| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 24,180 | 8,060 | 0 | 16,120 |
| 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 | 2018-12-26 | 11,016 | 9,914 | SL | 10.00 % | 551 | |||
| BULL BAGF291 | 2019-03-31 | 4,000 | 3,600 | SL | 10.00 % | 400 | |||
| 15 REPLACEMENT HEIFERS | 2019-12-30 | 11,745 | 8,222 | SL | 20.00 % | 2,349 | |||
| BULL BAG40G | 2020-03-31 | 4,500 | 3,150 | SL | 20.00 % | 900 | |||
| 10 HEIFERS | 2020-12-31 | 7,560 | 3,780 | SL | 20.00 % | 1,512 | |||
| 10 REPLACEMENT HEIFERS | 2021-12-27 | 8,408 | 2,523 | SL | 20.00 % | 1,682 | |||
| BULL GERONIMO 84J | 2022-03-09 | 6,000 | 1,800 | SL | 20.00 % | 600 | |||
| 9 REPLACEMENT HEIFERS | 2022-12-28 | 8,635 | 864 | SL | 20.00 % | 1,727 | |||
| BULL MR FORGED 60K | 2022-03-15 | 6,000 | 1,200 | SL | 20.00 % | 600 | |||
| 10 REPLACEMENT HEIFERS | 2023-12-21 | 15,312 | SL | 10.00 % | 1,531 | ||||
| BULL EARLY ENCOUNTER | 2024-03-13 | 2,500 | SL | 10.00 % | 250 | ||||
| BULL BEA 901G | 2024-03-13 | 2,500 | SL | 10.00 % | 250 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD | AT COST | 656,220 | 721,495 |
| NEUBERGER BERMAN | AT COST | 549,625 | 871,729 |
| RINGNECK ENERGY LLC | AT COST | 63,816 | 118,300 |
| SUMMIT AG | AT COST | 864,516 | 864,516 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 466,900 | 466,900 | 1,754,655 | |
| Miscellaneous | 110,159 | 77,740 | 32,419 | 176,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 2,245 | |||
| -1 | |||
| CAPITAL CREDITS | 166 | 153 | |
| COOP EQUITY | 2,092 | 2,092 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT LABOR | 1,200 | 600 | 600 | |
| KS INFO REPORT | 40 | 40 | ||
| MISC | 308 | 308 | ||
| OTHER EXP-K1 | 7,868 | 7,868 | ||
| Rental Expenses | 27,491 | 27,491 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RINGNECK K-1 INCOME | 5,492 | ||
| SCS HOLDCO I, LLC | -6,141 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 11,734 | 11,734 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990PF TAX | 1,638 | 1,638 | ||
| 990T TAX | 58 | -58 | ||
| FOREIGN TAXES W/HELD | 21 | 21 | ||
| K-120 TAX | 2,592 | 2,592 |