| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 18,959 | 6,320 | 0 | 12,639 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 12 REPLACEMENT HEIFERS | 2016-12-20 | 8,364 | 7,528 | SL | 10.00 % | 836 | |||
| 12 REPLACEMENT HEIFERS | 2017-12-11 | 11,123 | 7,787 | SL | 20.00 % | 2,225 | |||
| 12 REPLACEMENT HEIFERS | 2018-12-26 | 11,016 | 5,508 | SL | 20.00 % | 2,203 | |||
| BULL BAGF291 | 2019-03-31 | 4,000 | 2,000 | SL | 20.00 % | 800 | |||
| 15 REPLACEMENT HEIFERS | 2019-12-30 | 11,745 | 3,524 | SL | 20.00 % | 2,349 | |||
| BULL BAG40G | 2020-03-31 | 4,500 | 1,350 | SL | 20.00 % | 900 | |||
| 10 HEIFERS | 2020-12-31 | 7,560 | 756 | SL | 20.00 % | 1,512 | |||
| BULL 106-150H | 2021-03-09 | 5,500 | 550 | SL | 20.00 % | 1,100 | |||
| 10 REPLACEMENT HEIFERS | 2021-12-27 | 8,408 | SL | 10.00 % | 841 | ||||
| BULL GERONIMO 84J | 2022-03-09 | 6,000 | SL | 10.00 % | 600 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD | AT COST | 935,209 | 794,532 |
| NEUBERGER BERMAN | AT COST | 848,733 | 947,906 |
| PRAIRIE HORIZON | AT COST | 151,100 | 151,100 |
| RINGNECK ENERGY LLC | AT COST | 76,968 | 111,860 |
| SUMMIT AG | AT COST | 218,139 | 218,139 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 466,900 | 466,900 | 1,754,655 | |
| Miscellaneous | 123,215 | 87,369 | 35,846 | 126,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 1,059 | |||
| CAPITAL CREDITS | 161 | 168 | |
| COOP EQUITY | 999 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT LABOR | 900 | 450 | 450 | |
| MISC | 363 | 182 | 181 | |
| OFFICE EXPENSE | 30 | 15 | 15 | |
| OTHER EXP-K1 | 3,182 | 3,182 | ||
| Rental Expenses | 43,366 | 43,366 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 1,006 | 1,006 | |
| PRAIRIE HORIZON K-1 INCOM | 639,711 | ||
| RINGNECK K-1 INCOME | 15,767 | ||
| SCS HOLDCO I, LLC | -20,263 |
| Description | Amount |
|---|---|
| SPINOFF | 2,926 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 14,907 | 14,907 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990PF TAX | 2,545 | |||
| 990T TAX | 30,000 | |||
| FOREIGN TAXES W/HELD | 24 |