| 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 |
|---|---|---|---|---|---|---|---|---|---|
| AUTOMOBILE | 2003-03-06 | 24,400 | 17,080 | 200DB | 5.000000000000 | 0 | 0 | ||
| LAND, BUILDINGS AND EQUIPMENT | 2002-12-31 | 311,723 | L | 0 | 0 | ||||
| TRACTOR | 2003-07-14 | 49,750 | 24,875 | 200DB | 7.000000000000 | 0 | 0 | ||
| EQUIPMENT | 2003-07-11 | 2,712 | 1,356 | 200DB | 7.000000000000 | 0 | 0 | ||
| BUS | 2004-02-25 | 2,500 | 1,250 | 200DB | 5.000000000000 | 0 | 0 | ||
| HORSE TRAILER | 2005-06-02 | 6,500 | 6,500 | 200DB | 7.000000000000 | 0 | 0 | ||
| KUBOTA RTV 900-W | 2005-07-28 | 12,300 | 12,300 | 200DB | 7.000000000000 | 0 | 0 | ||
| BUSHWACKER SIDEBOOM | 2005-08-19 | 20,700 | 20,700 | 200DB | 7.000000000000 | 0 | 0 | ||
| TOYOTA 4RUNNER | 2007-07-02 | 26,937 | 26,937 | 200DB | 5.000000000000 | 0 | 0 | ||
| 2009 TOYOTA | 2009-05-21 | 16,488 | 16,488 | 200DB | 5.000000000000 | 0 | 0 | ||
| 2009 FORD VAN | 2010-08-25 | 20,514 | 20,514 | 200DB | 5.000000000000 | 0 | 0 | ||
| FORD DIGGER TRUCK | 2010-10-01 | 10,000 | 10,000 | 200DB | 5.000000000000 | 0 | 0 | ||
| 2011 FORD F-250 TRUCK | 2011-02-18 | 38,988 | 38,988 | 200DB | 5.000000000000 | 0 | 0 | ||
| 2012 - LOT 10 BLOCK 9 BAXTER SPRINGS KS | 2012-02-09 | 20,000 | L | 0 | 0 | ||||
| DUMP TRUCK | 2013-06-30 | 22,000 | 22,000 | 200DB | 5.000000000000 | 0 | 0 | ||
| 2006 FORD 350 | 2014-10-16 | 19,500 | 19,500 | 200DB | 5.000000000000 | 0 | 0 | ||
| 2011 TOYOTA TRUCK | 2014-03-24 | 24,000 | 24,000 | 200DB | 5.000000000000 | 0 | 0 | ||
| 2013 TOYOTA TRUCK | 2014-03-24 | 38,300 | 38,300 | 200DB | 5.000000000000 | 0 | 0 | ||
| 2014 JOHN DEERE 6430 TRACTOR | 2014-04-11 | 91,500 | 91,500 | 200DB | 7.000000000000 | 0 | 0 | ||
| RTV VEHICLE | 2014-09-19 | 18,000 | 18,000 | 200DB | 5.000000000000 | 0 | 0 | ||
| 2021 TOYOTA HIGHLANDER | 2021-11-16 | 52,643 | 22,636 | 200DB | 5.000000000000 | 12,003 | 0 | ||
| 2021 DODGE CAMP TRUCK | 2021-12-15 | 80,963 | 34,814 | 200DB | 5.000000000000 | 18,460 | 0 | ||
| SODA FOUNTAIN LAPTOPS | 2021-11-16 | 27,540 | 11,842 | 200DB | 5.000000000000 | 6,279 | 0 | ||
| 2022 TOYOTA SIENNA | 2022-05-02 | 44,464 | 8,893 | 200DB | 5.000000000000 | 7,114 | 0 | ||
| BUILDING IMPROVEMENTS | 2022-02-15 | 28,997 | 725 | SL | 40.000000000000 | 841 | 0 | ||
| BUILDING IMPROVEMENTS | 2022-03-14 | 39,086 | 899 | SL | 40.000000000000 | 1,133 | 0 | ||
| BUILDING IMPROVEMENTS | 2022-04-18 | 37,960 | 759 | SL | 40.000000000000 | 1,101 | 0 | ||
| BUILDING IMPROVEMENTS | 2022-05-17 | 34,789 | 626 | SL | 40.000000000000 | 1,009 | 0 | ||
| BUILDING IMPROVEMENTS | 2022-06-15 | 50,436 | 757 | SL | 40.000000000000 | 1,463 | 0 | ||
| BUILDING IMPROVEMENTS | 2022-07-13 | 30,256 | 393 | SL | 40.000000000000 | 877 | 0 | ||
