| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL AND PROFESSIONAL | 4,250 | 4,250 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| KRAUSE FARM HSE/BY | 1995-04-01 | 25,944 | 19,006 | SL | 40.000000000000 | 649 | 0 | ||
| KRAUSE FARM HSE/BY | 1996-10-01 | 60,567 | 42,255 | SL | 39.000000000000 | 1,553 | 0 | ||
| POLE BARN | 1996-10-01 | 19,820 | 13,822 | SL | 39.000000000000 | 508 | 0 | ||
| KRAUSE LOG BARN | 1996-10-01 | 30,442 | 21,249 | SL | 39.000000000000 | 781 | 0 | ||
| KRAUSE LOG CABIN | 1996-10-01 | 26,612 | 18,557 | SL | 39.000000000000 | 682 | 682 | ||
| STORAGE BUILDING | 2000-06-21 | 32,658 | 19,706 | SL | 39.000000000000 | 837 | 837 | ||
| ROOF KRAUSE BARN | 1999-04-15 | 6,582 | 4,176 | SL | 39.000000000000 | 169 | 0 | ||
| ROOF KRAUSE CABIN | 1999-04-15 | 5,195 | 3,286 | SL | 39.000000000000 | 133 | 133 | ||
| FUCH'S PROPERTY | 1999-01-01 | 57,941 | 37,089 | SL | 39.000000000000 | 1,486 | 0 | ||
| FUCH'S RENOVATION | 1999-06-30 | 7,091 | 4,467 | SL | 39.000000000000 | 182 | 0 | ||
| FUCH'S PROPERTY A/C | 1999-11-21 | 2,800 | 1,737 | SL | 39.000000000000 | 72 | 0 | ||
| COMPUTER DESK(2) | 2003-08-27 | 65 | 41 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTER CHAIR(2) | 2003-08-27 | 63 | 46 | 200DB | 5.000000000000 | 0 | 0 | ||
| IMPROV-BYBEE FARM | 2003-08-27 | 2,410 | 1,192 | SL | 39.000000000000 | 62 | 0 | ||
| BYBEE FARM A/C | 2004-06-17 | 8,970 | 8,903 | SL | 39.000000000000 | 67 | 0 | ||
| GST BYBEE FARM FRIDGE | 2004-05-06 | 118 | 96 | 200DB | 7.000000000000 | 0 | 0 | ||
| GST BYBEE FARM DRYER | 2004-05-24 | 340 | 272 | 200DB | 7.000000000000 | 0 | 0 | ||
| GST BYBEE FARM DIGGER | 2004-11-10 | 35 | 27 | 200DB | 7.000000000000 | 0 | 0 | ||
| CABIN A/C | 2004-10-10 | 124 | 100 | 200DB | 5.000000000000 | 0 | 0 | ||
| BYBEE FARM IMPROVEMENT | 2004-06-30 | 18,420 | 8,874 | SL | 39.000000000000 | 472 | 0 | ||
| LOG CABIN IMPROVEMENT | 2004-02-16 | 433 | 210 | SL | 39.000000000000 | 11 | 11 | ||
| BYBEE FARM FURNITURE | 2001-03-03 | 202 | 162 | 200DB | 7.000000000000 | 0 | 0 | ||
| BYBEE FARM BR FIXTURE | 2004-05-25 | 754 | 607 | 200DB | 7.000000000000 | 0 | 0 | ||
| GUEST HOUSE FURNITURE | 2004-03-03 | 365 | 296 | 200DB | 7.000000000000 | 0 | 0 | ||
| FUCH'S | 2005-06-15 | 1,650 | 779 | SL | 39.000000000000 | 42 | 0 | ||
| FUCH'S IMPROVEMENT | 2006-11-09 | 15,952 | 7,004 | SL | 39.000000000000 | 409 | 0 | ||
| POLE BARN IMPROVEMENT | 2006-01-11 | 150 | 72 | SL | 39.000000000000 | 4 | 0 | ||
| FUCH'S PROPANE TANK | 2006-07-28 | 365 | 157 | SL | 39.000000000000 | 9 | 0 | ||
| BYBEE FARM IMPROVEMENT | 2007-10-14 | 2,205 | 923 | SL | 39.000000000000 | 57 | 0 | ||
