| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 20,026 | 6,675 | 0 | 13,351 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BULL 101A | 2014-03-11 | 2,800 | 2,520 | SL | 10.00 % | 280 | |||
| 15 HEIFERS | 2014-11-28 | 20,213 | 14,150 | SL | 20.00 % | 4,043 | |||
| MR 210Y 47B BULL | 2015-03-10 | 6,000 | 4,200 | SL | 20.00 % | 1,200 | |||
| 10 REPLACEMENT HEIFERS | 2015-12-31 | 11,180 | 5,590 | SL | 20.00 % | 2,236 | |||
| 12 REPLACEMENT HEIFERS | 2016-12-20 | 8,364 | 2,509 | SL | 20.00 % | 1,673 | |||
| 12 REPLACEMENT HEIFERS | 2017-12-11 | 11,123 | 1,112 | SL | 20.00 % | 2,225 | |||
| 12 REPLACEMENT HEIFERS | 2018-12-26 | 11,016 | SL | 10.00 % | 1,102 | ||||
| BULL BAGF291 | 2019-03-31 | 4,000 | SL | 10.00 % | 400 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD | AT COST | 219,711 | 215,459 |
| NEUBERGER BERMAN | AT COST | 824,847 | 1,025,395 |
| PRAIRIE HORIZON | AT COST | 810,888 | 933,750 |
| RINGNECK ENERGY LLC | AT COST | 100,081 | 100,000 |
| FNBT EQUITIES | AT COST | 6,676 | 7,572 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 466,900 | 466,900 | 1,754,655 | |
| Miscellaneous | 119,695 | 88,240 | 31,455 | 95,414 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 241 | |||
| CAPITAL CREDITS | 266 | 241 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT LABOR | 900 | 450 | 450 | |
| MISC | 231 | 115 | 116 | |
| OFFICE EXPENSE | 11 | 5 | 6 | |
| OTHER | 1,643 | 1,643 | ||
| OTHER EXP-PHAE | 3,562 | 3,562 | ||
| Rental Expenses | 24,418 | 24,418 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 579 | 8 | |
| PRAIRIE HORIZON K-1 INCOM | -420,875 | ||
| RINGNECK K-1 INCOME | -20 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 16,949 | 16,949 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990PF TAX | 2,142 | 2,142 | ||
| FOREIGN TAXES W/HELD | 26 | 26 |