| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 25,835 | 25,835 |
| 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 | 268,870 | 268,870 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 2007 YAMAHA RHINO ATV | 2011-04 | PURCHASE | 2013-07 | 2,862 | 5,500 | -346 | 2,292 | |||
| 2 BRED COWS | 2011-11 | PURCHASE | 2013-06 | 1,642 | 2,000 | 213 | 571 | |||
| 36 BRED COWS | 2011-01 | PURCHASE | 2013-10 | 23,604 | 36,000 | -396 | 12,000 | |||
| 34 MIXED COWS/ 3 CALVES | 2011-03 | PURCHASE | 2013-10 | 22,292 | 39,100 | -3,775 | 13,033 | |||
| 13 BRED COWS | 2011-03 | PURCHASE | 2013-11 | 10,530 | 14,485 | 753 | 4,708 | |||
| 40 P3 COWS | 2011-04 | PURCHASE | 2013-11 | 32,399 | 48,454 | 96 | 16,151 | |||
| MILK COW | 2011-08 | PURCHASE | 2013-11 | 810 | 800 | 277 | 267 | |||
| 1 BULLS DIAMOND K | 2011-01 | PURCHASE | 2013-11 | 762 | 3,250 | -1,405 | 1,083 | |||
| GELDING-FROM L LEIST-JINX | 2011-09 | PURCHASE | 2013-02 | 263 | 1,000 | -420 | 317 | |||
| GELDING-ROANIE | 2012-03 | PURCHASE | 2013-03 | 1,000 | 1,500 | -362 | 138 | |||
| 54 BRED HEIFERS-WAS 63 | 2010-11 | PURCHASE | 2013-10 | 35,406 | 56,889 | 2,559 | 24,042 | |||
| 3 BULLS-WAS 69 | 2011-01 | PURCHASE | 2013-10 | 3,920 | 5,786 | 63 | 1,929 | |||
| 1 BRED COWS-WAS 64 | 2011-11 | PURCHASE | 2013-08 | 1,022 | 1,000 | 332 | 310 | |||
| 1 BRED COW-WAS 64 | 2011-11 | PURCHASE | 2013-05 | 686 | 1,000 | -40 | 274 | |||
| 4 BRED HEIFERS-WAS 63 | 2010-11 | PURCHASE | 2013-08 | 4,087 | 4,214 | 1,554 | 1,681 | |||
| 1 BRED HEIFER-WAS 63 | 2010-11 | PURCHASE | 2013-10 | 1,121 | 1,054 | 512 | 445 | |||
| 1 BULL-WAS 69 | 2011-01 | PURCHASE | 2013-11 | 1,328 | 1,929 | 42 | 643 | |||
| 13 COWS-WAS 72 | 2011-03 | PURCHASE | 2013-10 | 8,524 | 13,105 | -37 | 4,544 | |||
| 6 COWS-WAS 72 | 2011-03 | PURCHASE | 2013-11 | 5,008 | 6,685 | 496 | 2,173 | |||
| 11 HEIFERS-WAS 65 | 2011-11 | PURCHASE | 2013-11 | 9,363 | 5,500 | 5,762 | 1,899 | |||
| WATER PIPELINE IMPROV YCANYON 4TH 2012 | 2012-12 | PURCHASE | 2013-01 | 11,827 | 11,827 | |||||
| WATER PIPELINE IMPROV RED CONE 4TH 2012 | 2012-12 | PURCHASE | 2013-01 | 8,245 | 8,279 | 1 | 35 | |||
| FENCING-RED CONE | 2012-12 | PURCHASE | 2013-01 | 33,823 | 34,108 | -1 | 284 | |||
| IMPROVEMENTS-YCANYON | 2012-10 | PURCHASE | 2013-01 | 2,483 | 2,500 | 17 | ||||
| LAND-RED CONE | 2012-10 | PURCHASE | 2013-01 | 3,505,000 | 3,505,000 | |||||
| SPDR GOLD TRUST 2000 SH | 2012-11 | PURCHASE | 2013-06 | 249,435 | 327,889 | -78,454 | ||||