| BYBEE KRAUSE IMPROVEMENT | 2007-08-04 | 578 | 246 | SL | 39.000000000000 | 15 | 0 | ||
| LOG CABIN IMPROVEMENT | 2007-06-23 | 149 | 62 | SL | 39.000000000000 | 4 | 4 | ||
| BYBEE FARM DISHWASHER | 2007-08-16 | 325 | 325 | 200DB | 7.000000000000 | 0 | 0 | ||
| BYBEE FARM COMP | 2007-10-12 | 171 | 171 | 200DB | 7.000000000000 | 0 | 0 | ||
| BYBEE FARM SHOWER DOOR | 2007-10-18 | 454 | 454 | 200DB | 7.000000000000 | 0 | 0 | ||
| LOG CABIN IMPROVEMENT | 2008-12-31 | 9,545 | 3,685 | SL | 39.000000000000 | 245 | 245 | ||
| 2011 DELL COMPUTER | 2001-12-31 | 796 | 719 | 200DB | 7.000000000000 | 0 | 0 | ||
| 2012 CITY BLDG IMPROVEMENT | 2012-12-31 | 2,785 | 784 | SL | 39.000000000000 | 71 | 71 | ||
| 2012 LOG CABIN IMPROVEMENT | 2012-12-31 | 14,608 | 4,141 | SL | 39.000000000000 | 375 | 375 | ||
| 2012 F&P SOFTWARE | 2012-12-31 | 189 | 189 | SL | 3.000000000000 | 0 | 0 | ||
| 2013 BYBEE FARM IMPROV | 2013-03-01 | 9,694 | 2,687 | SL | 39.000000000000 | 249 | 0 | ||
| 2013 CITY BLDG IMPROVEMENT | 2013-03-22 | 320 | 87 | SL | 39.000000000000 | 8 | 8 | ||
| 2014 BYBEE FARM | 2014-06-30 | 5,714 | 1,402 | SL | 39.000000000000 | 147 | 0 | ||
| 2015 STORAGE BLDG A/C | 2015-07-07 | 4,484 | 4,228 | SL | 39.000000000000 | 115 | 115 | ||
| LOT 11 KRAUSE FARM | 1983-01-01 | 4,620 | 1 | SL | 31.500000000000 | 0 | 0 | ||
| KRAUSE DRIVEWAY | 1994-01-01 | 2,040 | 313 | SL | 39.000000000000 | 52 | 0 | ||
| FUCH'S PROPERTY | 1999-01-01 | 20,000 | 3,080 | SL | 39.000000000000 | 513 | 0 | ||
| 2022 LOG CABIN A/C | 2022-10-11 | 7,500 | 7,500 | 200DB | 7.000000000000 | 0 | 0 | ||
| BYBEE FARM RENOVATIONS | 2024-06-30 | 286,697 | SL | 39.000000000000 | 3,676 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BOND | 368,079 | 617,618 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCK | 116,290 | 272,933 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| KRAUSE LOG CABIN | 26,612 | 19,239 | 7,373 | |
| STORAGE BUILDING | 32,658 | 20,543 | 12,115 | |
| ROOF KRAUSE CABIN | 5,195 | 3,419 | 1,776 | |
| CABIN A/C | 124 | 100 | 24 | |
| LOG CABIN IMPROVEMENT | 433 | 221 | 212 | |
| LOG CABIN IMPROVEMENT | 149 | 66 | 83 | |
| LOG CABIN IMPROVEMENT | 9,545 | 3,930 | 5,615 | |
| 2012 CITY BLDG IMPROVEMENT | 2,785 | 855 | 1,930 | |
| 2012 LOG CABIN IMPROVEMENT | 14,608 | 4,516 | 10,092 | |
| 2013 CITY BLDG IMPROVEMENT | 320 | 95 | 225 | |
| 2015 STORAGE BLDG A/C | 4,484 | 4,343 | 141 | |
| 2022 LOG CABIN A/C | 7,500 | 7,500 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| KRAUSE FARM HSE/BY | 25,944 | 19,655 | 6,289 | |
| KRAUSE FARM HSE/BY | 60,567 | 43,808 | 16,759 | |
| POLE BARN | 19,820 | 14,330 | 5,490 | |