| BUILDING IMPROVEMENTS | 2022-08-15 | 34,365 | 378 | SL | 40.000000000000 | 997 | 0 | ||
| BUILDING IMPROVEMENTS | 2022-10-14 | 22,605 | 136 | SL | 40.000000000000 | 656 | 0 | ||
| BUILDING IMPROVEMENTS | 2022-11-16 | 38,456 | 154 | SL | 40.000000000000 | 1,115 | 0 | ||
| BUILDING IMPROVEMENTS | 2022-12-20 | 28,992 | 29 | SL | 40.000000000000 | 841 | 0 | ||
| BUILDING IMPROVEMENTS | 2023-01-17 | 40,409 | SL | 40.000000000000 | 1,091 | 0 | |||
| BUILDING IMPROVEMENTS | 2023-02-17 | 21,565 | SL | 40.000000000000 | 539 | 0 | |||
| BUILDING IMPROVEMENTS | 2023-03-30 | 95,232 | SL | 40.000000000000 | 2,190 | 0 | |||
| BUILDING IMPROVEMENTS | 2023-04-11 | 59,979 | SL | 40.000000000000 | 1,200 | 0 | |||
| BUILDING IMPROVEMENTS | 2023-05-31 | 49,618 | SL | 40.000000000000 | 893 | 0 | |||
| BUILDING IMPROVEMENTS | 2023-06-14 | 48,170 | SL | 40.000000000000 | 723 | 0 | |||
| BUILDING IMPROVEMENTS | 2023-07-14 | 39,530 | SL | 40.000000000000 | 514 | 0 | |||
| BUILDING IMPROVEMENTS | 2023-09-01 | 30,877 | SL | 40.000000000000 | 247 | 0 | |||
| BUILDING IMPROVEMENTS | 2023-12-21 | 40,609 | SL | 40.000000000000 | 41 | 0 | |||
| 2023 DODGE TRUCKS | 2023-11-17 | 163,178 | 200DB | 5.000000000000 | 132,174 | 0 | |||
| 2023 SKID STEER EQUIPMENT | 2023-11-28 | 138,536 | 200DB | 5.000000000000 | 112,214 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF 2022 VEHICLE | PURCHASED | 48,000 | COST | 0 | 19,543 | 16,007 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| AUTOMOBILE | 24,400 | 24,400 | 0 | 0 |
| LAND, BUILDINGS AND EQUIPMENT | 311,723 | 0 | 311,723 | 311,723 |
| TRACTOR | 49,750 | 49,750 | 0 | 0 |
| EQUIPMENT | 2,712 | 2,712 | 0 | 0 |
| BUS | 2,500 | 2,500 | 0 | 0 |
| HORSE TRAILER | 6,500 | 6,500 | 0 | 0 |
| KUBOTA RTV 900-W | 12,300 | 12,300 | 0 | 0 |
| BUSHWACKER SIDEBOOM | 20,700 | 20,700 | 0 | 0 |
| TOYOTA 4RUNNER | 26,937 | 26,937 | 0 | 0 |
| 2009 TOYOTA | 16,488 | 16,488 | 0 | 0 |
| 2009 FORD VAN | 20,514 | 20,514 | 0 | 0 |
| FORD DIGGER TRUCK | 10,000 | 10,000 | 0 | 0 |
| 2011 FORD F-250 TRUCK | 38,988 | 38,988 | 0 | 0 |
| 2012 - LOT 10 BLOCK 9 BAXTER SPRINGS KS | 20,000 | 0 | 20,000 | 20,000 |
| DUMP TRUCK | 22,000 | 22,000 | 0 | 0 |
| 2006 FORD 350 | 19,500 | 19,500 | 0 | 0 |
| 2011 TOYOTA TRUCK | 24,000 | 24,000 | 0 | 0 |
| 2013 TOYOTA TRUCK | 38,300 | 38,300 | 0 | 0 |
| 2014 JOHN DEERE 6430 TRACTOR | 91,500 | 91,500 | 0 | 0 |
| RTV VEHICLE | 18,000 | 18,000 | 0 | 0 |
| 2021 TOYOTA HIGHLANDER | 52,643 | 34,639 | 18,004 | 18,004 |
| 2021 DODGE CAMP TRUCK | 80,963 | 53,274 | 27,689 | 27,689 |
| SODA FOUNTAIN LAPTOPS | 27,540 | 18,121 | 9,419 | 9,419 |
| BUILDING IMPROVEMENTS | 28,997 | 1,566 | 27,431 | 27,431 |
