| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 15,340 | 5,113 | 0 | 10,227 |
| 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 | 6,750 | SL | 10.00 % | 750 | |||
| 12 REPLACEMENT HEIFERS | 2011-11-08 | 8,746 | 6,122 | SL | 20.00 % | 1,749 | |||
| 1 BULL 71Y | 2012-03-14 | 3,800 | 2,660 | SL | 20.00 % | 760 | |||
| BULL 113A | 2014-03-11 | 4,800 | 1,440 | SL | 20.00 % | 960 | |||
| BULL 101A | 2014-03-11 | 2,800 | 840 | SL | 20.00 % | 560 | |||
| 15 HEIFERS | 2014-11-28 | 20,213 | 2,021 | SL | 20.00 % | 4,043 | |||
| MR FOREMAN BULL 110B | 2015-03-10 | 4,000 | 400 | SL | 20.00 % | 800 | |||
| MR 210Y 47B BULL | 2015-03-10 | 6,000 | 600 | SL | 20.00 % | 1,200 | |||
| 10 REPLACEMENT HEIFERS | 2015-12-31 | 11,180 | SL | 10.00 % | 1,118 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD | AT COST | 264,698 | 277,492 |
| NEUBERGER BERMAN | AT COST | 846,426 | 1,067,819 |
| PRAIRIE HORIZON | AT COST | 1,152,197 | 1,556,250 |
| GREEN ENERGY PRODUCTS | AT COST |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 466,900 | 466,900 | 2,160,453 | |
| Miscellaneous | 120,579 | 84,313 | 36,266 | 89,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2,479 | 371 | 0 | 2,108 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 326 | |||
| CAPITAL CREDITS | 352 | 326 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | 196 | 98 | 98 | |
| OFFICE EXPENSE | 112 | 56 | 56 | |
| OTHER | 856 | |||
| Rental Expenses | 45,991 | 45,991 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GREEN ENERGY | -33,599 | ||
| OTHER INCOME | 3 | 3 | |
| PRAIRIE HORIZON K-1 INCOM | 32,469 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 24,874 | 24,874 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990PF TAX | 4,681 | |||
| FOREIGN TAXES W/HELD | 99 |