| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| KPMG, LLP | 50,000 | 0 | 0 | 50,000 |
| BWTP PC | 91,222 | 21,675 | 24,175 | 67,047 |
| WARREN BOOKKEEPING | 26,310 | 0 | 0 | 26,310 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CATTLE (PURCHASED & RANCH RAISED) | 2021-12 | PURCHASED | 2021-12 | 5,042,427 | 181,852 | COST | 281,843 | 4,757,861 | 179,129 | |
| HORSES | 2021-12 | PURCHASED | 2021-12 | 1,500 | COST | 0 | 1,500 | |||
| TRAILERS | 2021-12 | PURCHASED | 2021-12 | 4,500 | COST | 0 | 4,500 | |||
| VEHICLES | 2021-12 | PURCHASED | 2021-12 | 18,000 | COST | 0 | 18,000 | |||
| WELLS AND WATER | 2021-12 | PURCHASED | 2021-12 | 17,636 | COST | 0 | -17,636 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY SECURITIES | 3,931,921 | 5,421,208 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALTERNATIVE INVESTMENTS | AT COST | 16,058,842 | 22,205,617 |
| INVESTMENTS RECEIVABLE | AT COST | 2,623,491 | 2,623,491 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CARMODY MACDONALD | 167,229 | 80,116 | 80,616 | 86,613 |
| OTHER LEGAL FEES | 50,475 | 0 | 0 | 50,475 |
| Item No. | 1 |
|---|---|
| Lender's Name | BNY MELLON |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,587,168 |
| Balance Due | 836,351 |
| Date of Note | 2009-07 |
| Maturity Date | |
| Repayment Terms | INTEREST PAYABLE MONTHLY |
| Interest Rate | 2.000000000000 |
| Security Provided by Borrower | INVESTMENT SECURITIES |
| Purpose of Loan | LINE OF CREDIT |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | SELLER |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 758,267 |
| Balance Due | 333,493 |
| Date of Note | 2012-08 |
| Maturity Date | 2027-08 |
| Repayment Terms | NO INTEREST |
| Interest Rate | |
| Security Provided by Borrower | RANCH LAND |
| Purpose of Loan | MORTGAGE |
| Description of Lender Consideration | LAND, GRAZING LEASES |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 559,755 | 0 | 0 | 559,755 |
| REPAIRS AND MAINTENANCE | 532,568 | 0 | 0 | 532,568 |
| INSURANCE COSTS | 45,546 | 0 | 0 | 45,546 |
| COMMUNICATIONS | 24,810 | 0 | 0 | 24,810 |
| WELLS & WATER EXPENSE | 91,031 | 0 | 0 | 91,031 |
| PAYROLL CHARGES | 3,500 | 0 | 0 | 3,500 |
| CATERING/GROCERIES | 15,414 | 0 | 0 | 15,414 |
| EXPENSES - THRU INVESTMENTS | 21,055 | 21,055 | 21,055 | 0 |
| MISCELLANEOUS | 10,246 | 0 | 0 | 10,246 |
| WORKER'S COMP INSURANCE | 29,291 | 0 | 0 | 29,291 |
| NON-DEDUCTIBLE EXPENSE THRU INVESTMENTS | 882 | 882 | 882 | 0 |
| BOOKS AND MEMBERSHIPS | 5,754 | 0 | 0 | 5,754 |
| MONITORING | 5,000 | 0 | 0 | 5,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| THROUGH PARTNERSHIP K-1 FORMS | 153,443 | 70,398 | 153,443 |
| BOOK TO TAX DIFFERENCE ON INVESTMENTS | 18,746 | 18,746 | 18,746 |
| PRF INSURANCE PROCEEDS | 287,221 | 287,221 | |
| TAX EXEMPT INCOME | 163 | 163 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| IRA PAYABLE | 3,725 | 0 |
| CLEARING ACCOUNT | 150,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ARENAS VALLEY ANIMAL CLINIC | 30,306 | 0 | 0 | 30,306 |
| CORNERSTONE PARTNERS LLC | 221,475 | 221,475 | 221,475 | 0 |
| INVESTMENT FEES | 93,588 | 93,588 | 93,588 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 2,200 | 2,200 | 2,200 | 0 |
| PROPERTY & SCHOOL TAXES | 48,329 | 0 | 0 | 48,329 |
| INVESTMENT INCOME TAX | 97,646 | 0 | 0 | 0 |