| BUILDING IMPROVEMENTS | 39,086 | 2,032 | 37,054 | 37,054 |
| BUILDING IMPROVEMENTS | 37,960 | 1,860 | 36,100 | 36,100 |
| BUILDING IMPROVEMENTS | 34,789 | 1,635 | 33,154 | 33,154 |
| BUILDING IMPROVEMENTS | 50,436 | 2,220 | 48,216 | 48,216 |
| BUILDING IMPROVEMENTS | 30,256 | 1,270 | 28,986 | 28,986 |
| BUILDING IMPROVEMENTS | 34,365 | 1,375 | 32,990 | 32,990 |
| BUILDING IMPROVEMENTS | 22,605 | 792 | 21,813 | 21,813 |
| BUILDING IMPROVEMENTS | 38,456 | 1,269 | 37,187 | 37,187 |
| BUILDING IMPROVEMENTS | 28,992 | 870 | 28,122 | 28,122 |
| BUILDING IMPROVEMENTS | 40,409 | 1,091 | 39,318 | 39,318 |
| BUILDING IMPROVEMENTS | 21,565 | 539 | 21,026 | 21,026 |
| BUILDING IMPROVEMENTS | 95,232 | 2,190 | 93,042 | 93,042 |
| BUILDING IMPROVEMENTS | 59,979 | 1,200 | 58,779 | 58,779 |
| BUILDING IMPROVEMENTS | 49,618 | 893 | 48,725 | 48,725 |
| BUILDING IMPROVEMENTS | 48,170 | 723 | 47,447 | 47,447 |
| BUILDING IMPROVEMENTS | 39,530 | 514 | 39,016 | 39,016 |
| BUILDING IMPROVEMENTS | 30,877 | 247 | 30,630 | 30,630 |
| BUILDING IMPROVEMENTS | 40,609 | 41 | 40,568 | 40,568 |
| 2023 DODGE TRUCKS | 163,178 | 132,174 | 31,004 | 31,004 |
| 2023 SKID STEER EQUIPMENT | 138,536 | 112,214 | 26,322 | 26,322 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL LEGAL FEES | 5,929 | 0 | 5,929 |
| Description | Amount |
|---|---|
| RECLASSIFICATION OF RETAINED EARNINGS | 502,687 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO & TRUCK EXPENSE | 58,471 | 0 | 58,471 | |
| CAMP SUPPLIES | 6,424 | 0 | 6,424 | |
| CONTRACT LABOR | 24,375 | 0 | 24,375 | |
| EMPLOYEE INSURANCE | 136,205 | 0 | 136,205 | |
| MISCELLANEOUS EXPENSE | 7,882 | 0 | 7,882 | |
| PROGRAM EXPENSES | 300,285 | 0 | 300,285 | |
| REPAIRS & MAINTENANCE | 192,450 | 0 | 192,450 | |
| UTILITIES | 124,862 | 0 | 124,862 | |
| TELEPHONE & INTERNET | 11,507 | 0 | 11,507 | |
| PEST CONTROL | 6,061 | 0 | 6,061 | |
| POSTAGE AND DELIVERY | 100 | 0 | 100 | |
| RENTAL EQUIPMENT | 1,014 | 0 | 1,014 | |
| SECURITY | 1,995 | 0 | 1,995 | |
| BANK SERVICE CHARGES | 70 | 0 | 70 | |
| CLEANING & JANITORIAL SUPPLIES | 424 | 0 | 424 | |
| MARKETING COSTS | 8,694 | 0 | 8,694 | |
| FOOD AND KITCHEN SUPPLIES | 84,658 | 0 | 84,658 | |
| CAMP INSURANCE | 94,528 | 0 | 94,528 | |
| OFFICE SUPPLIES | 1,212 | 0 | 1,212 | |
| CAMP EQUIPMENT AND TOOLS | 13,624 | 0 | 13,624 | |
| LICENSE FEES | 25 | 0 | 25 | |
| MEDICAL EXPENSES | 3,955 | 0 | 3,955 | |
| PAYROLL EXPENSES | 6,118 | 0 | 6,118 |
| Name | Address |
|---|---|
|
WILLIAM L ABERNATHY TESTAMENTARY CHARITABLE LEAD TRUST |
C/O 111 WEST 75TH STREET KANSAS CITY,MO64114 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSONAL PROPERTY TAXES | 15,935 | 0 | 15,935 | |
| PAYROLL TAXES | 82,998 | 0 | 82,998 |