | 478 | SL | 20.000000000000 | 319 | 0 | ||
| LAND IMPROVEMENTS AB-43, TR 4 | 2018-12-19 | 87,770 | 6,583 | SL | 20.000000000000 | 4,389 | 0 | ||
| TABLE SAW | 2018-04-12 | 1,447 | 434 | SL | 5.000000000000 | 289 | 0 | ||
| CABINETS | 2018-04-12 | 1,612 | 483 | SL | 5.000000000000 | 322 | 0 | ||
| DUST COLLECTION SYSTEM | 2018-04-12 | 4,024 | 1,207 | SL | 5.000000000000 | 805 | 0 | ||
| AIR COMPRESSOR | 2018-04-12 | 2,295 | 689 | SL | 5.000000000000 | 459 | 0 | ||
| AIR COMPRESSOR | 2018-04-12 | 2,674 | 802 | SL | 5.000000000000 | 535 | 0 | ||
| PRESSURE WASHER | 2018-04-12 | 929 | 279 | SL | 5.000000000000 | 186 | 0 | ||
| BLASTING CABINETS | 2018-04-12 | 3,761 | 1,128 | SL | 5.000000000000 | 752 | 0 | ||
| ICE MAKER | 2018-04-12 | 881 | 264 | SL | 5.000000000000 | 176 | 0 | ||
| COMPUTER | 2018-04-12 | 3,219 | 966 | SL | 5.000000000000 | 644 | 0 | ||
| CABINETS | 2018-04-12 | 1,564 | 469 | SL | 5.000000000000 | 313 | 0 | ||
| DUST COLLECTION SYSTEM | 2018-04-12 | 4,025 | 1,208 | SL | 5.000000000000 | 805 | 0 | ||
| REFRIGERATOR | 2018-04-12 | 901 | 270 | SL | 5.000000000000 | 180 | 0 | ||
| BAND SAW | 2018-04-12 | 2,462 | 738 | SL | 5.000000000000 | 492 | 0 | ||
| EDGE BANDER AND VACUUM PACKING SYSTEM | 2018-04-12 | 3,628 | 1,089 | SL | 5.000000000000 | 726 | 0 | ||
| NEW LEVEE PROJECT BURR | 2018-06-22 | 29,250 | 2,194 | SL | 20.000000000000 | 1,463 | 0 | ||
| CULVERTS FOR BURR | 2018-07-03 | 3,840 | 288 | SL | 20.000000000000 | 192 | 0 | ||
| CULVERTS FOR BURR | 2018-12-19 | 8,335 | 625 | SL | 20.000000000000 | 417 | 0 | ||
| 2017 20G ROOT GRAPPLE - FRONTIER | 2018-06-05 | 3,399 | 1,020 | SL | 5.000000000000 | 680 | 0 | ||
| PORTABLE RESTROOM TRAILERS | 2018-07-19 | 32,655 | 2,449 | SL | 20.000000000000 | 1,633 | 0 | ||
| COMMERCIAL TENT | 2019-09-17 | 3,740 | 374 | SL | 5.000000000000 | 748 | 0 | ||
| PHOTOGRAPHY EQUIPEMNT | 2019-11-16 | 7,500 | 750 | SL | 5.000000000000 | 1,500 | 0 | ||
| CONCRETE FOR BARN DRIVEWAY | 2019-09-10 | 6,415 | 160 | SL | 20.000000000000 | 321 | 0 | ||
| ELECTRICAL BARN AND WELL | 2019-11-19 | 4,237 | 106 | SL | 20.000000000000 | 212 | 0 | ||
| LAND IMPROVEMENTS BURR GRAVEL AND LIMESTONE | 2019-03-31 | 17,862 | 447 | SL | 20.000000000000 | 893 | 0 | ||
| LAND IMPROVEMENTS BURR DOZER WORK | 2019-06-30 | 5,835 | 146 | SL | 20.000000000000 | 292 | 0 | ||
| LAND IMPROVEMENTS - BURR CONCRETE | 2019-09-30 | 5,778 | 144 | SL | 20.000000000000 | 289 | 0 | ||