| DOW CHEMICAL CO 2000 SH | 2012-11 | PURCHASE | 2013-07 | 69,557 | 61,072 | 8,485 | ||||
| ANNALY CAPITAL MGMT 4000 SH | 2012-12 | PURCHASE | 2013-07 | 48,034 | 57,734 | -9,700 | ||||
| SPDR S&P EMERGING MKTS 2000 SH | 2012-12 | PURCHASE | 2013-07 | 79,639 | 92,482 | -12,843 | ||||
| APT INV & MNGMT 2000 SH | 2012-11 | PURCHASE | 2013-08 | 58,313 | 51,123 | 7,190 | ||||
| HEALTH CARE REIT 2000 SH | 2012-11 | PURCHASE | 2013-08 | 127,361 | 118,451 | 8,910 | ||||
| BANK OF HAPOLIM NY .5% CD | 2012-11 | PURCHASE | 2013-11 | 250,000 | 250,025 | -25 | ||||
| HUNTINGTON BANK .45% CD 6/713 | 2012-05 | PURCHASE | 2013-06 | 250,000 | 250,000 | |||||
| COMPASS BANK .55% CD 6/7/13 | 2012-05 | PURCHASE | 2013-06 | 250,000 | 250,000 | |||||
| BEAL BANK .5% CD 6/5/13 | 2012-05 | PURCHASE | 2013-06 | 250,000 | 250,000 | |||||
| HANCOCK BANK .4% CD 5/21/13 | 2012-11 | PURCHASE | 2013-05 | 250,000 | 250,025 | -25 | ||||
| BANK OF INDIA NY .4% CD 5/8/13 | 2012-11 | PURCHASE | 2013-05 | 250,000 | 250,025 | -25 | ||||
| BANCO POPULAR .55% CD 1/28/13 | 2012-06 | PURCHASE | 2013-01 | 248,000 | 248,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JOHNSON CNTY KS 4.875% SCH DIS | 28,877 | 27,001 |
| FOND DU LAC WI 2.25% SCH DIST | 50,463 | 49,186 |
| RALSTON NE 4.4% ARENA BAB | 54,384 | 52,280 |
| GRAND RIVER OK 4.58% DAM REV A | 55,582 | 52,709 |
| HAMMOND IN 5.04% MULT FAM TAX | 56,516 | 55,066 |
| ANACORTES WA 4.429 UTL SYS BAB | 57,019 | 52,424 |
| KANSAS ST 4.25% FIN AUTH TAXAB | 57,053 | 53,036 |
| CLARK CTY NV 5.51% SCH DIST | 62,522 | 55,357 |
| CHELSEA MA 5.75%GENL OBL | 57,475 | 55,934 |
| ADDISON MI 4.68% SCH CONST | 68,402 | 66,173 |
| SNOHOMISH CTY WA 4.062% ECO | 69,572 | 67,083 |
| ANCHORAGE AK 4.518% BAB GENL | 70,995 | 69,604 |
| CLARK-PLEASANT CNTY IN 5.7% | 79,854 | 75,496 |
| SAVANAH GA 1.9% GA TECH TAX DU | 80,407 | 78,886 |
| KENTUCKY ST 5.39% PWR AUTH TAX | 80,821 | 77,679 |
| NORWOOD MA 4.85% MUN PRUP TAX | 81,470 | 74,843 |
| COLORADO ST 5.42% COPS BAB | 85,185 | 82,908 |
| MESA CTY CO 5.11% PARN COPS | 88,278 | 83,850 |
| SHERMAN CTY KS 1.886% SCH DIS | 100,580 | 100,731 |
| CENTRAL OK 2.4131% TANS DEPT | 100,758 | 97,244 |
| SHERMAN CTY KS 2.39% SCH DIST | 100,762 | 100,348 |
| WARREN WOODS MI 3.25% ENE CONS | 101,700 | 91,757 |
| MERCER CT NJ RENEW ENE TAX | 103,518 | 100,240 |
| CHESTER CNTY PA 4.981 SCH LEAS | 109,161 | 98,973 |
| INDIANA ST 4.302% BANK REV | 110,909 | 106,968 |
| SNOMISH CTY WA 3.549% HOSP | 112,060 | 105,102 |
| DC UNIV - HOWARD 5.991% REV TA | 113,862 | 107,695 |
