| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 16,201 | 5,400 | 0 | 10,801 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 12 REPLACEMENT HEIFERS | 2010-11-10 | 7,500 | 5,250 | SL | 20.00 % | 1,500 | |||
| 12 REPLACEMENT HEIFERS | 2011-11-08 | 8,746 | 4,373 | SL | 20.00 % | 1,749 | |||
| 1 BULL 71Y | 2012-03-14 | 3,800 | 1,900 | SL | 20.00 % | 760 | |||
| BULL 113A | 2014-03-11 | 4,800 | 480 | SL | 20.00 % | 960 | |||
| BULL 101A | 2014-03-11 | 2,800 | 280 | SL | 20.00 % | 560 | |||
| 15 HEIFERS | 2014-11-28 | 20,213 | SL | 10.00 % | 2,021 | ||||
| MR FOREMAN BULL 110B | 2015-03-10 | 4,000 | SL | 10.00 % | 400 | ||||
| MR 210Y 47B BULL | 2015-03-10 | 6,000 | SL | 10.00 % | 600 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD | AT COST | 294,163 | 230,963 |
| NEUBERGER BERMAN | AT COST | 994,375 | 1,190,267 |
| PRAIRIE HORIZON | AT COST | 1,167,094 | 1,556,250 |
| GREEN ENERGY PRODUCTS | AT COST | 33,599 | 50,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 466,900 | 466,900 | 2,160,454 | |
| Miscellaneous | 109,399 | 72,373 | 37,026 | 86,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 4,400 | 660 | 0 | 3,740 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 352 | |||
| CAPITAL CREDITS | 348 | 352 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | 922 | |||
| OTHER | 307 | 153 | 154 | |
| Rental Expenses | 30,776 | 30,776 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GREEN ENERGY K-1 | -44,660 | ||
| OTHER INCOME | 349 | 349 | |
| PRAIRIE HORIZON K-1 INCOM | 730,001 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 25,632 | 25,632 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990PF TAX | 47,901 | |||
| FOREIGN TAXES W/HELD | 89 | |||
| STATE TAX | 4,831 |