| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANNUAL ACCOUNTING | 5,650 | 1,695 | 3,955 |
| Person Name | Explanation |
|---|---|
| THOMAS BAIRD | |
| HERBERT NELSON | |
| SANDRA ILLIG | |
| DALE ILLIG |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| GRANT SOFTWARE | 1999-10-01 | 5,750 | 5,750 | 3.0000 | |||||
| STORAGE CONTAINER | 2002-11-07 | 2,309 | 2,277 | S/L | 7.0000 | ||||
| FILM & AUDIO EQUIPMENT | 2004-06-14 | 822 | 822 | 200DB | 7.0000 | ||||
| SCANNER | 2004-06-14 | 401 | 401 | 200DB | 5.0000 | ||||
| MINI DVD | 2004-11-18 | 104 | 104 | 200DB | 7.0000 | ||||
| 1/2 OFFICE EQUIPMENT | 2006-09-27 | 1,453 | 1,453 | 200DB | 5.0000 | ||||
| 1/2 VIDEO EQUIPMENT | 2006-10-25 | 166 | 144 | 200DB | 7.0000 | 15 | |||
| 1/2 PRINTER | 2006-11-29 | 296 | 296 | 200DB | 5.0000 | ||||
| DELL COMPUTER | 2007-05-24 | 594 | 560 | 200DB | 5.0000 | 34 | |||
| OFFICE EQUIPMENT | 2007-12-27 | 165 | 156 | 200DB | 5.0000 | 9 | |||
| FILING CABINETS | 2008-02-25 | 470 | 323 | 200DB | 7.0000 | 42 | |||
| CAMERA | 2008-05-27 | 173 | 119 | 200DB | 7.0000 | 16 | |||
| JCC MONITOR | 2008-07-24 | 173 | 143 | 200DB | 5.0000 | 20 | |||
| COPIER | 2010-01-28 | 1,624 | 1,234 | 200DB | 5.0000 | 156 | |||
| COMPUTER | 2010-07-29 | 1,471 | 1,118 | 200DB | 5.0000 | 141 | |||
| COMPUTER | 2011-01-26 | 1,545 | 309 | 200DB | 5.0000 | 494 | |||
| SERVER | 2012-10-22 | 918 | 200DB | 5.0000 | 46 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORP BONDS HELD @ CHARLES SCHWAB | 44,653 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK HELD @ CHARLES SCHWA | 1,641,009 | 1,568,420 |
| MUTUAL FUNDS HELD @ CHARLES SCHWAB | 2,632 | 2,596 |
| DIVIDENDS RECEIVABLE | 595 | 595 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| IH 35 COMMERCIAL REAL ESTATE | 990,408 | 990,408 | 1,500,547 | |
| IH 35 COMMERCIAL REAL ESTATE | 1,228,311 | 1,228,311 | 3,827,629 | |
| 4 A SCYPINSKI COMMERCIAL REAL EST | 665,690 | 665,690 | 609,840 | |
| 70% INTEREST 8.46 A NW BLVD | 266,666 | 266,666 | 386,944 | |
| CAPITAL CITY .5 A | 40,125 | 40,125 | 37,288 | |
| WAHL 6.01 A IH 35 | 279,773 | 279,773 | 182,946 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OIL & GAS ROYALTY INTEREST | AT COST | 3,842 | 3,842 |
| MENDOZA LOAN | AT COST | 5,158 | 5,158 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GRANT SOFTWARE | 5,750 | 5,750 | ||
| OFFICE EQUIPMENT | 10,375 | 8,155 | 2,220 | 2,252 |
| STORAGE CONTAINER | 2,309 | 2,277 | 32 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORGANIZATION COSTS | 2,337 | 2,337 | |
| LESS ACCUMULATED AMORTIZATION | -2,337 | -2,337 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MAINTENANCE | 4,994 | 4,994 | ||
| BUSINESS MEALS | 603 | 301 | ||
| INVESTMENT ADMIN EXPENSE | 60 | 60 | ||
| OFFICE SUPPLIES & EXP | 7,032 | 2,110 | 4,922 | |
| NON DEDUCTIBLE EXPENSE | 1 | |||
| PROFESIONAL DUES | 1,394 | 1,394 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUGOTON TOYALTY TRUST | 640 | 640 | |
| ENERGY PRO INC | 2,865 | 2,865 | |
| SAN JUAN ROYALTY TRUST | 212 | 212 | |
| LESS LEASE OPERATING EXPENSE | -1,356 | -1,356 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOARD MINUTES | 750 | 225 | 525 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 19,404 | 19,404 | ||
| FOREIGN TAX WITHHELD | 2,702 | 2,702 |