| LAND IMPROVEMENTS - ROAD WORK AT LONGPOINT | 2020-10-08 | 11,915 | SL | 20.000000000000 | 74 | 0 | |||
| LAND IMPROVEMENTS - ROAD WORK AT LONGPOINT | 2020-10-27 | 18,200 | SL | 20.000000000000 | 114 | 0 | |||
| LAND IMPROVEMENTS - ROAD WORK AT LONGPOINT | 2020-11-13 | 19,267 | SL | 20.000000000000 | 120 | 0 | |||
| TOOL BOX | 2020-01-06 | 5,309 | SL | 5.000000000000 | 929 | 0 | |||
| IRRIGATION, SPRINKLERS, VALVES FOR TREE FARM, POLLINATOR GARDEN | 2020-06-17 | 2,980 | SL | 5.000000000000 | 373 | 0 | |||
| INSTALLATION OF IRON OUT SYSTEM | 2020-09-22 | 2,636 | SL | 5.000000000000 | 198 | 0 | |||
| LUMBAR FOR WELL HOUSE | 2020-10-21 | 3,260 | SL | 5.000000000000 | 82 | 0 | |||
| JD 4066R COMPACT UTILITY TRACTOR | 2020-10-29 | 59,296 | SL | 5.000000000000 | 1,482 | 0 | |||
| FRONTIER RT1173 73" ROTARY TILLER | 2020-10-29 | 3,480 | SL | 5.000000000000 | 87 | 0 | |||
| OVERHEAD DOOR, PLUMBING PARTS | 2020-07-08 | 3,201 | SL | 20.000000000000 | 80 | 0 | |||
| WIRING IN NEW CABINET WITH METER CAN | 2020-09-08 | 5,842 | SL | 20.000000000000 | 97 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NFS # Z47-983354 | 827,295 | 440,953 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LIPPENCOTT BARN | 598,919 | 74,865 | 524,054 | |
| LAND IMPROVEMENTS TRACT 18 | 19,400 | 2,425 | 16,975 | |
| LAND IMPROVEMENTS 458.722 LONGPOINT | 7,087 | 885 | 6,202 | |
| GATE AND CATTLEGUARDS LONGPOINT | 2,796 | 350 | 2,446 | |
| WELL REPAIR LONGPOINT | 5,037 | 630 | 4,407 | |
| CATTLEGUARDS AB-43, TR 4 | 6,370 | 797 | 5,573 | |
| LAND IMPROVEMENTS AB-43, TR 4 | 87,770 | 10,972 | 76,798 | |
| TABLE SAW | 1,447 | 723 | 724 | |
| CABINETS | 1,612 | 805 | 807 | |
| DUST COLLECTION SYSTEM | 4,024 | 2,012 | 2,012 | |
| AIR COMPRESSOR | 2,295 | 1,148 | 1,147 | |
| AIR COMPRESSOR | 2,674 | 1,337 | 1,337 | |
| PRESSURE WASHER | 929 | 465 | 464 | |
| BLASTING CABINETS | 3,761 | 1,880 | 1,881 | |
| ICE MAKER | 881 | 440 | 441 | |
| COMPUTER | 3,219 | 1,610 | 1,609 | |
| CABINETS | 1,564 | 782 | 782 | |
| DUST COLLECTION SYSTEM | 4,025 | 2,013 | 2,012 | |
| REFRIGERATOR | 901 | 450 | 451 | |
| BAND SAW | 2,462 | 1,230 | 1,232 | |
| EDGE BANDER AND VACUUM PACKING SYSTEM | 3,628 | 1,815 | 1,813 | |
| NEW LEVEE PROJECT BURR | 29,250 | 3,657 | 25,593 | |
| CULVERTS FOR BURR | 3,840 | 480 | 3,360 | |
