| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FARM EQUIPMENT | 2011-11-09 | 1,445 | 1,445 | 150DB | 7.000000000000 | 0 | 0 | ||
| FARM EQUIPMENT | 2011-11-11 | 38,357 | 38,357 | 150DB | 7.000000000000 | 0 | 0 | ||
| FARM EQUIPMENT | 2012-09-06 | 11,682 | 11,682 | 150DB | 7.000000000000 | 0 | 0 | ||
| LAND | 2011-11-09 | 7,500 | L | 0 | 0 | ||||
| FARM EQUIPMENT | 2013-02-04 | 1,327 | 1,327 | 150DB | 7.000000000000 | 0 | 0 | ||
| FARM EQUIPMENT | 2013-03-18 | 2,745 | 2,745 | 150DB | 7.000000000000 | 0 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2014-06-12 | 1,440 | 374 | SL | 39.000000000000 | 36 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2014-06-23 | 3,362 | 871 | SL | 39.000000000000 | 84 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2014-07-17 | 4,000 | 1,030 | SL | 39.000000000000 | 100 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2014-07-24 | 1,350 | 348 | SL | 39.000000000000 | 34 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2014-08-21 | 3,150 | 804 | SL | 39.000000000000 | 79 | 0 | ||
| FARM EQUIPMENT | 2015-05-07 | 2,378 | 2,378 | 150DB | 7.000000000000 | 0 | 0 | ||
| FARM EQUIPMENT | 2015-06-11 | 13,476 | 13,476 | 150DB | 7.000000000000 | 0 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2015-05-11 | 4,933 | 1,163 | SL | 39.000000000000 | 123 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2015-08-06 | 4,815 | 1,104 | SL | 39.000000000000 | 120 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2017-08-18 | 13,414 | 2,390 | SL | 39.000000000000 | 336 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2017-09-07 | 4,500 | 792 | SL | 39.000000000000 | 113 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2017-09-26 | 8,433 | 1,485 | SL | 39.000000000000 | 210 | 0 | ||
| FARM CAPITAL IMPROVEMENTS | 2017-09-26 | 11,852 | 2,087 | SL | 39.000000000000 | 296 | 0 | ||
| SUGARHOUSE ADDITION | 2018-06-21 | 293,423 | 46,153 | SL | 39.000000000000 | 7,336 | 0 | ||
| SUGARHOUSE - EARTHWORK FOR SIDEWALK | 2018-06-21 | 54,150 | 26,971 | 150DB | 15.000000000000 | 3,198 | 0 | ||
| 35 GALLON WATER JACKETED BOTTLER | 2018-05-03 | 2,700 | 2,700 | 200DB | 5.000000000000 | 0 | 0 | ||
| SIRUP TUBE COLLECTION SYSTEM | 2018-09-06 | 10,449 | 10,449 | 200DB | 5.000000000000 | 0 | 0 | ||
| FILTER PRESS TANK 35 GAL | 2018-10-03 | 2,858 | 2,858 | 200DB | 5.000000000000 | 0 | 0 | ||
| FURNACE & AC FOR SOUTH HOUSE | 2020-11-13 | 12,820 | 1,274 | SL | 39.000000000000 | 329 | 0 | ||
| WEST GABLE VERTICLE SIDING AND BATTING STRIPS ON SOUTH DWELLING | 2021-01-04 | 2,283 | 217 | SL | 39.000000000000 | 59 | 0 | ||
| ARCHITECTURAL FEES- HOUSE ON FARM | 2021-06-30 | 7,376 | 883 | SL | 27.500000000000 | 268 | 0 | ||
| DRAINAGE TILE 1,560 FEET 4" | 2021-12-21 | 4,982 | 913 | SL | 15.000000000000 | 332 | 0 | ||
