| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,140 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 4 BULLS | 2016-01-01 | 4,600 | 3,450 | 150DB | 5.000000000000 | 767 | 0 | 920 | |
| 153 MOTHER COWS | 2016-01-01 | 198,900 | 149,195 | 150DB | 5.000000000000 | 33,137 | 0 | 39,780 | |
| 22 MOTHER COWS | 2017-01-01 | 28,600 | 22,644 | 150DB | 5.000000000000 | 2,382 | 0 | 2,382 | |
| KIOTI DK90 | 2016-01-01 | 25,000 | 15,906 | 150DB | 7.000000000000 | 3,032 | 0 | 3,032 | |
| STOCK TRAILER | 2016-01-01 | 500 | 285 | 150DB | 7.000000000000 | 61 | 0 | 71 | |
| ROUND BALER | 2016-01-01 | 2,500 | 1,428 | 150DB | 7.000000000000 | 306 | 0 | 357 | |
| CASE 5130A | 2016-01-01 | 15,000 | 8,569 | 150DB | 7.000000000000 | 1,837 | 0 | 2,143 | |
| BASKET RAKE | 2016-01-01 | 5,000 | 2,856 | 150DB | 7.000000000000 | 613 | 0 | 714 | |
| BALE FEEDER | 2016-01-01 | 3,500 | 2,000 | 150DB | 7.000000000000 | 429 | 0 | 500 | |
| RIPPER | 2016-03-06 | 1,000 | 571 | 150DB | 7.000000000000 | 123 | 0 | 143 | |
| WATERTANK & 14 FT WATER LINE | 2016-12-01 | 17,550 | 10,026 | 150DB | 7.000000000000 | 2,150 | 0 | 2,507 | |
| NEWER PIVOT SYSTEM | 2016-01-01 | 142,000 | 81,123 | 150DB | 7.000000000000 | 17,393 | 0 | 20,286 | |
| OLDER PIVOT SYSTEM | 2016-01-01 | 20,000 | 11,426 | 150DB | 7.000000000000 | 2,450 | 0 | 2,857 | |
| IRRIGATION PIPE | 2016-01-12 | 23,100 | 13,197 | 150DB | 7.000000000000 | 2,829 | 0 | 3,300 | |
| 1 YOUNG BREEDING BULL #1 - BERRY HEREFORDS | 2016-11-08 | 3,000 | 2,251 | 150DB | 5.000000000000 | 250 | 0 | 350 | |
| CATTLE TRAILER | 2017-04-04 | 3,125 | 701 | 150DB | 7.000000000000 | 191 | 0 | 446 | |
| 1 BULL | 2017-01-01 | 2,500 | 729 | 150DB | 5.000000000000 | 208 | 0 | 500 | |
| PERMANENT FENCING | 2017-03-03 | 5,823 | 1,307 | 150DB | 7.000000000000 | 357 | 0 | 832 | |
| 1 BULL - ALTENBURG SIMX #31 | 2017-04-04 | 2,750 | 1,605 | 150DB | 5.000000000000 | 458 | 0 | 550 | |
| 1 BULL - MCGRAW SIMX #762 | 2017-08-05 | 3,500 | 2,043 | 150DB | 5.000000000000 | 292 | 0 | 408 | |
| 3 BULLS - 2017 BULLS #S 49,7,80 | 2017-12-05 | 8,750 | 150DB | 5.000000000000 | 0 | 0 | 1,750 | ||
| 2 USED PIVOTS | 2018-03-26 | 5,500 | 200DB | 5.000000000000 | 0 | 0 | 1,100 | ||
| CONTINUOUS FENCE PANELS | 2018-03-26 | 7,277 | 200DB | 7.000000000000 | 0 | 0 | 1,040 | ||
| WATER TANK | 2018-09-05 | 2,575 | 200DB | 5.000000000000 | 0 | 0 | 515 | ||
| PROPANE TANK FOR MAIN HOUSE | 2019-08-01 | 1,250 | NC | 0 % | 0 | 0 | 0 | ||
| ELECTRIC HOOKUPS IRRIGATION PROJECTS | 2019-08-01 | 5,618 | 803 | 200DB | 7.000000000000 | 1,376 | 0 | 803 | |
