| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 3,500 | 3,500 | 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 | 714 | SL | 15.000000000000 | 204 | 204 | ||
| TILING - SHUEYVILLE FARM | 2018-03-31 | 9,061 | 2,114 | SL | 15.000000000000 | 604 | 604 | ||
| TILING INTAKE - THARP NORTH | 2018-03-31 | 1,173 | 273 | SL | 15.000000000000 | 78 | 78 | ||
| EARTH MOVING (08/11/2011) - THARP RD SOUTH | 2018-03-31 | 4,879 | 1,625 | SL | 15.000000000000 | 325 | 325 | ||
| WATERWAY REPAIR (12/24/2011) - THARP RD SOUTH | 2018-03-31 | 25,179 | 8,395 | SL | 15.000000000000 | 1,679 | 1,679 | ||
| EARTH WORK (12/07/2013) - THARP RD SOUTH | 2018-03-31 | 7,874 | 2,626 | SL | 15.000000000000 | 525 | 525 | ||
| EARTH WORK (12/07/2013) - SHUEYVILLE FARM | 2018-03-31 | 17,361 | 5,789 | SL | 15.000000000000 | 1,157 | 1,157 | ||
| TILING - SHUEYVILLE FARM | 2018-03-31 | 5,400 | 1,260 | SL | 15.000000000000 | 360 | 360 | ||
| TILING - THARP SOUTH | 2018-03-31 | 1,300 | 304 | SL | 15.000000000000 | 87 | 87 | ||
| EARTH WORK TO LEVEL LAND - THARP RD SOUTH | 2018-03-31 | 14,000 | 3,267 | SL | 15.000000000000 | 933 | 933 | ||
| TILING 4 16 - SHUEYVILLE FARM | 2018-03-31 | 7,269 | 2,425 | SL | 15.000000000000 | 485 | 485 | ||
| TILING 10 16 - THARP RD SOUTH | 2018-03-31 | 22,707 | 7,573 | 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 | 3,269 | SL | 15.000000000000 | 2,906 | 2,906 | ||
| LAND | 2018-03-31 | 12,936,494 | 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 | 86 | SL | 27.500000000000 | 687 | 687 | ||
| TILING - THARP ROAD SOUTH | 2024-03-26 | 8,756 | SL | 15.000000000000 | 292 | 438 | |||
| GARAGE DOOR REPLACEMENT - HOME FARM | 2024-07-18 | 10,903 | 200DB | 7.000000000000 | 1,558 | 649 | |||
| LAWN TRACTOR - HOME FARM | 2024-05-29 | 12,839 | 200DB | 7.000000000000 | 1,834 | 1,070 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK - COMMON | 12,149,933 | 17,402,575 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TILING - THARP ROAD SOUTH | 3,067 | 918 | 2,149 | |
| TILING - SHUEYVILLE FARM | 9,061 | 2,718 | 6,343 | |
| TILING INTAKE - THARP NORTH | 1,173 | 351 | 822 | |
| EARTH MOVING (08/11/2011) - THARP RD SOUTH | 4,879 | 1,950 | 2,929 | |
| WATERWAY REPAIR (12/24/2011) - THARP RD SOUTH | 25,179 | 10,074 | 15,105 | |
| EARTH WORK (12/07/2013) - THARP RD SOUTH | 7,874 | 3,151 | 4,723 | |
| EARTH WORK (12/07/2013) - SHUEYVILLE FARM | 17,361 | 6,946 | 10,415 | |
| TILING - SHUEYVILLE FARM | 5,400 | 1,620 | 3,780 | |
| TILING - THARP SOUTH | 1,300 | 391 | 909 | |
| EARTH WORK TO LEVEL LAND - THARP RD SOUTH | 14,000 | 4,200 | 9,800 | |
| TILING 4 16 - SHUEYVILLE FARM | 7,269 | 2,910 | 4,359 | |
| TILING 10 16 - THARP RD SOUTH | 22,707 | 9,087 | 13,620 | |
| TILING - KLIMA DRAINAGE - SHUEYVILLE FARM | 5,627 | 5,627 | 0 | |
| TILING REPAIRS - THARP SOUTH FARM | 1,549 | 1,549 | 0 | |
| PAINTING FARM OUTBUILDINGS | 10,156 | 10,156 | 0 | |
| COVER CROP EXPENSES - 20% TO SWISHER E 40 AND 80% TO SWISHER W 160 | 9,168 | 9,168 | 0 | |
| SCHWISHER 160 LAND IMPROVEMENTS | 43,588 | 6,175 | 37,413 | |
| LAND | 12,936,494 | 0 | 12,936,494 | 20,990,000 |
| TILING - KLIMA DRAINAGE - THARP RD SOUTH | 5,264 | 5,264 | 0 | |
| ROOF REPLACEMENT - HOME FARM | 18,880 | 773 | 18,107 | |
| TILING - THARP ROAD SOUTH | 8,756 | 292 | 8,464 | |
| GARAGE DOOR REPLACEMENT - HOME FARM | 10,903 | 1,558 | 9,345 | |
| LAWN TRACTOR - HOME FARM | 12,839 | 1,834 | 11,005 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 31,300 | 31,300 | 0 | |
| LEGAL FEES - RENTAL | 12,998 | 12,998 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 93,796 | 93,796 | 0 | |
| MISCELLANEOUS FEES | 1,614 | 1,614 | 0 | |
| OID ACQUISITION PREMIUM | 746 | 746 | 0 | |
| STATE OF IOWA 1099 ISSUED IN ERROR ON LINE 11 | 2,400 | 0 | 0 | |
| UTILITIES | 2,959 | 2,959 | 0 | |
| REPAIRS | 2,968 | 2,968 | 0 | |
| INSURANCE | 5,549 | 5,549 | 0 | |
| SUPPLIES | 493 | 493 | 0 | |
| MISCELLANEOUS FEES | 924 | 924 | 0 | |
| CROP INPUTS | 38,187 | 38,187 | 0 | |
| DUES | 40 | 40 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| STATE OF IOWA 1099 ISSUED IN ERROR | 2,400 | 2,400 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCE | 11,040 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FARM MANAGEMENT FEES | 28,578 | 28,578 | 0 | |
| MAINTENANCE FEES | 6,560 | 6,560 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX ON INVESTMENT INCOME | 30,994 | 0 | 0 | |
| FOREIGN TAXES WITHHELD | 1,757 | 1,757 | 0 | |
| PROPERTY TAXES | 40,214 | 40,214 | 0 |