| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,600 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| HOMESTEAD WELL - PARCEL 2 | 2019-01-01 | 5,000 | 1,333 | S/L | 15.0000 | 334 | 334 | 334 | |
| WELL W/ PUMP JACK PARCEL 2 | 2019-01-01 | 3,000 | 800 | S/L | 15.0000 | 200 | 200 | 200 | |
| 2 MILE FENCE PARCEL 1 | 2019-01-01 | 6,000 | 1,600 | S/L | 15.0000 | 400 | 400 | 400 | |
| SUBMERSIBLE WELL PARCEL 1 | 2019-01-01 | 5,000 | 1,333 | S/L | 15.0000 | 334 | 334 | 334 | |
| SUBMERSIBLE WELL IN PASTURE PARCEL 2 | 2019-01-01 | 5,000 | 4,000 | S/L | 5.0000 | 1,000 | 1,000 | 1,000 | |
| WINDMILL WELL IN PASTURE PARCEL 2 | 2019-01-01 | 3,000 | 800 | S/L | 15.0000 | 200 | 200 | 200 | |
| 1/2 MILE FENCE PARCEL 3 | 2019-01-01 | 1,500 | 400 | S/L | 15.0000 | 100 | 100 | 100 | |
| SUBMERSIBLE IRRIGATION WELL | 2019-01-01 | 10,000 | 2,667 | S/L | 15.0000 | 666 | 666 | 666 | |
| 1 3/4 MILE FENCE PARCEL 4 | 2019-01-01 | 5,250 | 1,400 | S/L | 15.0000 | 350 | 350 | 350 | |
| HORSE CORRALS PARCEL 4 | 2019-01-01 | 4,500 | 1,200 | S/L | 15.0000 | 300 | 300 | 300 | |
| 1 1/4 MILE FENCE PARCEL 5 | 2019-01-01 | 3,750 | 1,000 | S/L | 15.0000 | 250 | 250 | 250 | |
| IRRIGATION WELL & PUMP PARCEL 5 | 2019-01-01 | 20,000 | 5,333 | S/L | 15.0000 | 1,334 | 1,334 | 1,334 | |
| HOUSE (LOGAN'S LIFE ESTATE) | 2019-01-01 | 44,559 | |||||||
| 6 MILES FENCE - PARCEL 2 | 2019-01-01 | 18,000 | 4,800 | S/L | 15.0000 | 1,200 | 1,200 | 1,200 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ISH S&P 500 GRWTH | 2018-01 | PURCHASE | 2023-10 | 42,613 | 45,532 | -2,919 | ||||
| VNG FTSE ALL WLD | 2021-03 | PURCHASE | 2023-10 | 5,276 | 6,392 | -1,116 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| A T & T INC NOTE | 24,497 | 21,820 |
| SHELL INTERNATIONAL 4.375% | 23,811 | 22,985 |
| SHELL INTERNATIONAL 4% | 100,820 | 87,070 |
| ORACLE CORP NOTE 4% | 101,682 | 80,447 |
| INVESCO CORPORATE BOND A | 132,373 | 107,629 |
| INVESCO CORE PLUS BOND | 74,644 | 62,234 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| A T & T | 21,130 | 11,960 |
| EOG RESOURCES INC | 10,538 | 13,251 |
| PFIZER INC | 1,629 | 2,043 |
| VALERO ENERGY CORP | 36,227 | 69,299 |
| VERIZON COMMUNICATIONS | 7,768 | 6,149 |
| VIATRIS INC | 82 | 88 |
| WARNER BROS DISCOVERY INC | 6,411 | 1,923 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMERICAN CAP INC BUILDER A | AT COST | 30,334 | 32,321 |
| ISHARES MSCI EAFE | AT COST | 63,813 | 61,281 |
| ISHARES RUSS MC GROWTH ETF | AT COST | 47,804 | 67,063 |
| ISHARES RUSS MD-CP ETF | AT COST | 45,113 | 62,331 |
| ISHARES RUSS 1000 VALUE ETF | AT COST | 76,403 | 105,430 |
| ISHARES RUSS 2000 ETF | AT COST | 93,130 | 113,602 |
| ISHARES S&P 500 GROWTH ETF | AT COST | 119,855 | 179,714 |
| ISHARES MSCI EAFE GROWTH ETF | AT COST | 78,136 | 87,940 |
| ISHARES MSCI EAFE VALUE ETF | AT COST | 77,670 | 89,664 |
| VANGUARD VALUE ETF | AT COST | 68,508 | 92,840 |
| VANGUARD LARGE CAP ETF | AT COST | 110,306 | 171,902 |
| VANGUARD FTSE ALL-WRLD EXUS ETF | AT COST | 106,760 | 116,603 |
| ISHARES CORE MSCI EAFE | AT COST | 45,847 | 52,551 |
| VNG GROWTH INDEX | AT COST | 34,905 | 39,793 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FARM HOUSE | 44,559 | 44,559 | ||
| FENCES & WELLS | 90,000 | 33,333 | 56,667 | |
| PARCEL 1 LAND | 250,881 | 250,881 | 210,106 | |
| PARCEL 2 LAND | 500,133 | 500,133 | 492,761 | |
| PARCEL 3 LAND | 34,429 | 34,429 | 28,825 | |
| PARCEL 4 LAND | 450,461 | 450,461 | 308,600 | |
| PARCEL 5 LAND | 248,850 | 248,850 | 215,649 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| EVENT ASSISTANCE | 5,100 | 5,100 | ||
| FAIRGROUNDS IMPROVEMENTS | 103,621 | 103,621 | ||
| OFFICE | 75 | |||
| MISCELLANEOUS | ||||
| COLLEGE SCHOLARSHIPS | 5,000 | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 12,091 | 12,091 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OCCUPATION TAX | 28 | |||
| EXCISE TAX | 680 | |||
| FOREIGN TAX ON INVESTMENTS | 709 |