| DRAINAGE TILE 1,150 FEET 5" | 2021-12-27 | 2,398 | 440 | SL | 15.000000000000 | 160 | 0 | ||
| DRAINAGE TILE 650 FEET 8" | 2022-01-04 | 2,259 | 414 | SL | 15.000000000000 | 151 | 0 | ||
| DRAINAGE TILE 1,104 FEET 8" | 2022-03-25 | 3,819 | 637 | SL | 15.000000000000 | 254 | 0 | ||
| REVERSE OSMOSIS MACHINE - ECONOX | 2022-02-01 | 12,028 | 6,415 | SL | 5.000000000000 | 2,405 | 0 | ||
| 200 AMP PANEL FOR REVERSE OSMOSIS MACHINE | 2022-02-14 | 3,200 | 1,707 | SL | 5.000000000000 | 640 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMERCE BOND FUND #333 | 236,764 | 228,912 |
| PIMCO INTL BOND FUND UNHEDGED INST | 2,125 | 1,587 |
| VANGUARD S/T BND INDX-ADM | 2,887 | 2,851 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AQR DIVERSIFIED ARBITRAGE-R6 | 1,329 | 1,569 |
| AQR MANAGED FUTURES STR R6 | 5,846 | 5,614 |
| BLACKROCK SYST MULTI STR-K | 1,414 | 1,471 |
| COMMERCE GROWTH FUND INSTITUTIONAL | 50,831 | 94,950 |
| COMMERCE MIDCAP GROWTH FUND | 13,631 | 19,995 |
| COMMERCE VALUE FUND INSTITUTIONAL | 47,034 | 57,646 |
| DFA INTL SMALL CO PORTFOLIO | 5,667 | 7,185 |
| DFA US L/C GROWTH PORT | 27,816 | 76,155 |
| DFA US LARGE CAP VALUE PORTFOLIO | 1,425 | 2,182 |
| DFA US TARGETED VALUE PORTFOLIO | 2,092 | 3,330 |
| DODGE & COX INTERNATIONAL STOCK FUND | 3,931 | 5,568 |
| DWS REAL ESTATE SEC-INST | 1,956 | 3,697 |
| FIDELITY MID CAP VAL INDX | 3,925 | 4,838 |
| GATEWAY FUND N | 7,510 | 10,246 |
| INV MAIN ST SM CAP-R6 | 2,191 | 3,613 |
| ISHARES CORE S&P 500 ETF | 9,593 | 46,851 |
| ISHARES RUSSELL 1000 VALUE ETF | 28,836 | 120,525 |
| ISHARES RUSSELL MIDCAP GROWTH ETF | 7,366 | 38,736 |
| ISHARES RUSSELL MIDCAP VALUE ETF | 18,486 | 42,320 |
| LAZARD EMERGING MARKETS EQUITY PORT | 20,819 | 24,763 |
| MFS RESEARCH INTERNAT R6 | 19,572 | 34,293 |
| PGIM GLOBAL REAL ESTATE CL Q | 1,792 | 1,871 |
| PRINCIPAL GL MULT STRAT-R6 | 13,136 | 14,026 |
| T ROWE PR NEW HORIZONS-I | 16,110 | 29,297 |
| T ROWE PR OVERSEAS STOCK-I | 18,451 | 34,059 |
| T ROWE PR SM CAP VAL-I | 17,498 | 26,793 |
| VANGUARD FTSE EMERGING MARKETS-ETF | 1,480 | 2,005 |
| VANGUARD GROWTH | 99,548 | 175,058 |
| VANGUARD RE INDX FD ADM SHRS | 254 | 294 |
| FIDELITY EMG MKTS INDEX-FAI | 3,279 | 3,873 |
| NUVEEN L/C GROWTH INDEX FD-R6 #7292 | 997 | 3,210 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FARM EQUIPMENT | 1,445 | 1,445 | 0 | |
| FARM EQUIPMENT | 38,357 | 38,357 | 0 | |
| FARM EQUIPMENT | 11,682 | 11,682 | 0 | |
| LAND | 7,500 | 0 | 7,500 | |
| FARM EQUIPMENT | 1,327 | 1,327 | 0 | |
| FARM EQUIPMENT | 2,745 | 2,745 | 0 | |
| FARM CAPITAL IMPROVEMENTS | 1,440 | 410 | 1,030 | |
| FARM CAPITAL IMPROVEMENTS | 3,362 | 955 | 2,407 | |
| FARM CAPITAL IMPROVEMENTS | 4,000 | 1,130 | 2,870 | |
| FARM CAPITAL IMPROVEMENTS | 1,350 | 382 | 968 | |
| FARM CAPITAL IMPROVEMENTS | 3,150 | 883 | 2,267 | |
| FARM EQUIPMENT | 2,378 | 2,378 | 0 | |