| KANSAS ST 5.5% ST PROJ BAB DUE | 114,216 | 105,248 |
| UNIV OF ALABAMA 4.64% GEN REV | 117,878 | 108,803 |
| MAHTOMEDIA MN 5% SCH DIST TAX | 118,616 | 106,618 |
| COLUMBIA MO 5.44% SWR WTR TAX | 130,144 | 117,415 |
| ARIZON ST UNIV 2.294% COPS | 147,461 | 148,753 |
| ORCHARD TX 4.728% EDE FAC | 148,121 | 139,238 |
| FED HOME LOAN BANK 2.2% NOTE | 148,853 | 136,305 |
| ELIZABETH NJ 2.926% TAX REF | 153,046 | 151,425 |
| CALLAWAY CNTY MO 2.75% IND DEV | 160,025 | 161,060 |
| FREMONT MI 4.62% SCH DIST BAB | 161,665 | 157,687 |
| MIAMI BEACH FL 4.93% REDEV | 161,776 | 156,334 |
| KANSAS ST 3.933% K STATE TAX D | 162,860 | 152,563 |
| PENDER CTY NE 9% HLTH CARE | 163,452 | 153,837 |
| COUNCIL BLUFFS IA 5.5% TAX 6/1/23 | 167,278 | 157,546 |
| COLORADO RIVER TX 1.5% WTR DIS | 171,268 | 171,275 |
| PORTLAND OR 5.36% URBAN RENW B | 173,387 | 164,129 |
| UNIVERSITY OF NORTH TX 3.2% ED | 177,928 | 161,687 |
| PIMA CT AZ 5.5% SCH DIS 7/1/21 | 178,756 | 176,880 |
| COLUMBUS OH 2.483% GEN OBL | 189,079 | 173,692 |
| FAIRFIELD OH 4.44% ROAD IMP BA | 196,300 | 178,186 |
| MASSACHUSETTS 4.775% DEV MIL | 196,599 | 185,218 |
| MILWAUKEE WI 2.18% GEN OBL 2/1/18 | 201,143 | 201,928 |
| ST LOUIS CNT MO 3% SPL OBL 12/1/21 | 201,501 | 190,321 |
| ONSLOW CNTY NC 1.72% GENL OBLI | 201,785 | 194,179 |
| AMERICAN EXPRESS 1.4 CD DUE 10 | 201,866 | 202,225 |
| TENNESSEE ST 2.379% SCH DIST T | 204,865 | 187,075 |
| JEFFERSON LA 5.8% SALES TX 12/1/19 | 207,923 | 194,186 |
| KANSAS CITY MO 3.68% REF IMPT | 215,525 | 199,799 |
| LAS VEGAS VALLEY NV 3.708% WTR | 217,381 | 208,860 |
| GUNNISON CNTY CO 3.75% COPS BL | 240,725 | 231,332 |
| FHLB 1% STEP UP 6/20/23 | 244,010 | 240,634 |
| DECATUR MI 6.45% PUB SCH DUE 5 | 245,000 | 210,550 |
| BANCO POPULAR .55% CD DUE 01/2 | ||
| BMW BANK NA .75 | 249,750 | 250,626 |
| CUYAHOGA CNTY OH 5.284% ECON | 271,643 | 254,556 |
| STATE BANK OF INDIA 2% CD DUE | 250,000 | 255,102 |
| CIT BANK 1.5% CD DUE 5/30/17 | 250,000 | 253,143 |
| DISCOVER BANK 1.8% CD DUE 6/06 | 250,000 | 255,594 |
| BEAL BANK .5% BANK CD DUE 6/05 | ||
| ALLY BANK .80% CD DUE 6/6/14 | 250,000 | 250,683 |
| SAFRA NAT BANK .75% CD DUE 12/ | 250,000 | 250,889 |
| SOVEREIGN BANK .75% BANK CD DU | 250,000 | 250,618 |
| GOLDMAN SACHS 1.1% BANK CD DUE | 250,000 | 252,178 |
| GE CAPITAL RETAIL 1.35% CD DUE | 250,000 | 253,509 |
| COMPASS BANK .55% CD DUE 6/07/ | ||
| HUNTINGTON BANK .45% CD DUE 6/ | ||
| GE CAPITAL FINANCIAL 1.1% CD D | 250,000 | 251,972 |
