| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 4,275 |
| 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 | 1,667 | S/L | 15.0000 | 333 | 333 | 333 | |
| WELL W/ PUMP JACK PARCEL 2 | 2019-01-01 | 3,000 | 1,000 | S/L | 15.0000 | 200 | 200 | 200 | |
| 2 MILE FENCE PARCEL 1 | 2019-01-01 | 6,000 | 2,000 | S/L | 15.0000 | 400 | 400 | 400 | |
| SUBMERSIBLE WELL PARCEL 1 | 2019-01-01 | 5,000 | 1,667 | S/L | 15.0000 | 333 | 333 | 333 | |
| SUBMERSIBLE WELL IN PASTURE PARCEL 2 | 2019-01-01 | 5,000 | 5,000 | S/L | 5.0000 | ||||
| WINDMILL WELL IN PASTURE PARCEL 2 | 2019-01-01 | 3,000 | 1,000 | S/L | 15.0000 | 200 | 200 | 200 | |
| 1/2 MILE FENCE PARCEL 3 | 2019-01-01 | 1,500 | 500 | S/L | 15.0000 | 100 | 100 | 100 | |
| SUBMERSIBLE IRRIGATION WELL | 2019-01-01 | 10,000 | 3,333 | S/L | 15.0000 | 667 | 667 | 667 | |
| 1 3/4 MILE FENCE PARCEL 4 | 2019-01-01 | 5,250 | 1,750 | S/L | 15.0000 | 350 | 350 | 350 | |
| HORSE CORRALS PARCEL 4 | 2019-01-01 | 4,500 | 1,500 | S/L | 15.0000 | 300 | 300 | 300 | |
| 1 1/4 MILE FENCE PARCEL 5 | 2019-01-01 | 3,750 | 1,250 | S/L | 15.0000 | 250 | 250 | 250 | |
| IRRIGATION WELL & PUMP PARCEL 5 | 2019-01-01 | 20,000 | 6,667 | S/L | 15.0000 | 1,333 | 1,333 | 1,333 | |
| HOUSE (LOGAN'S LIFE ESTATE) | 2019-01-01 | 44,559 | |||||||
| 6 MILES FENCE - PARCEL 2 | 2019-01-01 | 18,000 | 6,000 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| A T & T | 2024-04 | PURCHASE | 2024-06 | 623 | 593 | 30 | ||||
| VERIZON COMMUNICATIONS | 2024-04 | PURCHASE | 2024-06 | 329 | 325 | 4 | ||||
| A T & T | 2017-07 | PURCHASE | 2024-06 | 12,148 | 20,936 | -8,788 | ||||
| PLATTE CNTY NE SCH DIST | 2017-07 | PURCHASE | 2024-06 | 75,000 | 75,001 | -1 | ||||
| SHELL INTERNATIONAL FIN B | 2016-02 | PURCHASE | 2024-10 | 22,171 | 23,811 | -1,640 | ||||
| VALERO ENERGY CORP | 2017-07 | PURCHASE | 2024-06 | 18,922 | 8,635 | 10,287 | ||||
| VERIZON COMMUNICATIONS | 2017-07 | PURCHASE | 2024-06 | 6,255 | 7,662 | -1,407 | ||||
| SHELL INTERNATIONAL FINANCE | 2017-07 | PURCHASE | 2024-10 | 83,393 | 100,802 | -17,409 | ||||
| ISH RS MD-C | 2024-04 | PURCHASE | 2024-11 | 1,842 | 1,625 | 217 | ||||
| VNG GROWTH INDEX | 2023-10 | PURCHASE | 2024-01 | 4,724 | 4,090 | 634 | ||||
| ISH S&P 500 GRWTH | 2021-03 | PURCHASE | 2024-04 | 100,094 | 69,038 | 31,056 | ||||
| ISH RS MD-CP | 2018-06 | PURCHASE | 2024-11 | 4,859 | 4,312 | 547 | ||||
| ISH RS M GRW | 2022-01 | PURCHASE | 2024-11 | 12,791 | 11,314 | 1,477 | ||||
| ISH RSL 1000 VAL | 2019-01 | PURCHASE | 2024-04 | 65,168 | 45,489 | 19,679 | ||||
| ISH RSL 2000 | 2018-06 | PURCHASE | 2024-04 | 31,821 | 30,385 | 1,436 | ||||
| ISH MSC EAFE | 2018-06 | PURCHASE | 2024-10 | 13,135 | 14,718 | -1,583 | ||||