| KRAUSE LOG BARN | 30,442 | 22,030 | 8,412 | |
| ROOF KRAUSE BARN | 6,582 | 4,345 | 2,237 | |
| FUCH'S PROPERTY | 57,941 | 38,575 | 19,366 | |
| FUCH'S RENOVATION | 7,091 | 4,649 | 2,442 | |
| FUCH'S PROPERTY A/C | 2,800 | 1,809 | 991 | |
| COMPUTER DESK(2) | 65 | 41 | 24 | |
| COMPUTER CHAIR(2) | 63 | 46 | 17 | |
| IMPROV-BYBEE FARM | 2,410 | 1,254 | 1,156 | |
| BYBEE FARM A/C | 8,970 | 8,970 | 0 | |
| GST BYBEE FARM FRIDGE | 118 | 96 | 22 | |
| GST BYBEE FARM DRYER | 340 | 272 | 68 | |
| GST BYBEE FARM DIGGER | 35 | 27 | 8 | |
| BYBEE FARM IMPROVEMENT | 18,420 | 9,346 | 9,074 | |
| BYBEE FARM FURNITURE | 202 | 162 | 40 | |
| BYBEE FARM BR FIXTURE | 754 | 607 | 147 | |
| GUEST HOUSE FURNITURE | 365 | 296 | 69 | |
| FUCH'S | 1,650 | 821 | 829 | |
| FUCH'S IMPROVEMENT | 15,952 | 7,413 | 8,539 | |
| POLE BARN IMPROVEMENT | 150 | 76 | 74 | |
| FUCH'S PROPANE TANK | 365 | 166 | 199 | |
| BYBEE FARM IMPROVEMENT | 2,205 | 980 | 1,225 | |
| BYBEE KRAUSE IMPROVEMENT | 578 | 261 | 317 | |
| BYBEE FARM DISHWASHER | 325 | 325 | 0 | |
| BYBEE FARM COMP | 171 | 171 | 0 | |
| BYBEE FARM SHOWER DOOR | 454 | 454 | 0 | |
| 2011 DELL COMPUTER | 796 | 719 | 77 | |
| 2012 F&P SOFTWARE | 189 | 189 | 0 | |
| 2013 BYBEE FARM IMPROV | 9,694 | 2,936 | 6,758 | |
| 2014 BYBEE FARM | 5,714 | 1,549 | 4,165 | |
| LOT 11 KRAUSE FARM | 4,620 | 1 | 4,619 | |
| KRAUSE DRIVEWAY | 2,040 | 365 | 1,675 | |
| FUCH'S PROPERTY | 20,000 | 3,593 | 16,407 | |
| BYBEE FARM RENOVATIONS | 286,697 | 3,676 | 283,021 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL AND PROFESSIONAL | 1,843 | 1,049 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 100 | 100 | 100 |
| MINERAL INTERESTS | 43,994 | 43,994 | 106,070 |
| ROYALTY RECEIVABLE | 1,465 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT LABOR | 25,466 | 0 | 0 | |
| OFFICE EXPENSE | 8,342 | 0 | 0 | |
| PRODUCTION DEDUCTION | 4,211 | 4,211 | 0 | |
| REPAIRS AND MAINTENANCE | 61,638 | 43,410 | 0 | |
| SUPPLIES | 10,923 | 5,000 | 0 | |
| TELEPHONE | 4,951 | 0 | 0 | |
| UTILITIES | 9,295 | 0 | 0 | |
| BANK CHARGES & FEES | 220 | 220 | 0 | |
| PERMITS | 50 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 16,383 | 16,383 | 16,383 |
| OTHER INCOME | 10,646 | 10,646 | 10,646 |
| Description | Amount |
|---|---|
| ROUNDING | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSIT PAYABLE | 8,500 | 1,500 |
| CREDIT CARD PAYABLE | 1,135 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUSTEE FEES | 17,904 | 17,904 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 756 | 756 | 0 | |
| FOREIGN TAXES | 144 | 144 | 0 | |
| PRODUCTION TAX | 316 | 316 | 0 | |
| PROPERTY TAXES | 35,199 | 13,899 | 0 |