| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 19,780 | 6,593 | 0 | 13,187 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 10 REPLACEMENT HEIFERS | 2015-12-31 | 11,180 | 10,062 | SL | 10.00 % | 1,118 | |||
| 12 REPLACEMENT HEIFERS | 2016-12-20 | 8,364 | 5,855 | SL | 20.00 % | 1,673 | |||
| 12 REPLACEMENT HEIFERS | 2017-12-11 | 11,123 | 5,562 | SL | 20.00 % | 2,225 | |||
| 12 REPLACEMENT HEIFERS | 2018-12-26 | 11,016 | 3,305 | SL | 20.00 % | 2,203 | |||
| BULL BAGF291 | 2019-03-31 | 4,000 | 1,200 | SL | 20.00 % | 800 | |||
| 15 REPLACEMENT HEIFERS | 2019-12-30 | 11,745 | 1,175 | SL | 20.00 % | 2,349 | |||
| BULL BAG40G | 2020-03-31 | 4,500 | 450 | SL | 20.00 % | 900 | |||
| 10 HEIFERS | 2020-12-31 | 7,560 | SL | 10.00 % | 756 | ||||
| bull-106-150h | 2021-03-09 | 5,500 | SL | 10.00 % | 550 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD | AT COST | 220,796 | 207,864 |
| NEUBERGER BERMAN | AT COST | 848,677 | 1,252,220 |
| PRAIRIE HORIZON | AT COST | 619,115 | 622,500 |
| RINGNECK ENERGY LLC | AT COST | 67,390 | 100,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 466,900 | 466,900 | 1,754,655 | |
| Miscellaneous | 119,987 | 85,183 | 34,804 | 111,349 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 161 | |||
| CAPITAL CREDITS | 196 | 161 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT LABOR | 790 | 395 | 395 | |
| MISC | 351 | 175 | 176 | |
| OFFICE EXPENSE | 152 | 76 | 76 | |
| OTHER EXP-K1 | 1,589 | 1,589 | ||
| Rental Expenses | 35,514 | 35,514 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 3 | 3 | |
| PRAIRIE HORIZON K-1 INCOM | -210,785 | ||
| RINGNECK K-1 INCOME | -11,712 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 18,191 | 18,191 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990PF TAX | 3,592 | |||
| FOREIGN TAXES W/HELD | 16 |