| ISH MSCI VLU | 2018-01 | PURCHASE | 2024-01 | 13,742 | 13,770 | -28 | ||||
| ISH MSCI GRW | 2021-03 | PURCHASE | 2024-01 | 11,809 | 11,732 | 77 | ||||
| ISH COR MSCI | 2022-11 | PURCHASE | 2024-01 | 3,915 | 3,482 | 433 | ||||
| VNG FTSE ALL WLD | 2021-03 | PURCHASE | 2024-04 | 118,845 | 106,760 | 12,085 | ||||
| VNG LARGE CAP | 2018-07 | PURCHASE | 2024-01 | 18,606 | 15,630 | 2,976 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| A T & T INC NOTE | 24,497 | 20,821 |
| SHELL INTERNATIONAL 4.375% | 22,146 | 20,928 |
| SHELL INTERNATIONAL 4% | 83,293 | 78,402 |
| ORACLE CORP NOTE 4% | 101,634 | 77,040 |
| INVESCO CORPORATE BOND A | 184,718 | 156,671 |
| INVESCO CORE PLUS BOND | 128,367 | 114,094 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| A T & T | ||
| EOG RESOURCES INC | 10,942 | 13,828 |
| PFIZER INC | 40,722 | 39,033 |
| VALERO ENERGY CORP | 29,624 | 51,441 |
| VERIZON COMMUNICATIONS | ||
| VIATRIS INC | 86 | 105 |
| WARNER BROS DISCOVERY INC | 6,411 | 1,786 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMERICAN CAP INC BUILDER A | AT COST | 32,301 | 35,634 |
| ISHARES MSCI EAFE | AT COST | 55,797 | 54,250 |
| ISHARES RUSS MC GROWTH ETF | AT COST | 37,593 | 68,318 |
| ISHARES RUSS MD-CP ETF | AT COST | 44,269 | 68,033 |
| ISHARES RUSS 1000 VALUE ETF | AT COST | 31,906 | 52,577 |
| ISHARES RUSS 2000 ETF | AT COST | 66,793 | 95,234 |
| ISHARES S&P 500 GROWTH ETF | AT COST | 50,817 | 126,709 |
| ISHARES MSCI EAFE GROWTH ETF | AT COST | 66,404 | 76,496 |
| ISHARES MSCI EAFE VALUE ETF | AT COST | 63,900 | 76,869 |
| VANGUARD VALUE ETF | AT COST | 70,304 | 107,167 |
| VANGUARD LARGE CAP ETF | AT COST | 94,676 | 189,599 |
| VANGUARD FTSE ALL-WRLD EXUS ETF | AT COST | ||
| ISHARES CORE MSCI EAFE | AT COST | 137,045 | 139,998 |
| VNG GROWTH INDEX | AT COST | 30,815 | 46,380 |
| ISH RS MD-C | AT COST | 37,493 | 40,752 |
| VANGUARD S&P 500 | AT COST | 104,478 | 118,538 |
| SPDR S&P 500 | AT COST | 81,152 | 81,901 |
| 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 | 39,000 | 51,000 | |
| PARCEL 1 LAND | 250,881 | 250,881 | 235,486 | |
| PARCEL 2 LAND | 500,133 | 500,133 | 558,965 | |
| PARCEL 3 LAND | 34,429 | 34,429 | 32,305 | |
| PARCEL 4 LAND | 450,461 | 450,461 | 346,457 | |
| PARCEL 5 LAND | 248,850 | 248,850 | 241,382 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| EVENT ASSISTANCE | 9,350 | 9,350 | ||
| FAIRGROUNDS IMPROVEMENTS | 39,860 | 39,860 | ||
| MISCELLANEOUS | 225 | |||
| COLLEGE SCHOLARSHIPS | 5,000 | 5,000 | ||
| DONATION | 320 | 320 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 12,883 | 12,883 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 1,107 | |||
| FOREIGN TAX ON INVESTMENTS | 738 | |||
| OTHER TAX | 16 |