| SALLIE MAE BANK 1% CD DUE 7/25 | 250,025 | 252,026 |
| BANK OF INDIA NY .4% CD DUE 05 | ||
| HANCOCK BANK .4% CD DUE 5/21/1 | ||
| BANK OF HAPOLIM BM NY .5% CD D | ||
| PIERRE SD .96% SCH DIST 8/1/15 | 250,847 | 250,723 |
| BERKS CNTY PA 2.728% SER A TAX | 251,872 | 232,494 |
| UNIV OF OKLAHOMA 2.793 REV TAX | 251,965 | 230,456 |
| HUDSON NY 4.35% SCH DIST TAX D | 252,025 | 219,870 |
| KENTUCKY ST 4.44% PROP & BLDG | 252,326 | 243,999 |
| AUSTIN TX 2.206% ELEC SYS TAX | 253,772 | 232,107 |
| STANLEY WI 2.75% STR & SWR 5/1/17 | 256,833 | 254,711 |
| IOWA ST 2.803% FIN AUTH 8/1/17 | 260,252 | 262,185 |
| BRIDGEMAN MI 3.8% PUB SCH BAB | 266,277 | 256,408 |
| FLORIDA ST 4.731% COPS 8/1/16 | 272,003 | 272,256 |
| CREEK CNTY OK 4.93% EDU FAC TA | 276,055 | 262,311 |
| NYE CNTY NV 4.3% SCH DIST 5/1/16 | 270,899 | 267,430 |
| WASHINGTON UNIV MO 3.527% EDU | 277,960 | 260,892 |
| JEFFERSON WI 4.05% ENE TAXABLE | 279,415 | 262,897 |
| METRO CO ST 4.438% DENVER RR R | 281,975 | 255,378 |
| MOORESVILL IN 3.6% SCH DIST 1/15/21 | 282,348 | 267,300 |
| MICHIGAN ST 4.996% FIN AUTH 9/1/18 | 287,560 | 273,228 |
| SPEARFISH SD 5.5% SCH BLD 12/1/26 | 289,658 | 264,001 |
| UNION CNTY PA 5.61% GENL OBLIG | 290,290 | 260,763 |
| TULSA OK 5% REV UNIV TAX DUE 1 | 292,112 | 271,652 |
| TULSA OK 6.3% PUB FAC LEASE TA | 293,432 | 280,714 |
| MARICOPA CT AZ 5.243% 7/1/19 | 295,090 | 274,164 |
| PIMA CNTY AZ 5.023% SCH IMP BA | 296,540 | 277,771 |
| CACHE OK 5.607 EDU FAC DUE 9/0 | 296,870 | 267,795 |
| SEDGWICK CNTY KS 5.29% SCH DIS | 303,820 | 267,656 |
| PASSAIC CNTY NJ 2.528% WASTE D | 304,864 | 292,838 |
| KANSAS ST 5.76% DEV AUTH DUE 1 | 308,655 | 264,148 |
| GREEN BAY WI 1.5% PUB SCH TAXA | 317,121 | 314,321 |
| TOLEDO OH 2% HSG IPT TAX DUE 1 | 319,012 | 313,725 |
| EASTERN MI UNIV 5.33% REV BAB | 324,837 | 310,992 |
| FLORIDA ST 2.995% HURR 7/1/20 | 325,947 | 322,084 |
| CAMDEN CNTY NJ 2.6% IMPT AUTH | 339,032 | 323,316 |
| BURLINGTON IA .6% TAX 6/1/15 | 340,025 | 338,021 |
| NEW YORK CITY NY 4.298% TRANS | 403,557 | 379,372 |
| DAVENPORT IA 5.7% GENL OB BAB | 474,601 | 425,628 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORFOLK SOUTHERN CORP | 121,873 | 185,660 |
| PHILIP MORRIS INTL INC COM | 123,515 | 121,982 |
| UNILEVER NV | 114,882 | 120,690 |
| AUTOMATIC DATA PROCESSING, INC | 114,634 | 161,598 |
| CHEVRON CORPORATION | 107,445 | 124,910 |
| CHURCH & DWIGHT CO INC | 107,875 | 132,560 |
| GLAXOSMITHKLINE PLC ADRF | 105,001 | 128,136 |
| BRITISH AMERICAN TOBACCO PLC | 104,532 | 107,420 |
