| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 2,800 | 2,800 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| TILING - THARP ROAD SOUTH | 2018-03-31 | 3,067 | 510 | SL | 15.000000000000 | 204 | 204 | ||
| TILING - SHUEYVILLE FARM | 2018-03-31 | 9,061 | 1,510 | SL | 15.000000000000 | 604 | 604 | ||
| TILING INTAKE - THARP NORTH | 2018-03-31 | 1,173 | 195 | SL | 15.000000000000 | 78 | 78 | ||
| EARTH MOVING (08/11/2011) - THARP RD SOUTH | 2018-03-31 | 4,879 | 1,300 | SL | 15.000000000000 | 325 | 325 | ||
| WATERWAY REPAIR (12/24/2011) - THARP RD SOUTH | 2018-03-31 | 25,179 | 6,716 | SL | 15.000000000000 | 1,679 | 1,679 | ||
| EARTH WORK (12/07/2013) - THARP RD SOUTH | 2018-03-31 | 7,874 | 2,101 | SL | 15.000000000000 | 525 | 525 | ||
| EARTH WORK (12/07/2013) - SHUEYVILLE FARM | 2018-03-31 | 17,361 | 4,632 | SL | 15.000000000000 | 1,157 | 1,157 | ||
| TILING - SHUEYVILLE FARM | 2018-03-31 | 5,400 | 900 | SL | 15.000000000000 | 360 | 360 | ||
| TILING - THARP SOUTH | 2018-03-31 | 1,300 | 217 | SL | 15.000000000000 | 87 | 87 | ||
| EARTH WORK TO LEVEL LAND - THARP RD SOUTH | 2018-03-31 | 14,000 | 2,334 | SL | 15.000000000000 | 933 | 933 | ||
| TILING 4 16 - SHUEYVILLE FARM | 2018-03-31 | 7,269 | 1,940 | SL | 15.000000000000 | 485 | 485 | ||
| TILING 10 16 - THARP RD SOUTH | 2018-03-31 | 22,707 | 6,059 | SL | 15.000000000000 | 1,514 | 1,514 | ||
| TILING - KLIMA DRAINAGE - SHUEYVILLE FARM | 2019-02-11 | 5,627 | 5,627 | SL | 15.000000000000 | 0 | 0 | ||
| TILING REPAIRS - THARP SOUTH FARM | 2020-03-12 | 1,549 | 1,549 | SL | 15.000000000000 | 0 | 0 | ||
| PAINTING FARM OUTBUILDINGS | 2020-09-28 | 10,156 | 10,156 | SL | 5.000000000000 | 0 | 0 | ||
| COVER CROP EXPENSES - 20% TO SWISHER E 40 AND 80% TO SWISHER W 160 | 2021-10-31 | 9,168 | 9,168 | SL | 7.000000000000 | 0 | 0 | ||
| SCHWISHER 160 LAND IMPROVEMENTS | 2022-12-24 | 43,588 | 363 | SL | 15.000000000000 | 2,906 | 2,906 | ||
| LAND | 2018-03-31 | 12,943,000 | L | 0 | 0 | ||||
| TILING - KLIMA DRAINAGE - THARP RD SOUTH | 2019-02-11 | 5,264 | 5,264 | SL | 15.000000000000 | 0 | 0 | ||
| ROOF REPLACEMENT - HOME FARM | 2023-11-03 | 18,880 | SL | 27.500000000000 | 86 | 86 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK - COMMON | 13,523,343 | 17,856,938 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TILING - THARP ROAD SOUTH | 3,067 | 714 | 2,353 | 2,353 |
| TILING - SHUEYVILLE FARM | 9,061 | 2,114 | 6,947 | 6,947 |
| TILING INTAKE - THARP NORTH | 1,173 | 273 | 900 | 900 |
| EARTH MOVING (08/11/2011) - THARP RD SOUTH | 4,879 | 1,625 | 3,254 | 3,254 |
| WATERWAY REPAIR (12/24/2011) - THARP RD SOUTH | 25,179 | 8,395 | 16,784 | 16,784 |
| EARTH WORK (12/07/2013) - THARP RD SOUTH | 7,874 | 2,626 | 5,248 | 5,248 |
| EARTH WORK (12/07/2013) - SHUEYVILLE FARM | 17,361 | 5,789 | 11,572 | 11,572 |
| TILING - SHUEYVILLE FARM | 5,400 | 1,260 | 4,140 | 4,140 |
| TILING - THARP SOUTH | 1,300 | 304 | 996 | 996 |
| EARTH WORK TO LEVEL LAND - THARP RD SOUTH | 14,000 | 3,267 | 10,733 | 10,733 |
| TILING 4 16 - SHUEYVILLE FARM | 7,269 | 2,425 | 4,844 | 4,844 |
| TILING 10 16 - THARP RD SOUTH | 22,707 | 7,573 | 15,134 | 15,134 |
| TILING - KLIMA DRAINAGE - SHUEYVILLE FARM | 5,627 | 5,627 | 0 | 0 |
| TILING REPAIRS - THARP SOUTH FARM | 1,549 | 1,549 | 0 | 0 |
| PAINTING FARM OUTBUILDINGS | 10,156 | 10,156 | 0 | 0 |
| COVER CROP EXPENSES - 20% TO SWISHER E 40 AND 80% TO SWISHER W 160 | 9,168 | 9,168 | 0 | 0 |
| SCHWISHER 160 LAND IMPROVEMENTS | 43,588 | 3,269 | 40,319 | 40,319 |
| LAND | 12,943,000 | 0 | 12,943,000 | 21,526,722 |
| TILING - KLIMA DRAINAGE - THARP RD SOUTH | 5,264 | 5,264 | 0 | 0 |
| ROOF REPLACEMENT - HOME FARM | 18,880 | 86 | 18,794 | 18,794 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 20,412 | 20,412 | 0 | |
| LEGAL FEES - RENTAL | 6,078 | 6,078 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 86,855 | 86,855 | 0 | |
| MISCELLANEOUS FEES | 2,083 | 2,083 | 0 | |
| OID ACQUISITION PREMIUM | 718 | 718 | 0 | |
| UTILITIES | 3,229 | 3,229 | 0 | |
| REPAIRS | 726 | 726 | 0 | |
| INSURANCE | 3,739 | 3,739 | 0 | |
| SUPPLIES | 231 | 231 | 0 | |
| MISCELLANEOUS FEES | 14 | 14 | 0 | |
| CROP INPUTS | 16,986 | 16,986 | 0 | |
| MISCELLANEOUS CROP FEES | 8,106 | 8,106 | 0 | |
| DUES | 40 | 40 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXCISE TAX FEDERAL REFUND | 4,117 | 4,117 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCE | 3,705 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FARM MANAGEMENT FEES | 32,794 | 32,794 | 0 | |
| MAINTENANCE FEES | 4,660 | 4,660 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX ON INVESTMENT INCOME | 6,400 | 0 | 0 | |
| FOREIGN TAXES WITHHELD | 1,893 | 1,893 | 0 | |
| PROPERTY TAXES | 40,070 | 40,070 | 0 |