| 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 | 7,000 | 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 | 3,850 | 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 | 1,376 | 150DB | 0000000005.000000000000 | 59 | |||
| LBW Bulls | 2016-12-31 | 8,000 | 7,666 | 150DB | 0000000005.000000000000 | 333 | |||
| Two Milk Cows | 2017-03-01 | 1,400 | 1,064 | 200DB | 0000000005.000000000000 | ||||
| Bull - Rich Horner | 2017-09-05 | 2,800 | 2,450 | 150DB | 0000000005.000000000000 | 233 | |||
| 64CB Bull Bub Ranch | 2017-09-05 | 3,000 | 2,741 | 200DB | 0000000005.000000000000 | 173 | |||
| 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 | 3,833 | 150DB | 0000000005.000000000000 | 167 | |||
| Cattle Pond | 2015-12-23 | 6,000 | 5,450 | 150DB | 0000000007.000000000000 | 368 | |||
| Perimeter Cattle Fence | 2015-12-23 | 39,600 | 35,962 | 150DB | 0000000007.000000000000 | 2,426 | |||
| Grass Fence | 2015-12-23 | 6,600 | 5,993 | 150DB | 0000000007.000000000000 | 404 | |||
| Cattle Corral Fence | 2015-12-23 | 16,000 | 14,530 | 150DB | 0000000007.000000000000 | 980 | |||
| Cattle Worky Pen | 2015-12-23 | 7,000 | 6,357 | 150DB | 0000000007.000000000000 | 429 | |||
| Alley and Chute | 2015-12-23 | 2,517 | 2,285 | 150DB | 0000000007.000000000000 | 154 | |||
| Thayer Farm Equipments | 2016-04-11 | 20,000 | 14,487 | 150DB | 0000000007.000000000000 | ||||
| Tractor Larson Farm Equp | 2017-09-07 | 60,000 | 50,628 | 200DB | 0000000007.000000000000 | 2,679 | |||
| 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 | 5,051 | 200DB | 0000000005.000000000000 | 149 | |||
| 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 | 27,383 | 150DB | 0000000007.000000000000 | 1,730 | |||
| DJ Disc MO | 2015-07-31 | 10,000 | 9,083 | 150DB | 0000000007.000000000000 | 612 | |||
| Rake and Tedder | 2015-09-17 | 9,700 | 8,808 | 150DB | 0000000007.000000000000 | 594 | |||
| 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 | 2,953 | 200DB | 0000000007.000000000000 | 16 | |||
| Furniture | 2016-07-01 | 30,142 | 26,780 | 200DB | 0000000007.000000000000 | 1,344 | |||
| 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 | 4,856 | 200DB | 0000000005.000000000000 | 144 | |||
| 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 | 25,296 | 200DB | 0000000005.000000000000 | 1,642 | |||
| 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 | ||||
| Red Lobster Bldg | 2016-06-30 | 3,628,300 | 422,589 | SL | 0000000039.000000000000 | 93,030 | 93,030 | ||
| Red Lobster Land | 2016-06-30 | 295,700 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 1 Death of mile Cow DQ | 2020-06 | 2021-03 | 700 | -700 | ||||||
| 1 Death of 24 Orange from McClanahan | 2019-11 | 2021-03 | 1,000 | -1,000 | ||||||
| 1 Sale of 913E | 2020-10 | 2021-06 | 1,267 | 3,930 | -2,663 | |||||
| 1 Sale of Yellow Tags | 2020-09 | 2021-06 | 790 | 1,000 | -210 | |||||
| 1 Sale of 1 Clay Cow | 2020-08 | 2021-06 | 675 | 2,460 | -1,785 | |||||
| 3 Sale of Yellow Tags | 2020-07 | 2021-06 | 2,388 | 3,000 | -612 | |||||
| 1 Death of 34 Red McClanaham | 2020-09 | 2021-06 | 1,000 | -1,000 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Red Lobster Bldg | 3,628,300 | 515,619 | 3,112,681 | 3,112,681 |
| 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 | 1,435 | ||
| LBW Bulls Bub Ranch | 8,000 | 8,000 | ||
| Two Milk Cow | 2,800 | 2,683 | 117 | 117 |
| 64CB Bull Bub Ranch | 3,000 | 2,914 | 86 | 86 |
| 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 | 8,525 | ||
| 5Year Herfold Bull | 2,000 | 2,000 | ||
| Tractor Bush Hog | 4,000 | 4,000 | ||
| Cattle Pond | 6,000 | 5,818 | 182 | 182 |
| Perimeter Cattle Fence | 39,600 | 38,388 | 1,212 | 1,212 |
| Grass Fence | 6,600 | 6,397 | 203 | 203 |
| Cattle Corral Fence | 16,000 | 15,510 | 490 | 490 |
| Cattle Worky Pen | 7,000 | 6,786 | 214 | 214 |
| Alley Chute | 2,517 | 2,439 | 78 | 78 |
| Tractor Larson Farm Equip | 60,000 | 53,307 | 6,693 | 6,693 |
| Bunk Beds | 5,200 | 5,200 | ||
| ATVs | 11,700 | 11,700 | ||
| 15 Brush Hog Mower | 6,500 | 6,500 | ||
| Washer Dryer | 1,382 | 1,382 | ||
| JD Baler 459 | 28,250 | 27,383 | 867 | 867 |
| DJ Disc MO | 10,000 | 9,696 | 304 | 304 |
| Rake and Tedder | 9,700 | 9,402 | 298 | 298 |
| Movie Camera | 2,000 | 2,000 | ||
| Desk | 599 | 599 | ||
| Sofa | 2,969 | 2,969 | ||
| Furniture | 30,142 | 28,124 | 2,018 | 2,018 |
| 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 | 5,000 | ||
| 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 | ||
| 2020 Chevy Truck | 55,960 | 37,760 | 18,200 | 18,200 |
| 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 |
|---|
| 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 |
|---|---|---|---|---|
| Acounting Fees C | 1,400 | 750 | ||
| ATV Repair | 210 | 210 | ||
| Auto Expense Fuel C | 238 | 238 | ||
| Cattle Feed | 26,337 | 504 | ||
| Dues Fees C | 154 | |||
| Farm Fuel | 8,141 | |||
| Fence Material | 311 | |||
| Fertilizer/Spray | 6,291 | |||
| Food Expense C | 249 | |||
| Insurance - Liability, D and O | 1,780 | |||
| Labor-Pasture | 600 | |||
| Labor Bonus | 9,917 | |||
| Labor -Cattle - Other | 10,413 | |||
| Maintenance Repairs | 3,664 | |||
| Personal Property Tax C | 406 | |||
| Sale Barn Fees | 972 | |||
| Small Equipment Expense | 2,037 | |||
| Supplies | 6,541 | |||
| Travel Expenses C | 46 | |||
| Utilities Expenses C | 431 | |||
| Vet Visit/Meds C | 2,397 | |||
| Cattle Expenses -other | 99 | |||
| Auto Expense Other | -20,594 | -21,099 | ||
| Bank Fees | 41 | |||
| Management Fees | 898 | |||
| Gifts | 33 |
| Description | Amount |
|---|---|
| Increase from money market account | 1,000,000 |
| 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 | 406 | 406 |