| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 700 | 70 | 700 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Building | 2015-07-31 | 62,915 | 13,261 | SL | 39.000000000000 | 134 | 0 | 134 | |
| Toilet | 2015-10-08 | 1,690 | 353 | SL | 39.000000000000 | 4 | 0 | 4 | |
| Roof | 2016-07-15 | 11,000 | 2,092 | SL | 39.000000000000 | 24 | 0 | 24 | |
| Heat Pump | 2017-05-19 | 3,850 | 642 | SL | 39.000000000000 | 8 | 0 | 8 | |
| Building Improvements | 2017-05-19 | 4,885 | 814 | SL | 39.000000000000 | 10 | 0 | 10 | |
| Building Improvements | 2018-01-19 | 2,761 | 413 | SL | 39.000000000000 | 6 | 0 | 6 | |
| Building Improvements | 2018-02-09 | 5,889 | 881 | SL | 39.000000000000 | 13 | 0 | 13 | |
| Building Improvements | 2018-11-23 | 7,896 | 1,012 | SL | 39.000000000000 | 17 | 0 | 17 | |
| Building Improvements | 2018-10-05 | 700 | 93 | SL | 39.000000000000 | 1 | 0 | 1 | |
| Building Improvements | 2020-04-03 | 10,509 | 988 | SL | 39.000000000000 | 22 | 0 | 22 | |
| Ice Machine | 2016-09-09 | 4,225 | 3,773 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Farm Machinery | 2015-10-08 | 1,429 | 1,429 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Tractor | 2016-04-08 | 20,375 | 19,405 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Tractor | 2016-02-05 | 73,000 | 71,262 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Bush Hog Mower-RCF 36 Series | 2016-12-02 | 8,400 | 7,200 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Front Loader | 2017-03-10 | 11,900 | 10,200 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Tree Cutter | 2018-02-23 | 7,450 | 7,078 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Chain Saw | 2018-11-09 | 1,511 | 1,234 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Well | 2015-08-07 | 7,500 | 4,167 | SL | 15.000000000000 | 42 | 0 | 42 | |
| Fence | 2016-06-17 | 28,844 | 26,441 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Well - Water Line | 2016-09-02 | 1,750 | 846 | SL | 15.000000000000 | 10 | 0 | 10 | |
| Fence | 2016-12-23 | 22,740 | 19,492 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 2017 F150 V8 | 2018-01-19 | 40,939 | 39,574 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Horner Sales Auto VIN #62441 | 2019-08-09 | 36,206 | 28,965 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Honda ATV TRX420FM1 | 2019-07-05 | 7,364 | 5,891 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Land | 2015-02-27 | 21,814,052 | NC | 0 % | 0 | 0 | 0 | ||
| 2023 Ford F-150 | 2024-11-09 | 57,468 | 958 | SL | 5.000000000000 | 958 | 0 | 958 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 5451.281 units APHTX | 118,511 | 118,511 |
| 2695.000 units IVV | 1,586,493 | 1,586,493 |
| 1212.838 units OANMX | 184,485 | 184,485 |
| 1602.051 units PYODX | 64,627 | 64,627 |
| 315.000 units IJR | 36,294 | 36,294 |
| 1310.000 units OBSIX | 34,230 | 34,230 |
| 255.000 units VO | 67,353 | 67,353 |
| 10130.965 units GSIMX | 198,162 | 198,162 |
| 11161.213 units TCIEX | 245,547 | 245,547 |
| 5550.78 units WCMIX | 120,785 | 120,785 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building | 62,915 | 13,395 | 49,520 | 49,520 |
| Toilet | 1,690 | 357 | 1,333 | 1,333 |
| Roof | 11,000 | 2,116 | 8,884 | 8,884 |
| Heat Pump | 3,850 | 650 | 3,200 | 3,200 |
| Building Improvements | 4,885 | 824 | 4,061 | 4,061 |
| Building Improvements | 2,761 | 419 | 2,342 | 2,342 |
| Building Improvements | 5,889 | 894 | 4,995 | 4,995 |
| Building Improvements | 7,896 | 1,029 | 6,867 | 6,867 |
| Building Improvements | 700 | 94 | 606 | 606 |
| Building Improvements | 10,509 | 1,010 | 9,499 | 9,499 |
| Ice Machine | 4,225 | 3,773 | 452 | 452 |
| Farm Machinery | 1,429 | 1,429 | 0 | 0 |
| Tractor | 20,375 | 19,405 | 970 | 970 |
| Tractor | 73,000 | 71,262 | 1,738 | 1,738 |
| Bush Hog Mower-RCF 36 Series | 8,400 | 7,200 | 1,200 | 1,200 |
| Front Loader | 11,900 | 10,200 | 1,700 | 1,700 |
| Tree Cutter | 7,450 | 7,078 | 372 | 372 |
| Chain Saw | 1,511 | 1,234 | 277 | 277 |
| Well | 7,500 | 4,209 | 3,291 | 3,291 |
| Fence | 28,844 | 26,441 | 2,403 | 2,403 |
| Well - Water Line | 1,750 | 856 | 894 | 894 |
| Fence | 22,740 | 19,492 | 3,248 | 3,248 |
| 2017 F150 V8 | 40,939 | 39,574 | 1,365 | 1,365 |
| Horner Sales Auto VIN #62441 | 36,206 | 28,965 | 7,241 | 7,241 |
| Honda ATV TRX420FM1 | 7,364 | 5,891 | 1,473 | 1,473 |
| Land | 21,814,052 | 0 | 21,814,052 | 21,814,052 |
| 2023 Ford F-150 | 57,468 | 1,916 | 55,552 | 55,552 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Prepaid excise taxes | 29,551 | 28,073 | 28,073 |
| Accrued interest on investments | 563 | 756 | 756 |
| Description | Amount |
|---|---|
| Unrealized losses on investments | 216,163 |
| Book-to-tax income timing differences | 171 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Conservation/farm expenses | 539 | 0 | 539 | 0 |
| Repairs and maintenance | 2,804 | 0 | 2,804 | 0 |
| Insurance | 828 | 0 | 828 | 0 |
| Accrual-to-cash adjustment | 0 | 0 | 0 | 2,018 |
| Allocation to charitable purpose | 0 | 0 | -19,536 | 19,536 |
| Description | Amount |
|---|---|
| Excise tax accrual adjustment | 1,529 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Accrued investment excise taxes | 9,986 | 6,979 |