| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,215 | 804 | 2,411 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LEASE ACQUISITION COSTS | 2018-03-15 | 1,620 | 378 | 25.0000 | 65 | 65 | 443 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CASE 930 TRACTOR | 2017-03-07 | 13,500 | 13,500 | S/L | 5.0000 | ||||
| DISC HARROW | 2017-08-15 | 15,403 | 15,403 | S/L | 5.0000 | ||||
| SEEDER | 2017-08-30 | 7,676 | 7,676 | S/L | 5.0000 | ||||
| LANDPRIDE MOWER | 2017-10-05 | 18,146 | 18,146 | S/L | 5.0000 | ||||
| LAND | 2017-01-01 | 1,736,880 | |||||||
| LAND IMPROVEMENTS 2016 | 2019-09-17 | 126,338 | 35,796 | S/L | 15.0000 | 8,423 | |||
| LAND IMPROVEMENTS 2017 | 2019-09-17 | 176,297 | 49,951 | S/L | 15.0000 | 11,753 | |||
| REMLINGER ROCKPICKER | 2018-07-12 | 20,889 | 20,889 | S/L | 5.0000 | ||||
| ROCK RAKE | 2018-07-12 | 17,408 | 17,408 | S/L | 5.0000 | ||||
| LAND IMPROVEMENTS 2018 | 2019-09-17 | 82,995 | 23,515 | S/L | 15.0000 | 5,533 | |||
| 2018 JOHN DEERE 6120 TRACTOR | 2019-03-29 | 79,125 | 75,169 | S/L | 5.0000 | 3,956 | |||
| CASE 430 TRACTOR | 2019-08-20 | 2,500 | 2,167 | S/L | 5.0000 | 333 | |||
| LAND IMPROVEMENTS 2019 | 2019-09-17 | 60,014 | 17,004 | S/L | 15.0000 | 4,001 | |||
| LAND IMPROVEMENTS 2020 | 2020-12-31 | 80,966 | 16,193 | S/L | 15.0000 | 5,398 | |||
| 1988 FORD 3910 | 2020-09-21 | 9,100 | 5,915 | S/L | 5.0000 | 1,820 | |||
| OFFSET MOWER | 2020-10-07 | 12,027 | 7,818 | S/L | 5.0000 | 2,405 | |||
| LAND IMPROVEMENTS 2021 | 2021-12-31 | 201,758 | 26,901 | S/L | 15.0000 | 13,451 | |||
| CAT D5B | 2022-04-27 | 10,000 | 3,333 | S/L | 5.0000 | 2,000 | |||
| 2008 JD TRACTOR W/ DECK | 2022-08-05 | 5,275 | 1,495 | S/L | 5.0000 | 1,055 | |||
| BENCHES AND SIGNS | 2022-08-09 | 13,836 | 2,800 | S/L | 7.0000 | 1,977 | |||
| BARN - CATTLE | 2023-08-25 | 2,111,310 | 35,189 | S/L | 20.0000 | 105,565 | |||
| BARN - STORAGE | 2023-08-14 | 1,487,593 | 30,992 | S/L | 20.0000 | 74,379 | |||
| NEW HOLLAND PROROTOR/MOWER/BALER/SILAGE | 2023-02-23 | 80,981 | 13,497 | S/L | 5.0000 | 16,196 | |||
| 2023 EBY GN16K TRAILER | 2023-06-27 | 23,538 | 2,354 | S/L | 5.0000 | 4,708 | |||
| 2023 HAY TEDDER 4 ROTOR | 2023-08-07 | 12,660 | 1,055 | S/L | 5.0000 | 2,532 | |||
| 2023 GATOR 4 X 2 | 2023-08-29 | 15,191 | 1,013 | S/L | 5.0000 | 3,038 | |||
| 2020 JD 5100M | 2023-11-20 | 65,000 | 1,083 | S/L | 5.0000 | 13,000 | |||
| DRAINAGE PIPE AND INSTALLATION | 2023-12-22 | 59,775 | S/L | 15.0000 | 3,985 | ||||
| FORESTRY MULCHING | 2024-01-02 | 5,550 | S/L | 15.0000 | 370 | ||||
| EXCAVATION | 2024-03-13 | 14,250 | S/L | 15.0000 | 792 | ||||
| LIME FERTILIZER | 2024-06-10 | 8,385 | S/L | 15.0000 | 326 | ||||
| NEW HOLLAND 512R MOWER | 2024-06-19 | 45,260 | S/L | 5.0000 | 4,526 | ||||
| BG4000 BALE GRABBER | 2024-07-02 | 3,429 | S/L | 5.0000 | 343 | ||||
| 2023 JD 6R 145 TRACTOR | 2024-07-02 | 296,547 | S/L | 5.0000 | 29,655 | ||||
| 2023 5075M JOHN DEERE TRACTOR | 2024-07-23 | 113,159 | S/L | 5.0000 | 9,430 | ||||
| 2024 NEW HOLLAND MANURE SPREADER | 2024-12-31 | 21,354 | S/L | 5.0000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE STOCKS | 2,223,661 | 2,223,661 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LEASE ACQUISITION COSTS | 1,620 | 444 | 1,176 | 1,176 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VARIOUS EXCHANGE TRADED FUNDS | AT COST | 15,175,239 | 15,175,239 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS AND EQUIPMENT | 5,335,926 | 777,209 | 4,558,717 | 4,558,717 |
| LAND | 1,739,755 | 1,739,755 | 1,739,755 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 270 | 270 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LEGAL RETAINER | 500 | 500 | 500 |
| SUSPENSE ACCOUNT | 14,386 | 14,386 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON DONATED SECURITIES | 6,910,042 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE | 24,697 | 24,697 | ||
| MISCELLANEOUS EXPENSES | 5,220 | 5,220 | ||
| REPAIRS | 15,066 | 15,066 | ||
| FARMING/TIMBER EXPENSE | 55,025 | 55,025 | ||
| UTILITIES | 4,984 | 4,984 | ||
| ADVERTISING | 1,441 | 1,441 | ||
| FUEL EXPENSE | 2,650 | 2,650 | ||
| MEMBERSHIP AND DUES | 224 | 224 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FARMING/TIMBER INCOME | 18,645 | 18,645 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALIZED GAINS | 7,829,715 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX PAID - PY | 14,000 | |||
| LICENSES & FEES | 535 | 535 |