| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 3,795 | 3,795 |
| Person Name | Explanation |
|---|---|
| NELSON D SHIRLEY | |
| JAMES N SHIRLEY | |
| LORI KELLY |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 189,540 | 189,540 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| MOVE TO INVENTORY | PURCHASE | 2012-01 | 329,697 | 354,366 | 24,669 | |||||
| 9 BRED COWS-WAS 62 | 2010-12 | PURCHASE | 2012-02 | 4,374 | 9,000 | -3,072 | 1,554 | |||
| 7 BRED COWS-WAS 62 | 2010-12 | PURCHASE | 2012-12 | 5,055 | 7,000 | 180 | 2,125 | |||
| 4 BRED COWS-WAS 62 | 2010-12 | PURCHASE | 2012-06 | 4,000 | -3,071 | 929 | ||||
| 35 BRED COWS-WAS 62 | 2010-12 | PURCHASE | 2012-12 | 23,983 | 35,000 | -392 | 10,625 | |||
| 7 HEIFER CALVES-RAISED | 2012-01 | PURCHASE | 2012-02 | 5,030 | 5,030 | |||||
| 9 BRED HEIFERS-WAS 63 | 2010-11 | PURCHASE | 2012-02 | 13,938 | 9,482 | 6,093 | 1,637 | |||
| GELDING-WILDFIRE | 2011-06 | PURCHASE | 2012-03 | 1,500 | -1,300 | 200 | ||||
| GELDING-BLUE DUCK | 2011-10 | PURCHASE | 2012-08 | 1,500 | 1,500 | 148 | 148 | |||
| 1 BRED HEIFER-WAS 63 | 2010-11 | PURCHASE | 2012-04 | 626 | 1,054 | -221 | 207 | |||
| 1 BRED HEIFER-WAS 63 | 2010-11 | PURCHASE | 2012-05 | 848 | 1,054 | 26 | 232 | |||
| 39 BRED HEIFERS-WAS 63 | 2010-11 | PURCHASE | 2012-12 | 26,724 | 41,087 | -1,890 | 12,473 | |||
| 1 BULL-WAS 69 | 2011-01 | PURCHASE | 2012-06 | 1,929 | -1,653 | 276 | ||||
| 2 BULLS-WAS 69 | 2011-01 | PURCHASE | 2012-12 | 1,666 | 3,857 | -1,364 | 827 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JOHNSON CNTY KS 4.875% SCH DIS | 28,877 | 28,802 |
| FOND DU LAC WI 2.25% SCH DIST | 50,463 | 51,587 |
| GRAND RIVER OK 4.58% DAM REV A | 55,582 | 52,004 |
| HAMMOND IN 5.04% MULT FAM TAX | 56,516 | 54,604 |
| ANACORTES WA 4.429 UTL SYS BAB | 57,019 | 53,337 |
| KANSAS ST 4.25% FIN AUTH TAXAB | 57,053 | 55,957 |
| SAVANAH GA 1.9% GA TECH TAX DU | 80,407 | 80,304 |
| KENTUCKY ST 5.39% PWR AUTH TAX | 80,821 | 78,226 |
| NORWOOD MA 4.85% MUN PRUP TAX | 81,470 | 78,617 |
| WARREN WOODS MI 3.25% ENE CONS | 101,700 | 99,360 |
| CHESTER CNTY PA 4.981 SCH LEAS | 109,161 | 102,982 |
| DC UNIV - HOWARD 5.991% REV TA | 113,862 | 112,157 |
| KANSAS ST 5.5% ST PROJ BAB DUE | 114,216 | 112,763 |
| UNIV OF ALABAMA 4.64% GEN REV | 117,878 | 115,030 |
| MAHTOMEDIA MN 5% SCH DIST TAX | 118,616 | 109,708 |
| COLUMBIA MO 5.44% SWR WTR TAX | 130,144 | 125,276 |
| CALLAWAY CNTY MO 2.75% IND DEV | 160,025 | 160,642 |
| FREMONT MI 4.62% SCH DIST BAB | 161,665 | 161,045 |
| KANSAS ST 3.933% K STATE TAX D | 162,860 | 161,687 |
| COLORADO RIVER TX 1.5% WTR DIS | 171,268 | 171,132 |
| PORTLAND OR 5.36% URBAN RENW B | 173,387 | 164,916 |
| UNIVERSITY OF NORTH TX 3.2% ED | 177,928 | 176,680 |
| FAIRFIELD OH 4.44% ROAD IMP BA | 196,300 | 187,573 |
| ONSLOW CNTY NC 1.72% GENL OBLI | 201,785 | 200,418 |
