| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 755,554 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CATTLE SALE | PURCHASE | 2020-01 | 17,684 | 39,424 | 17,684 | 39,424 | ||||
| CATTLE SALE | PURCHASE | 2020-11 | 202,872 | 347,902 | 173,956 | 318,986 | ||||
| 5 BULLS-PORTER ANGUS RANCH | 2012-03 | PURCHASE | 2020-01 | 5,738 | 9,571 | 5,738 | 9,571 | |||
| 29 COWS-VARIOUS | 2012-11 | PURCHASE | 2020-10 | 34,084 | 40,335 | 34,084 | 40,335 | |||
| SCHWAB US BROAD MARKET | PURCHASE | 2020-12 | 3,970 | 3,295 | 675 | |||||
| SCHWAB VARIABLE SHARE PRICE MONEY | PURCHASE | 2020-12 | 2,802,607 | 2,802,748 | -141 | |||||
| APPLE | 2012-10 | PURCHASE | 2020-10 | 100,662 | 20,006 | 80,656 | ||||
| BREMERTON WA | 2015-01 | PURCHASE | 2020-10 | 225,439 | 254,838 | -29,399 | ||||
| CO ST CTFS PART 5.42% | 2013-06 | PURCHASE | 2020-09 | 75,000 | 85,184 | -10,184 | ||||
| COLUMBUS OH CTY 5.56% | 2015-02 | PURCHASE | 2020-10 | 205,576 | 227,411 | -21,835 | ||||
| CUYAHOGA OH EDE 5.284% | 2013-06 | PURCHASE | 2020-06 | 250,000 | 271,642 | -21,642 | ||||
| DC 5.991% | 2012-06 | PURCHASE | 2020-10 | 100,000 | 113,862 | -13,862 | ||||
| ELGIN OH LOC SD 5.499% | 2018-06 | PURCHASE | 2020-10 | 309,083 | 314,034 | -4,951 | ||||
| ELIZABETH NJ 2.926% | 2013-05 | PURCHASE | 2020-03 | 150,000 | 153,046 | -3,046 | ||||
| HAMMOND IN MUN 5.04% | 2012-11 | PURCHASE | 2020-12 | 50,000 | 56,516 | -6,516 | ||||
| IA WSTN CCD 3.1% | 2015-03 | PURCHASE | 2020-10 | 90,033 | 92,516 | -2,483 | ||||
| KS DFA SLS TAX 5% | 2016-06 | PURCHASE | 2020-01 | 250,000 | 277,717 | -27,717 | ||||
| KS DFA SLS TAX 4.25% | 2015-01 | PURCHASE | 2020-10 | 155,107 | 165,398 | -10,291 | ||||
| LAWRENCE KS 5.6% | 2018-09 | PURCHASE | 2020-09 | 75,000 | 78,470 | -3,470 | ||||
| LONG BEACH CA 5.314% | 2018-04 | PURCHASE | 2020-08 | 60,000 | 63,355 | -3,355 | ||||
| MAHTOMEDI MD ISD | 2012-11 | PURCHASE | 2020-02 | 100,000 | 118,616 | -18,616 | ||||
| MET ST CLG DEN 4.438% | 2012-12 | PURCHASE | 2020-09 | 250,000 | 281,975 | -31,975 | ||||
| NORWOOD MA 4.85% | 2012-12 | PURCHASE | 2020-10 | 71,493 | 81,470 | -9,977 | ||||
| ONSTED MI CMNTY 5.55% | 2015-08 | PURCHASE | 2020-10 | 50,530 | 53,218 | -2,688 | ||||
| SALLIE MAE BANK 2.75% | 2018-08 | PURCHASE | 2020-08 | 250,000 | 249,628 | 372 | ||||
| SCHWAB US BROAD MARKET | PURCHASE | 2020-12 | 199,748 | 111,998 | 87,750 | |||||
| SEDGWICK CN KS 5.29% | 2012-12 | PURCHASE | 2020-10 | 250,000 | 303,820 | -53,820 | ||||
| SNOHOMSH CN WA | 2013-07 | PURCHASE | 2020-12 | 65,000 | 69,572 | -4,572 | ||||
| ST CHARLES MO 6.166% | 2015-10 | PURCHASE | 2020-11 | 150,000 | 170,639 | -20,639 | ||||
| STATE BANK OF IN 2.85% | 2019-06 | PURCHASE | 2020-06 | 250,000 | 249,515 | 485 | ||||
