| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UBS INC | 947 | 0 | 0 | 947 |
| Person Name | Explanation |
|---|---|
| JEFFREY KYLE | TRUSTEE AND FARM MANAGER, SUPERVISION OF TRUST & FARM MAINTENANCE. ASSET ACQUITION |
| TERRY N GOULD | TRUSTEE, ACCOUNTING & MGT OF TRUST ASSETS FINANCIAL PLANNING PLUS PROMOTING OF TRUST FARMING OBJECTIVE |
| PATRICK A NICHOLS | TRUSTEE & ATTORNEY, REPRESENTIVE OF TNE TRUST IN TUCKER COUNTY, GUIDANCE OF TRUST OBJECTIVES |
| Contractor | Explanation |
|---|---|
| FRANK B ROBERTS | CONSTRUCTION OF VISITOR CENTER |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| HAY TEDDER | 1987-01-01 | 775 | 775 | SL | 10 | 0 | 0 | 0 | |
| FERTLIZER | 1987-01-01 | 250 | 250 | SL | 10 | 0 | 0 | 0 | |
| HAY BALER | 1987-01-01 | 785 | 785 | SL | 5 | 0 | 0 | 0 | |
| EQUIPMENT SHED | 1990-11-01 | 10,567 | 10,567 | SL | 10 | 0 | 0 | 0 | |
| EQUIP SHED ADDITION | 1990-06-01 | 12,239 | 12,239 | SL | 10 | 0 | 0 | 0 | |
| MOWER CM 240 | 1992-08-01 | 1,670 | 1,670 | SL | 5 | 0 | 0 | 0 | |
| TENNANT BLDG | 1995-12-01 | 36,154 | 23,079 | SL | 40 | 904 | 0 | 0 | |
| ROTARY CUTTER | 1996-08-01 | 3,000 | 3,000 | SL | 5 | 0 | 0 | 0 | |
| HAY BARN | 1997-11-01 | 45,492 | 26,720 | SL | 40 | 1,137 | 0 | 0 | |
| EQUIPMENT - SEARS | 1997-05-01 | 650 | 650 | SL | 5 | 0 | 0 | 0 | |
| LIGHTING RODS | 1998-06-01 | 1,152 | 1,152 | SL | 5 | 0 | 0 | 0 | |
| BARN SHED | 1998-08-01 | 44,479 | 25,020 | SL | 40 | 1,112 | 0 | 0 | |
| TENNANT GARAGE BLDG | 1999-11-14 | 4,475 | 2,478 | SL | 40 | 112 | 0 | 0 | |
| BARN SHED COMPLETION | 1999-05-21 | 19,257 | 10,883 | SL | 40 | 481 | 0 | 0 | |
| TROUGH & CISTERN | 1999-11-16 | 2,424 | 2,208 | SL | 10 | 0 | 0 | 0 | |
| ASPHALT PAVING | 2010-08-24 | 13,425 | 11,188 | SL | 15 | 895 | 0 | 0 | |
| HAY TEDDER | 2012-06-07 | 7,400 | 7,400 | SL | 7 | 0 | 0 | 0 | |
| YARD FENCE | 2012-05-23 | 879 | 879 | SL | 7 | 0 | 0 | 0 | |
| LAND | 1984-06-09 | 224,000 | 0 | NDA | 0 | 0 | 0 | ||
| 2 DEHUMIDIFIERS | 2014-01-14 | 340 | 340 | SL | 5 | 0 | 0 | 0 | |
| CEMETERY COST | 2013-08-26 | 1,400 | 0 | NDA | 0 | 0 | 0 | ||
| ALUM FENCE AND GATE | 2014-06-12 | 3,886 | 3,886 | SL | 7 | 0 | 0 | 0 | |
| RIDER MOWER | 2014-12-02 | 4,500 | 4,500 | SL | 7 | 0 | 0 | 0 | |
| FARMHOUSE FURNACE | 2017-05-15 | 4,734 | 3,718 | SL | 7 | 676 | 0 | 0 | |
| ROOF PAINT & REMODEL FARM HSE | 2018-07-14 | 25,880 | 3,015 | 39 | 664 | 0 | 0 | ||
| FENCE MOWER | 2018-03-29 | 3,850 | 2,991 | 7 | 343 | 0 | 0 | ||
| GATES | 2019-04-11 | 2,198 | 1,540 | SL | 5 | 440 | 0 | 0 | |
| PVC FENCE WHITE | 2019-05-13 | 21,532 | 10,766 | SL | 7 | 3,076 | 0 | 0 | |
| 2019 KUBOTA TRACTOR | 2019-06-20 | 43,248 | 21,623 | SL | 7 | 6,178 | 0 | 0 | |
| POST AUGER | 2019-07-10 | 1,961 | 1,372 | SL | 5 | 392 | 0 | 0 | |