| KRAFT FOODS GROUP, INC. | 93,567 | 107,820 |
| MCDONALDS CORP | 91,230 | 97,030 |
| APPLE, INC | 91,450 | 89,763 |
| BP PLC | 83,214 | 97,220 |
| BLACKROCK INC | 79,062 | 126,588 |
| INTEL CORP | 83,369 | 103,820 |
| CENTURYTEL INC | 79,574 | 63,700 |
| LOCKHEED MARTIN CORP | 74,620 | 118,928 |
| JOHNSON & JOHNSON | 69,575 | 91,590 |
| WASTE MANAGEMENT | 65,643 | 89,740 |
| DOW CHEMICAL COMPANY | ||
| DUKE ENERGY CORPORATION | 65,345 | 69,010 |
| CONAGRA FOODS INC | 57,952 | 67,400 |
| SPECTRA ENERGY CORP | 57,572 | 71,240 |
| PENGROWTH ENERGY TRUST | 77,203 | 93,000 |
| DUKE REALTY CORPORATION | 54,613 | 60,160 |
| ROYAL BANK OF CANADA | 119,784 | 134,460 |
| TRANSCANADA CORP F | 92,907 | 91,320 |
| SPDR S&P EMERGING MARKET DIVID | ||
| SPDR GOLD TRUST SHARES | ||
| HEALTH CARE REIT INC | ||
| BROOKFIELD INFASTRUCTURE PARTN | 68,171 | 78,440 |
| ANNALY CAPITAL MANAGEMENT, INC | ||
| APARTMENT INVESTMENT & MANAGEM |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 2,634,035 | 461,481 | 2,172,554 | |
| LAND | 7,363,608 | 7,363,608 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 34,554 | 34,554 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONTRACT LABOR | 36,405 | 11,832 | ||
| RESIDENT HERD EXPENSES | 226,905 | 134,070 | 92,835 | |
| GRAZING FEES | 35,056 | 35,056 | ||
| LOGGING & THINNING | 75,334 | 75,334 | ||
| REPAIRS & MAINTENANCE | 73,599 | 73,599 | ||
| MACHINE HIRE | 283 | 283 | ||
| FUEL | 78,054 | 78,054 | ||
| SUPPLIES | 13,849 | 13,849 | ||
| UTILITIES | 22,421 | 22,421 | ||
| OFFICE SUPPLIES | 3,004 | 3,004 | ||
| POSTAGE | 1,409 | 1,409 | ||
| DUES & SUBSCRIPTIONS | 3,091 | 3,091 | ||
| ADVERTISING & PROMOTION | 400 | 400 | ||
| BANK SERVICE CHARGES | 472 | 472 | ||
| TRADING FEES | 170 | 170 | ||
| MANAGEMENT FEES | 77,000 | 77,000 | ||
| INSURANCE | 57,207 | 57,207 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAIN ON CATTLE FUTURES | 2,595 | 2,595 | 2,595 |
| CUSTOM GRAZING FEES | 102,500 | 102,500 | |
| CRP PAYMENTS | 40,000 | 40,000 | |
| LOGGING & THINNING | 131,628 | 131,628 | |
| RECREATION | 35,900 | 35,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 15,487 | 15,487 | ||
| PROFESSIONAL FEES | 226 | 226 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| LIVESTOCK SALES | 950,538 | 743,691 | 206,847 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 15,430 | 15,430 | ||
| PAYROLL TAX | 14,878 | 14,878 | ||
| FOREIGN TAX | 4,898 | 4,898 | ||
| FEDERAL INCOME TAX | 3,220 | 3,220 |