| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 920 | 920 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 2012-04-01 | 8,789 | 439 | 15 | 586 | 586 | 1,025 |
| Person Name | Explanation |
|---|---|
| NELSON D SHIRLEY | |
| JAMES D SHIRLEY | |
| BRADLEY SIEBERT | |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND-YCANYON | 2012-02-28 | 1,271,020 | |||||||
| LAND-YCANYON | 2013-01-01 | 90,886 | |||||||
| LAND-SUMMERS RANCH | 2013-06-19 | 700,364 | |||||||
| WATER PIPELINE IMPROV-YCANYON | 2013-01-01 | 11,827 | S/L | 20.0000 | 591 | 591 | |||
| BLDG IMPROV-YCANYON | 2013-01-01 | 3,733 | S/L | 25.0000 | 149 | 149 | |||
| RED CONE-FENCING | 2013-01-30 | 33,823 | S/L | 10.0000 | 3,101 | 3,101 | |||
| PIPELINE IMPROV-RED CONE | 2013-01-30 | 8,245 | S/L | 20.0000 | 378 | 378 | |||
| LAND-RED CONE RANCH | 2013-01-30 | 3,505,000 | |||||||
| PIPELINE IMPROV-RED CONE 1ST 2013 | 2013-03-31 | 65,447 | S/L | 20.0000 | 2,454 | 2,454 | |||
| PIPELINE IMPROV-RED CONE- 2ND 2013 | 2013-06-30 | 23,562 | S/L | 20.0000 | 589 | 589 | |||
| PIPELINE IMPROV-RED CONE 3RD 2013 | 2013-09-30 | 43,631 | S/L | 20.0000 | 545 | 545 | |||
| PIPELINE IMPROV-RED CONE-4TH 2013 | 2013-12-31 | 47,307 | S/L | 20.0000 | |||||
| DRINKERS-RED CONE | 2013-11-19 | 12,500 | S/L | 20.0000 | 52 | 52 | |||
| FENCING-RED CONE | 2013-03-31 | 20,675 | S/L | 10.0000 | 1,551 | 1,551 | |||
| FENCING RED CONE | 2013-06-30 | 58,187 | S/L | 10.0000 | 2,909 | 2,909 | |||
| FENCING-RED CONE | 2013-09-30 | 9,472 | S/L | 10.0000 | 237 | 237 | |||
| FENCING-RED CONE | 2013-12-31 | 24,487 | S/L | 10.0000 | |||||
| CORRAL IMPROV-RED CONE | 2013-12-19 | 9,854 | S/L | 20.0000 | |||||
| EGGNORE CABIN/IMPROV-RED CONE | 2013-12-31 | 71,007 | S/L | 25.0000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FIXED ASSETS | 452,546 | 13,580 | 438,966 | |
| LAND | 5,567,270 | 5,567,270 | 5,567,270 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 34,754 | 34,754 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK SERVICE CHARGES | 69 | 69 | ||
| CONTRACT LABOR | 7,980 | 7,980 | ||
| PROFESSIONAL FEES | 14,000 | 14,000 | ||
| REPAIRS & MAINTENANCE | 7,748 | 7,748 | ||
| RESOURCE LEASE | 15,296 | 15,296 | ||
| UTILITIES | 2,844 | 2,844 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME-RECREATION | 30,900 | 30,900 | |
| MANAGEMENT FEE-LAND | 77,000 | 77,000 | |
| CRP PAYMENTS | 32,606 | 32,606 |
| Name | Address |
|---|---|
| NELSON D SHIRLEY |
6500 W 194 STREET STILWELL,KS66085 |
|
BADGER CREEK CORPORATION |
6500 W 194 STREET STILWELL,KS66085 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 11,280 | 11,280 |