| BRUSH HOG | 2020-05-07 | 6,890 | 4,906 | M | 5 | 794 | 0 | 0 | |
| REMODEL TENNET HOUSE | 2020-09-18 | 11,461 | 2,642 | M | 15 | 882 | 0 | 0 | |
| SMALL KUBOTA BACKHOE | 2020-06-30 | 21,518 | 12,108 | M | 7 | 2,688 | 0 | 0 | |
| LANDPRIDE TRAC RC2512-2 NO 9149 | 2021-06-28 | 13,780 | 5,344 | M | 7 | 2,410 | 0 | 0 | |
| METAL CHAIRS 60 WCART | 2021-07-12 | 2,244 | 871 | M | 7 | 392 | 0 | 0 | |
| METAL GATES 12 YODER | 2021-07-24 | 2,600 | 1,352 | M | 5 | 499 | 0 | 0 | |
| LA9600 LANDPRIDE ATTACHMENT NO 1749600 | 2021-11-30 | 2,600 | 1,009 | M | 7 | 455 | 0 | 0 | |
| METAL ROOF BARN | 2021-10-28 | 8,200 | 1,189 | M | 15 | 701 | 0 | 0 | |
| METAL ROOF & GUTTERS FARM HOUSE | 2021-03-08 | 16,128 | 2,338 | M | 15 | 1,379 | 0 | 0 | |
| WHITE FENCING | 2022-10-12 | 3,017 | 302 | M | 10 | 543 | 0 | 0 | |
| HISTORICAL ISNER SIGN | 2022-11-12 | 3,000 | 150 | M | 15 | 285 | 0 | 0 | |
| EQUIPMENT BLDG ROOF | 2022-09-19 | 10,150 | 508 | M | 15 | 964 | 0 | 0 | |
| MEMORIAL SIGN | 2023-08-22 | 3,977 | 0 | M | 15 | 199 | 0 | 0 | |
| CHAINSAW | 2023-08-10 | 789 | 0 | M | 5 | 158 | 0 | 0 | |
| JD ANTIQUE TRACTOR | 2023-05-24 | 14,000 | 0 | M | 7 | 2,001 | 0 | 0 | |
| DISC MOWER | 2023-11-12 | 7,500 | 0 | M | 7 | 1,072 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT LAND & BUILDINGS | 670,456 | 259,245 | 411,211 | 411,211 |
| Item No. | 1 |
|---|---|
| Lender's Name | MOUNTAIN VALLEY BANK |
| Lender's Title | BANK |
| Relationship to Insider | NONE |
| Original Amount of Loan | 150,000 |
| Balance Due | 150,000 |
| Date of Note | 2023-09 |
| Maturity Date | 1939-03 |
| Repayment Terms | MONTHLY PAYMENT |
| Interest Rate | 8.29 |
| Security Provided by Borrower | NEW VISITOR CTR |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | CASH |
| Consideration FMV | 500000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 0 | 0 | 0 | |
| WORK IN PROCEES VISITOR CENTER | 30,000 | 400,000 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 3,460 | 0 | 0 | 3,460 |
| FOOD | 401 | 0 | 0 | 401 |
| OUTSIDE SERVICES | 1,321 | 0 | 0 | 1,321 |
| SUPPLIES | 414 | 0 | 0 | 414 |
| REPAIR & MAINTENANCE | 135 | 0 | 0 | 135 |
| FUEL & OIL | 946 | 0 | 0 | 946 |
| UTILITIES | 4,273 | 0 | 0 | 4,273 |
| INSURANCE | 13,094 | 0 | 0 | 13,094 |
| ROUNDING | 1 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ROUNDING | -1 | 0 |
| MISC ADJUSTMENT TO CASH | 0 | -786 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LOAN CLOSING ON VISITOR CTR | 3,553 | 0 | 0 | 3,553 |
| Name | Address |
|---|---|
| J HERMAN ISNER FINANCIAL TRUST |
PO BOX 1969 Elkins,WV26241 |
| J HERMAN ISNER CHAIRTABLE TRUST |
211 THIRD STREET Elkins,WV26241 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FICA EXPENSE | 338 | 0 | 0 | 338 |