| CULVERTS FOR BURR | 8,335 | 1,042 | 7,293 | |
| 2017 20G ROOT GRAPPLE - FRONTIER | 3,399 | 1,700 | 1,699 | |
| PORTABLE RESTROOM TRAILERS | 32,655 | 4,082 | 28,573 | |
| COMMERCIAL TENT | 3,740 | 1,122 | 2,618 | |
| PHOTOGRAPHY EQUIPEMNT | 7,500 | 2,250 | 5,250 | |
| CONCRETE FOR BARN DRIVEWAY | 6,415 | 481 | 5,934 | |
| ELECTRICAL BARN AND WELL | 4,237 | 318 | 3,919 | |
| LAND IMPROVEMENTS BURR GRAVEL AND LIMESTONE | 17,862 | 1,340 | 16,522 | |
| LAND IMPROVEMENTS BURR DOZER WORK | 5,835 | 438 | 5,397 | |
| LAND IMPROVEMENTS - BURR CONCRETE | 5,778 | 433 | 5,345 | |
| LAND IMPROVEMENTS - ROAD WORK AT LONGPOINT | 11,915 | 74 | 11,841 | |
| LAND IMPROVEMENTS - ROAD WORK AT LONGPOINT | 18,200 | 114 | 18,086 | |
| LAND IMPROVEMENTS - ROAD WORK AT LONGPOINT | 19,267 | 120 | 19,147 | |
| TOOL BOX | 5,309 | 929 | 4,380 | |
| IRRIGATION, SPRINKLERS, VALVES FOR TREE FARM, POLLINATOR GARDEN | 2,980 | 373 | 2,607 | |
| INSTALLATION OF IRON OUT SYSTEM | 2,636 | 198 | 2,438 | |
| LUMBAR FOR WELL HOUSE | 3,260 | 82 | 3,178 | |
| JD 4066R COMPACT UTILITY TRACTOR | 59,296 | 1,482 | 57,814 | |
| FRONTIER RT1173 73" ROTARY TILLER | 3,480 | 87 | 3,393 | |
| OVERHEAD DOOR, PLUMBING PARTS | 3,201 | 80 | 3,121 | |
| WIRING IN NEW CABINET WITH METER CAN | 5,842 | 97 | 5,745 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,750 | 1,875 | 1,875 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMPENSATION | 4,710 | 0 | 4,710 | |
| BANK SERVICE CHARGES | 61 | 31 | 30 | |
| ADVERTISING AND PROMOTION | 810 | 0 | 810 | |
| AUTOMOBILE EXPENSE | 5,030 | 2,515 | 2,515 | |
| EQUIPMENT | 6,844 | 3,422 | 3,422 | |
| OTHER FEES | 434 | 217 | 217 | |
| OFFICE SUPPLIES | 2,376 | 1,188 | 1,188 | |
| REPAIRS AND MAINTENANCE | 15,319 | 0 | 15,319 | |
| CHARITABLE SUPPLIES | 32,189 | 0 | 32,189 | |
| COMPUTER AND INTERNET EXPENSE | 3,212 | 1,606 | 1,606 | |
| MEALS AND ENTERTAINMENT | 582 | 237 | 345 | |
| UTILITIES | 8,048 | 4,024 | 4,024 | |
| TELEPHONE | 1,298 | 649 | 649 | |
| CONTINUING EDUCATION | 135 | 67 | 68 | |
| INSURANCE | 15,305 | 1,530 | 13,775 | |
| MISC TOOLS | 6,119 | 0 | 6,119 | |
| TRAVEL EXPENSE | 2,446 | 1,223 | 1,223 | |
| POSTAGE & DELIVERY | 242 | 121 | 121 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX EXPENSE | 18,990 | 3,408 | 15,582 | |
| FEDERAL TAX EXPENSE | 1,586 | 0 | 0 | |
| COUNTY TAX EXPENSE | 235 | 0 | 235 | |
| PROPERTY TAX | 6,000 | 0 | 6,000 |