| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANNUAL ACCOUNTING | 5,770 | 1,731 | 4,039 |
| 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 | 159 | 200DB | 7.0000 | 7 | 2 | ||
| 1/2 PRINTER | 2006-11-29 | 296 | 296 | 200DB | 5.0000 | ||||
| DELL COMPUTER | 2007-05-24 | 594 | 594 | 200DB | 5.0000 | ||||
| OFFICE EQUIPMENT | 2007-12-27 | 165 | 165 | 200DB | 5.0000 | ||||
| FILING CABINETS | 2008-02-25 | 470 | 365 | 200DB | 7.0000 | 42 | 13 | ||
| CAMERA | 2008-05-27 | 173 | 135 | 200DB | 7.0000 | 15 | 4 | ||
| JCC MONITOR | 2008-07-24 | 173 | 163 | 200DB | 5.0000 | 10 | 3 | ||
| COPIER | 2010-01-28 | 1,624 | 1,390 | 200DB | 5.0000 | 93 | 28 | ||
| COMPUTER | 2010-07-29 | 1,471 | 1,259 | 200DB | 5.0000 | 85 | 26 | ||
| COMPUTER | 2011-01-26 | 1,545 | 803 | 200DB | 5.0000 | 297 | 89 | ||
| SERVER | 2012-10-22 | 918 | 46 | 200DB | 5.0000 | 349 | 105 | ||
| AUTOSTORAGE | 2013-06-11 | 1,302 | 200DB | 5.0000 | 260 | 78 | |||
| RICOH COPIER | 2013-07-18 | 4,306 | 200DB | 5.0000 | 861 | 258 | |||
| COMPUTERS | 2013-12-23 | 1,838 | 200DB | 5.0000 | 368 | 110 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORP BONDS HELD @ CHARLES SCHWAB |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK HELD @ CHARLES SCHWA | 1,134,081 | 1,170,310 |
| MUTUAL FUNDS HELD @ CHARLES SCHWAB | ||
| DIVIDENDS RECEIVABLE | 29 | 29 |
| MANAGED MUTUAL FUNDS | 1,089,006 | 1,090,164 |
| 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 | 1,056,485 | 1,056,485 | 3,292,186 | |
| 4 A SCYPINSKI COMMERCIAL REAL EST | 665,690 | 665,690 | 609,840 | |
| 70% INTEREST 8.46 A NW BLVD | 266,666 | 266,666 | 270,861 | |
| CAPITAL CITY .5 A | 40,125 | 40,125 | 37,288 | |
| WAHL 6.01 A IH 35 | 279,773 | 279,773 | 183,643 |
| 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 | 3,550 | 3,550 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GRANT SOFTWARE | 5,750 | 5,750 | ||
| OFFICE EQUIPMENT | 17,821 | 10,542 | 7,279 | 7,279 |
| STORAGE CONTAINER | 2,309 | 2,277 | 32 | 32 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONSULTING | 2,531 | 2,531 | ||
| INVESTMENT RELATED MEALS | 205 | 205 | ||
| INVESTMENT EXPENSE | 390 | 390 | ||
| OFFICE SUPPLIES & EXP | 12,023 | 3,607 | 8,416 | |
| NON DEDUCTIBLE MEALS | 977 | |||
| PROFESIONAL DUES | 1,025 | 1,025 | ||
| ALLOCABLE MEALS | 296 | 89 | 207 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUGOTON TOYALTY TRUST | 1,053 | 1,053 | |
| ENERGY PRO INC | 3,967 | 3,967 | |
| SAN JUAN ROYALTY TRUST | 235 | 235 | |
| LESS LEASE OPERATING EXPENSE | -1,285 | -1,285 | |
| LESS SEVERANCE TAX | -109 | -109 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOARD MINUTES | 500 | 150 | 350 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 19,476 | 19,476 | ||
| FOREIGN TAX WITHHELD | 2,481 | 2,481 | ||
| EXCISE TAX | 1,438 |