| ELECTRIC HOOKUPS FOR NEW HOUSE | 2019-08-01 | 2,809 | NC | 0 % | 0 | 0 | 0 | ||
| 1 HEREFORD BULL - SUNBURST RANCH | 2019-11-15 | 2,500 | 500 | 200DB | 5.000000000000 | 800 | 0 | 500 | |
| HORSESHOE SPRING IMPROVEMENTS | 2019-08-01 | 3,105 | 155 | 150DB | 15.000000000000 | 295 | 0 | 207 | |
| NEW BOILER FOR MAIN HOUSE | 2019-05-03 | 11,144 | NC | 0 % | 0 | 0 | 0 | ||
| WIRE FOR PIVOTS | 2019-04-09 | 6,750 | 964 | 200DB | 7.000000000000 | 1,653 | 0 | 964 | |
| POLARIS RANGER | 2019-08-01 | 1,500 | 214 | 200DB | 7.000000000000 | 367 | 0 | 214 | |
| HELP HOUSE | 2019-12-31 | 26,000 | NC | 0 % | 0 | 0 | 0 | ||
| 30 SHARES NORTH POUDRE WATER | 2016-01-01 | 2,000,000 | NC | 0 % | 0 | 0 | 0 | ||
| 33 MOTHER COWS | 2016-01-01 | 42,900 | 33,966 | 200DB | 5.000000000000 | 1,787 | 0 | 1,787 | |
| 82 MOTHER COWS | 2016-01-01 | 106,600 | 79,961 | 200DB | 5.000000000000 | 8,880 | 0 | 1,777 | |
| BULL 8030 | 2020-02-06 | 3,300 | 200DB | 5.000000000000 | 3,300 | 0 | 605 | ||
| BREEDING COWS | 2020-02-18 | 20,400 | 200DB | 5.000000000000 | 20,400 | 0 | 3,400 | ||
| BULL X 1-BERRY HEREFORDS | 2020-04-06 | 700 | 200DB | 5.000000000000 | 700 | 0 | 105 | ||
| BULL 8003 | 2020-02-06 | 3,200 | 200DB | 5.000000000000 | 3,200 | 0 | 587 | ||
| HOUSE REPAIR | 2020-05-09 | 4,870 | NC | 0 % | 0 | 0 | 0 | ||
| ROOF | 2020-07-05 | 24,881 | NC | 0 % | 0 | 0 | 0 | ||
| FURNACE | 2020-08-10 | 19,300 | NC | 0 % | 0 | 0 | 0 | ||
| PLUMBING REPAIRS | 2020-07-20 | 4,680 | NC | 0 % | 0 | 0 | 0 | ||
| ROOF REPAIRS ON RO HOUSE | 2020-07-26 | 3,200 | NC | 0 % | 0 | 0 | 0 | ||
| HOUSE REPAIRS-JIM | 2020-05-20 | 2,225 | NC | 0 % | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 26,000 | 0 | 26,000 | 26,000 |
| BREEDING COWS | 247,900 | 227,758 | 20,142 | 247,900 |
| BULLS | 28,300 | 25,717 | 2,583 | 28,300 |
| EQUIPMENT | 287,700 | 204,190 | 83,510 | 287,700 |
| LEASEHOLD IMPROVEMENTS | 23,925 | 2,628 | 21,297 | 23,925 |
| WATER SHARES | 2,000,000 | 0 | 2,000,000 | 2,000,000 |
| RESTORATION/BUILDING IMPROVEMENTS | 59,156 | 0 | 59,156 | 59,156 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,212 | 0 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 39 | 39 | 0 | 0 |
| BRAND FEES | 221 | 0 | 0 | 221 |
| REPAIRS | 16,925 | 0 | 0 | 16,925 |
| LIVESTOCK MANAGEMENT | 15,484 | 0 | 0 | 15,484 |
| OFFICE EXPENSE | 350 | 0 | 0 | 350 |
| POSTAGE AND DELIVERY | 63 | 0 | 0 | 63 |
| GAS, FUEL, AND OIL | 25,721 | 0 | 0 | 25,721 |
| VETERINARY SERVICES | 21 | 0 | 0 | 21 |
| DUES & SUBSCRIPTION | 280 | 0 | 0 | 280 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| CATTLE | 90,354 | 94,069 | -3,715 |
| HAY | 14,000 | 12,158 | 1,842 |