| TC ENERGY CORP | PURCHASE | 2020-10 | 76,198 | 89,386 | -13,188 | |||||
| TN ST SCH BD AU 2.379% | 2012-12 | PURCHASE | 2020-05 | 90,323 | 95,188 | -4,865 | ||||
| UNION CN PA | 2012-11 | PURCHASE | 2020-10 | 253,360 | 290,290 | -36,930 | ||||
| WESTLAKE OH CTY 5.227% | 2018-12 | PURCHASE | 2020-10 | 102,788 | 105,136 | -2,348 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHRISTIAN CNTY KY 5.375% SCH DIST | 317,122 | 300,900 |
| HARLIGEN TX 6.75% SCH DIST | 296,123 | 280,225 |
| GOLDMAN SACHS 2.95% 9/19/22 | 248,613 | 261,903 |
| UNIV OF OKLAHOMA 2.793 REV TAX | 251,965 | 258,065 |
| BERKS CNTY PA 2.728% SER A TAX | 251,873 | 255,200 |
| MCALLEN TX 4.66% DUE 2/15/26 | 264,252 | 251,220 |
| ORLEANS PARISH LA 4.4% SCH CONST | 271,275 | 250,603 |
| TX ST 2.466% 12/1/24 | 236,574 | 243,239 |
| HUDSON NY 4.35% SCH DIST TAX D | 252,025 | 242,047 |
| ROGERS AR SD 030 5.5% 29 GO LTX | 216,661 | 239,693 |
| WHITLEY CNTY KY 5.25% 29 LEAS SCH | 230,428 | 220,581 |
| HOFFMAN ESTATES IL 4.25% TSBL | 200,025 | 218,756 |
| KANSAS CITY MO 2.689% 10/1/24 | 202,863 | 210,912 |
| COLUMBUS OH 2.483% GEN OBL | 189,079 | 208,084 |
| CENTER POINTER-URBANA IOWA 2.74% | 205,309 | 204,070 |
| ST LOUIS CNT MO 3% SPL OBL 12/1/21 | 201,501 | 203,654 |
| DECATUR MI 6.45% PUB SCH DUE 5 | 245,000 | 200,784 |
| UNIVERSITY OF NORTH TX 3.2% ED | 177,928 | 181,057 |
| BERTIE CNTY NC 4.667% DUE 11/1/35 | 148,643 | 178,760 |
| GLENDALE WI 3.5% CMMTY DUE 10/1/22 | 160,025 | 168,342 |
| SALLIE MAE BANK 3.3% 23 CD FDIC | 150,015 | 161,308 |
| NYC NY TRAN AUTH 2.77% DUE 8/1/28 | 146,794 | 158,699 |
| GLOVERSVILLE NY 4.5% SCH DIST | 162,751 | 156,563 |
| WAKE CNTY NC 5.1% 27 GO UTX | 155,616 | 150,486 |
| FEDERAL NATIONAL MORTGAGE 1.75% | 147,198 | 148,605 |
| KINDRED NORTH DAKOTA 6% 8/1/27 | 119,532 | 126,425 |
| JOHNSON COUNTY KS 1.82% PARKS | 125,015 | 125,918 |
| CLEVELAND OH 5.2% QSCB SCH | 108,717 | 119,761 |
| OK ST CAP IIMPT 3.823% DUE 7/1/29 | 102,381 | 113,685 |
| MORGAN STANLEY PR 3.4% 22 CD FDIC | 99,644 | 106,017 |
| CITRUS CNTY FL 6.378% 4/1/27 | 115,996 | 105,360 |
| MCKLNBRG CNTY NC 4.349% DUE 10/1/30 | 104,556 | 102,474 |
| WARREN WOODS MI 3.25% ENE CONS | 101,700 | 101,503 |
| ST CLAIR CN IL 5.2% 12/1/28 | 87,519 | 83,536 |
| CLARK CTY NV 5.51% SCH DIST | 62,522 | 58,602 |
| LONG BEACH CA U 5.314% IMPT SCH | 52,796 | 51,382 |
| BREMERTON WA 5.269% LTD DUE 12/1/25 | ||
| COLORADO ST 5.42% COPS BAB | ||
| COLUMBUS OH 5.56% QCSB SCH | ||
| CUYAHOGA CNTY OH 5.284% ECON | ||
| DC UNIV - HOWARD 5.991% REV TA | ||
| ELGIN OH LOC SD 5.499 GO UTX | ||
| ELIZABETH NJ 2.926% TAX REF | ||
| HAMMOND IN 5.04% MULT FAM TAX | ||
| IOWA ST 3.1% WESTERN CC | ||
| KANSAS ST 4.25% SLS TAX BAB | ||
| KS DFA SALES TAX 5% 9/1/24 | ||
| LAWRENCE KS 5.6% 30 GO UTX | ||