| AMERICAN EXPRESS 1.4 CD DUE 10 | 201,866 | 201,954 |
| TENNESSEE ST 2.379% SCH DIST T | 204,865 | 199,716 |
| KANSAS CITY MO 3.68% REF IMPT | 215,525 | 209,100 |
| LAS VEGAS VALLEY NV 3.708% WTR | 217,381 | 214,880 |
| GUNNISON CNTY CO 3.75% COPS BL | 240,725 | 239,234 |
| DECATUR MI 6.45% PUB SCH DUE 5 | 245,000 | 229,632 |
| BANCO POPULAR .55% CD DUE 01/2 | 248,000 | 248,025 |
| BMW BANK NA .75 | 249,750 | 250,615 |
| STATE BANK OF INDIA 2% CD DUE | 250,000 | 253,295 |
| CIT BANK 1.5% CD DUE 5/30/17 | 250,000 | 252,955 |
| DISCOVER BANK 1.8% CD DUE 6/06 | 250,000 | 252,885 |
| BEAL BANK .5% BANK CD DUE 6/05 | 250,000 | 250,078 |
| ALLY BANK .80% CD DUE 6/6/14 | 250,000 | 250,665 |
| SAFRA NAT BANK .75% CD DUE 12/ | 250,000 | 250,618 |
| SOVEREIGN BANK .75% BANK CD DU | 250,000 | 250,560 |
| GOLDMAN SACHS 1.1% BANK CD DUE | 250,000 | 250,478 |
| GE CAPITAL RETAIL 1.35% CD DUE | 250,000 | 250,138 |
| COMPASS BANK .55% CD DUE 6/07/ | 250,000 | 250,130 |
| HUNTINGTON BANK .45% CD DUE 6/ | 250,000 | 250,025 |
| GE CAPITAL FINANCIAL 1.1% CD D | 250,000 | 249,855 |
| SALLIE MAE BANK 1% CD DUE 7/25 | 250,025 | 250,675 |
| BANK OF INDIA NY .4% CD DUE 05 | 250,025 | 249,973 |
| HANCOCK BANK .4% CD DUE 5/21/1 | 250,025 | 249,988 |
| BANK OF HAPOLIM BM NY .5% CD D | 250,025 | 249,915 |
| BERKS CNTY PA 2.728% SER A TAX | 251,872 | 249,950 |
| UNIV OF OKLAHOMA 2.793 REV TAX | 251,965 | 250,758 |
| HUDSON NY 4.35% SCH DIST TAX D | 252,025 | 243,526 |
| KENTUCKY ST 4.44% PROP & BLDG | 252,326 | 251,957 |
| AUSTIN TX 2.206% ELEC SYS TAX | 253,772 | 249,925 |
| BRIDGEMAN MI 3.8% PUB SCH BAB | 266,277 | 260,475 |
| CREEK CNTY OK 4.93% EDU FAC TA | 276,055 | 265,103 |
| WASHINGTON UNIV MO 3.527% EDU | 277,960 | 276,450 |
| JEFFERSON WI 4.05% ENE TAXABLE | 279,415 | 267,828 |
| METRO CO ST 4.438% DENVER RR R | 281,975 | 272,483 |
| UNION CNTY PA 5.61% GENL OBLIG | 290,290 | 280,395 |
| TULSA OK 5% REV UNIV TAX DUE 1 | 292,112 | 285,285 |
| TULSA OK 6.3% PUB FAC LEASE TA | 293,432 | 291,498 |
| PIMA CNTY AZ 5.023% SCH IMP BA | 296,540 | 283,923 |
| CACHE OK 5.607 EDU FAC DUE 9/0 | 296,870 | 278,380 |
| SEDGWICK CNTY KS 5.29% SCH DIS | 303,820 | 287,635 |
| PASSAIC CNTY NJ 2.528% WASTE D | 304,864 | 303,342 |
| KANSAS ST 5.76% DEV AUTH DUE 1 | 308,655 | 310,293 |
| GREEN BAY WI 1.5% PUB SCH TAXA | 317,121 | 316,646 |
| TOLEDO OH 2% HSG IPT TAX DUE 1 | 319,012 | 317,896 |
| EASTERN MI UNIV 5.33% REV BAB | 324,837 | 314,702 |
| CAMDEN CNTY NJ 2.6% IMPT AUTH | 339,032 | 341,949 |
| NEW YORK CITY NY 4.298% TRANS | 403,557 | 406,177 |
| DAVENPORT IA 5.7% GENL OB BAB | 474,601 | 449,280 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORFOLK SOUTHERN CORP | 121,873 | 123,680 |
| PHILIP MORRIS INTL INC COM | 123,515 | 117,096 |
| UNILEVER NV | 114,882 | 114,900 |
| AUTOMATIC DATA PROCESSING, INC | 114,634 | 113,860 |
| CHEVRON CORPORATION | 107,445 | 108,140 |