| FARM EQUIPMENT | 13,476 | 13,476 | 0 | |
| FARM CAPITAL IMPROVEMENTS | 4,933 | 1,286 | 3,647 | |
| FARM CAPITAL IMPROVEMENTS | 4,815 | 1,224 | 3,591 | |
| FARM CAPITAL IMPROVEMENTS | 13,414 | 2,726 | 10,688 | |
| FARM CAPITAL IMPROVEMENTS | 4,500 | 905 | 3,595 | |
| FARM CAPITAL IMPROVEMENTS | 8,433 | 1,695 | 6,738 | |
| FARM CAPITAL IMPROVEMENTS | 11,852 | 2,383 | 9,469 | |
| SUGARHOUSE ADDITION | 293,423 | 53,489 | 239,934 | |
| SUGARHOUSE - EARTHWORK FOR SIDEWALK | 54,150 | 30,169 | 23,981 | |
| 35 GALLON WATER JACKETED BOTTLER | 2,700 | 2,700 | 0 | |
| SIRUP TUBE COLLECTION SYSTEM | 10,449 | 10,449 | 0 | |
| FILTER PRESS TANK 35 GAL | 2,858 | 2,858 | 0 | |
| FURNACE & AC FOR SOUTH HOUSE | 12,820 | 1,603 | 11,217 | |
| WEST GABLE VERTICLE SIDING AND BATTING STRIPS ON SOUTH DWELLING | 2,283 | 276 | 2,007 | |
| ARCHITECTURAL FEES- HOUSE ON FARM | 7,376 | 1,151 | 6,225 | |
| DRAINAGE TILE 1,560 FEET 4" | 4,982 | 1,245 | 3,737 | |
| DRAINAGE TILE 1,150 FEET 5" | 2,398 | 600 | 1,798 | |
| DRAINAGE TILE 650 FEET 8" | 2,259 | 565 | 1,694 | |
| DRAINAGE TILE 1,104 FEET 8" | 3,819 | 891 | 2,928 | |
| REVERSE OSMOSIS MACHINE - ECONOX | 12,028 | 8,820 | 3,208 | |
| 200 AMP PANEL FOR REVERSE OSMOSIS MACHINE | 3,200 | 2,347 | 853 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MISCELLANEOUS | 400 | 400 | 409 |
| OTHER RECEIVABLES | 2,608 | 0 | 0 |
| DOWN PAYMENT ON EQUIPMENT | 4,009 | 0 | 0 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 6,617 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FARM - HERBICIDES | 14,246 | 14,246 | 0 | |
| FARM - INSECTICIDES | 1,657 | 1,657 | 0 | |
| FARM - CHEMICALS | 4,083 | 4,083 | 0 | |
| FARM - SEEDS | 25,989 | 25,989 | 0 | |
| FARM - FERTILIZER | 22,963 | 22,963 | 0 | |
| FARM - GRAIN DRYING | 4,982 | 4,982 | 0 | |
| FARM - UTILITIES - GRAIN DRYING | 868 | 868 | 0 | |
| FARM - CROP INSURANCE PREMIUM | 4,853 | 4,853 | 0 | |
| FARM - COMMODITY PROMOTION CHECKOFF | 476 | 476 | 0 | |
| FARM - GRAIN TRUCKING | 1,635 | 1,635 | 0 | |
| FARM - FARM MAINTENANCE & LABOR | 42,049 | 42,049 | 0 | |
| FARM - MANAGEMENT FEES | 18,496 | 18,496 | 0 | |
| FARM - REAL ESTATE TAXES | 43,809 | 43,809 | 0 | |
| FARM - FARM PROPERTY INSURANCE | 11,923 | 11,923 | 0 | |
| FARM - MISC. OPERATING EXPENSE | 13,931 | 13,931 | 0 | |
| FARM - SYRUP SUPPLIES | 29,779 | 29,779 | 0 | |
| FARM - GENERAL UTILITIES | 9,203 | 9,203 | 0 | |
| FARM - STATE TAX WITHHOLDING | 4,437 | 4,437 | 0 | |
| FARM - FARM ORGANIZATION DUES | 56 | 56 | 0 | |
| FARM - GRAIN STORAGE | 1,369 | 1,369 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FARM INCOME | 308,103 | 308,103 | 308,103 |
| Description | Amount |
|---|---|
| ROUNDING | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL ESTIMATES | 0 | 0 | 0 | |
| FEDERAL BALANCE DUE | 0 | 0 | 0 | |
| STATE BALANCE DUE | 15 | 0 | 0 |