| MAHTOMEDIA MN 5% SCH DIST TAX | ||
| METRO CO ST 4.438% DENVER RR R | ||
| NORWOOD MA 4.85% MUN PRUP TAX | ||
| ONSTED MI 5.55% QSCB SCH | ||
| SALLIE MAE BANK 2.75% 20 CD FDIC | ||
| SEDGWICK CNTY KS 5.29% SCH DIS | ||
| SNOHOMISH CTY WA 4.062% ECO | ||
| ST BNK OF IN 2.85% DUE 6/19/24 | ||
| ST CHARLES MO 6.166% REDEV | ||
| TENNESSEE ST 2.379% SCH DIST T | ||
| UNION CNTY PA 5.61% GENL OBLIG | ||
| WESTLAKE OH CTY 5.227% 26 GO UTX |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLE, INC | 57,804 | 398,070 |
| BP PLC | 169,628 | 92,555 |
| CHEVRON CORPORATION | 239,773 | 186,647 |
| CONOCO PHILLIPS | 118,802 | 71,664 |
| EXXON MOBIL | 136,946 | 65,105 |
| GLAXOSMITHKLINE PLC ADRF | 71,907 | 60,720 |
| INTEL CORP | 40,548 | 99,640 |
| ISHARES HIGH DIVIDEND EQUITY | 632,699 | 724,029 |
| INVESCO S&P 500 | 506,468 | 510,160 |
| JOHNSON & JOHNSON | 30,764 | 70,821 |
| LOCKHEED MARTIN CORP | 27,834 | 106,494 |
| NORFOLK SOUTHERN CORP | 44,608 | 178,207 |
| ROYAL BANK OF CANADA | 98,523 | 135,399 |
| SCHWAB US BROAD MARKET ETF | ||
| SCHWAB VARIABLE SHARE | ||
| TRANSCANADA CORP F | ||
| UNILEVER NV | 100,409 | 158,445 |
| VANGUARD TOTAL WORLD | 509,988 | 509,190 |
| WASTE MANAGEMENT | 35,289 | 129,723 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 6,902,014 | 3,657,649 | 3,244,365 | 6,902,014 |
| LAND | 10,650,754 | 10,650,754 | 10,650,754 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 315 | 315 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK SERVICE CHARGES | 1,036 | 1,036 | ||
| CONTRACT LABOR | 96,425 | 96,425 | ||
| DUES & SUBSCRIPTIONS | 3,145 | 3,145 | ||
| FUEL | 76,818 | 76,818 | ||
| GRAZING FEES | 17,050 | 17,050 | ||
| INSURANCE | 202,969 | 202,969 | ||
| LIVESTOCK OPERATING EXPENSE | 2,274,933 | 2,274,933 | ||
| MANAGEMENT FEES | 144,000 | 144,000 | ||
| OFFICE SUPPLIES | 5,077 | 5,077 | ||
| POSTAGE | 579 | 579 | ||
| REPAIRS & MAINTENANCE | 79,071 | 79,071 | ||
| SUPPLIES | 41,726 | 41,726 | ||
| TRADING FEES | 292 | 292 | ||
| UTILITIES | 19,536 | 19,536 | ||
| LOSS ON CATTLE FUTURES | 11,456 | 11,456 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CUSTOM GRAZING FEES | 22,480 | 22,480 | |
| CRP/LIP/NAP | 536,072 | 536,072 | |
| CROP INSURANCE PROCEEDS | 377,055 | 377,055 | |
| HUNTING TAGS | 64,700 | 64,700 | |
| OTHER INCOME | 29,194 | 29,194 | |
| PPP LOAN FORGIVENESS | 50,000 | 50,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 3,418 | 4,793 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 3,458 | 3,458 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| LIVESTOCK SALES | 4,108,862 | 4,108,862 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 17,565 | 17,565 | ||
| FOREIGN TAX | 2,147 | 2,147 | ||
| FEDERAL INCOME TAX | 11,741 | 11,741 |