| CHURCH & DWIGHT CO INC | 107,875 | 107,140 |
| GLAXOSMITHKLINE PLC ADRF | 105,001 | 104,328 |
| BRITISH AMERICAN TOBACCO PLC | 104,532 | 101,250 |
| KRAFT FOODS GROUP, INC. | 93,567 | 90,940 |
| MCDONALDS CORP | 91,230 | 88,210 |
| APPLE, INC | 91,450 | 85,148 |
| BP PLC | 83,214 | 83,280 |
| BLACKROCK INC | 79,062 | 82,684 |
| INTEL CORP | 83,369 | 82,480 |
| CENTURYTEL INC | 79,574 | 78,240 |
| LOCKHEED MARTIN CORP | 74,620 | 73,832 |
| JOHNSON & JOHNSON | 69,575 | 70,100 |
| WASTE MANAGEMENT | 65,643 | 67,480 |
| DOW CHEMICAL COMPANY | 61,072 | 64,658 |
| DUKE ENERGY CORPORATION | 65,345 | 63,800 |
| CONAGRA FOODS INC | 57,952 | 59,000 |
| SPECTRA ENERGY CORP | 57,572 | 54,760 |
| PENGROWTH ENERGY TRUST | 77,203 | 74,550 |
| DUKE REALTY CORPORATION | 54,614 | 55,480 |
| ROYAL BANK OF CANADA | 119,784 | 120,600 |
| TRANSCANADA CORP F | 92,908 | 94,640 |
| SPDR S&P EMERGING MARKET DIVID | 92,482 | 94,360 |
| SPDR GOLD TRUST SHARES | 327,889 | 324,041 |
| HEALTH CARE REIT INC | 118,451 | 122,580 |
| BROOKFIELD INFASTRUCTURE PARTN | 68,194 | 70,500 |
| ANNALY CAPITAL MANAGEMENT, INC | 57,734 | 56,160 |
| APARTMENT INVESTMENT & MANAGEM | 51,123 | 54,120 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 2,635,203 | 281,445 | 2,353,758 | 2,635,203 |
| LAND | 10,837,953 | 10,837,953 | 10,837,953 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 23,256 | 23,256 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONTRACT LABOR | 48,528 | 32,737 | 15,791 | |
| RESIDENT HERD EXPENSES | 171,729 | 115,849 | 55,880 | |
| ECOLOGICAL SERVICES EXPENSE | 86,307 | 58,223 | 28,084 | |
| LOGGING & THINNING | 10,800 | 7,285 | 3,515 | |
| REPAIRS & MAINTENANCE | 84,675 | 84,675 | ||
| MISCELLANEOUS | 489 | 489 | ||
| MACHINE HIRE | 3,025 | 3,025 | ||
| FUEL | 53,626 | 53,626 | ||
| SUPPLIES | 41,637 | 41,637 | ||
| EDUCATION | 596 | 596 | ||
| UTILITIES | 17,871 | 17,871 | ||
| OFFICE SUPPLIES | 2,454 | 2,454 | ||
| POSTAGE | 1,471 | 1,471 | ||
| DUES & SUBSCRIPTIONS | 3,720 | 3,720 | ||
| BANK SERVICE CHARGES | 334 | 334 | ||
| INSURANCE | 45,571 | 4,571 | ||
| WORK COMP INSURANCE | 1,632 | 1,632 | ||
| INVESTMENT FEES | 1,194 | 1,194 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAIN ON CATTLE FUTURES | 126,800 | 126,800 | 126,800 |
| CUSTOM GRAZING FEES | 24,505 | 24,505 | |
| ECOLOGICAL-RANGE RIDERS | 12,000 | 12,000 | |
| RECREATION | 21,600 | 21,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 9,879 | 9,879 | ||
| PROFESSIONAL FEES | 98,381 | 98,381 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| LIVESTOCK SALES | 1,846,934 | 1,661,415 | 185,519 |
| Name | Address |
|---|---|
| NELSON D SHIRLEY |
6500 W 194TH STREET STILWELL,KS66085 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 10,243 | 10,243 | ||
| PAYROLL TAX | 11,649 | 11,649 | ||
| FOREIGN TAX | 391 | 391 |