| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING SERVICE | 7,855 | 7,855 | 0 | 0 |
| Category | Amount |
|---|---|
| NONE | 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 |
|---|---|---|---|---|---|---|---|---|---|
| FOUR-WHEELER | 1997-10-07 | 6,925 | 6,925 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| FOUR-WHEELER TRAIL | 1997-10-07 | 417 | 417 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| AIR CONDITIONER | 1998-08-06 | 363 | 363 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT SHED | 1998-09-01 | 4,039 | 2,214 | SL | 39.000000000000 | 104 | 104 | 104 | |
| BOAT & TRAILER | 1998-01-15 | 750 | 749 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| CHAIN SAW | 1999-02-10 | 331 | 331 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| GRADER BLADE | 2001-04-02 | 744 | 742 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FOUR WHEELER | 2001-08-17 | 6,598 | 6,598 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| STORAGE SHED | 2004-05-07 | 521 | 203 | SL | 39.000000000000 | 13 | 13 | 13 | |
| POLARIS ATV | 2016-05-11 | 10,729 | 7,511 | SL | 5.000000000000 | 2,146 | 2,146 | 2,146 | |
| KOMATSU TRACKHOE | 2016-08-08 | 47,000 | 32,900 | SL | 5.000000000000 | 9,400 | 9,400 | 9,400 | |
| ROOF | 2020-09-25 | 4,800 | SL | 39.000000000000 | 36 | 36 | 36 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FOUR-WHEELER | 6,925 | 6,925 | 0 | |
| FOUR-WHEELER TRAIL | 417 | 417 | 0 | |
| AIR CONDITIONER | 363 | 363 | 0 | |
| EQUIPMENT SHED | 4,039 | 2,318 | 1,721 | |
| BOAT & TRAILER | 750 | 749 | 1 | |
| CHAIN SAW | 331 | 331 | 0 | |
| GRADER BLADE | 744 | 742 | 2 | |
| FOUR WHEELER | 6,598 | 6,598 | 0 | |
| STORAGE SHED | 521 | 216 | 305 | |
| POLARIS ATV | 10,729 | 9,657 | 1,072 | |
| KOMATSU TRACKHOE | 47,000 | 42,300 | 4,700 | |
| ROOF | 4,800 | 36 | 4,764 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL SERVICES | 1,200 | 1,200 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCUMULATED AMORTIZATION | -90,000 | -100,000 | -100,000 |
| CAPITALIZED REFORESTATION EXP | 222,907 | 222,907 | 222,907 |
| TIMBER AND LAND | 37,505 | 98,822 | 4,937,121 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGE | 39 | 39 | 0 | 0 |
| UTILITIES | 1,143 | 1,143 | 0 | 0 |
| REPAIRS | 2,236 | 2,236 | 0 | 0 |
| TIMBER MANAGEMENT EXPENSE | 2,587 | 0 | 0 | 2,587 |
| INSURANCE | 984 | 984 | 0 | 0 |
| TRAVEL EXPENSE | 598 | 598 | 0 | 0 |
| TIMBER AMORTIZATION EXPENSE | 10,000 | 0 | 0 | 10,000 |
| TIMBER SALE EXPENSE | 475 | 0 | 0 | 475 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUNTING LEASE INCOME | 53,240 | 53,240 | 53,240 |
| EXCISE TAX OVERPAYMENT FROM 2018 | 1,786 | 1,786 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FICA TAX PAYABLE | 272 | 370 |
| PERFORMANCE BOND DEPOSIT | 7,370 | 7,370 |
| ACCRUED SALARY | 1,648 | 1,784 |
| ACCRUED TRAVEL | 340 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROP. TAXES - CLAY COUNTY | 8,567 | 8,567 | 0 | 0 |
| PROP. TAXES - OKTIBBEHA COUNTY | 3,308 | 3,308 | 0 | 0 |
| FICA TAX EXPENSE | 136 | 136 | 0 | 0 |
| PROP. TAXES - CITY | 7,761 | 7,761 | 0 | 0 |
| 2018 OVERPAYMENT | 1,786 | 0 | 0 | 0 |
| BEAVER COUNTRY EXPENSE | 100 | 100 | 0 | 0 |