| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 12,565 | 12,565 |
| 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 | 458,410 | 269,599 | 269,599 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 34 HEIFER CALVES | 2011-12 | PURCHASE | 2014-12 | 9,506 | 19,012 | 9,506 | ||||
| 2 HEIFERS-WAS 65 | 2011-11 | PURCHASE | 2014-02 | 2,059 | 1,000 | 1,428 | 369 | |||
| 1 HEIFER-WAS 65 | 2011-11 | PURCHASE | 2014-04 | 623 | 500 | 319 | 196 | |||
| 5 HEIFERS-WAS 65 | 2011-11 | PURCHASE | 2014-08 | 6,657 | 2,500 | 5,288 | 1,131 | |||
| 17 HEIFERS-WAS 65 | 2011-11 | PURCHASE | 2014-11 | 23,215 | 8,500 | 18,763 | 4,048 | |||
| 35 HEIFERS-WAS 65 | 2011-11 | PURCHASE | 2014-11 | 41,303 | 17,500 | 32,345 | 8,542 | |||
| 17 HEIFERS-WAS 65 | 2011-11 | PURCHASE | 2014-12 | 4,250 | 8,500 | 4,250 | ||||
| 3 BULLS-WAS 70 | 2011-01 | PURCHASE | 2014-11 | 4,267 | 6,408 | 911 | 3,052 | |||
| 27 HEIFERS-WAS 67 | 2012-01 | PURCHASE | 2014-12 | 17,719 | 30,375 | 12,656 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADDISON MI 4.68% SCH CONST | 68,402 | 67,083 |
| ALLY BANK .80% CD DUE 6/6/14 | ||
| AMERICAN EXPRESS 1.4 CD DUE 10 | ||
| ANACORTES WA 4.429 UTL SYS BAB | 57,019 | 53,228 |
| ANCHORAGE AK 4.518% BAB GENL | ||
| ARIZON ST UNIV 2.294% COPS | ||
| AUSTIN TX 2.206% ELEC SYS TAX | 253,772 | 245,067 |
| BERKS CNTY PA 2.728% SER A TAX | 251,872 | 250,715 |
| BMW BANK NA .75 | ||
| BRIDGEMAN MI 3.8% PUB SCH BAB | ||
| BURLINGTON IA .6% TAX 6/1/15 | ||
| CACHE OK 5.607 EDU FAC DUE 9/0 | ||
| CALLAWAY CNTY MO 2.75% IND DEV | ||
| CAMDEN CNTY NJ 2.6% IMPT AUTH | 339,032 | 332,039 |
| CENTRAL OK 2.4131% TANS DEPT | 100,758 | 99,793 |
| CHELSEA MA 5.75%GENL OBL | 57,475 | 54,572 |
| CHESTER CNTY PA 4.981 SCH LEAS | 109,161 | 99,463 |
| CIT BANK 1.5% CD DUE 5/30/17 | 250,000 | 251,272 |
| CLARK CTY NV 5.51% SCH DIST | 62,522 | 63,051 |
| CLARK-PLEASANT CNTY IN 5.7% | 79,854 | 78,713 |
| COLORADO RIVER TX 1.5% WTR DIS | ||
| COLORADO ST 5.42% COPS BAB | 85,185 | 83,843 |
| COLUMBIA MO 5.44% SWR WTR TAX | 130,144 | 125,082 |
| COLUMBUS OH 2.483% GEN OBL | 189,079 | 194,556 |
| COUNCIL BLUFFS IA 5.5% TAX 6/1/23 | 167,278 | 155,629 |
| CREEK CNTY OK 4.93% EDU FAC TA | 276,055 | 255,308 |
| CUYAHOGA CNTY OH 5.284% ECON | 271,643 | 268,508 |
| DAVENPORT IA 5.7% GENL OB BAB | 474,601 | 427,280 |
| DC UNIV - HOWARD 5.991% REV TA | 113,862 | 109,057 |
| DECATUR MI 6.45% PUB SCH DUE 5 | 245,000 | 222,600 |
| DISCOVER BANK 1.8% CD DUE 6/06 | ||
| EASTERN MI UNIV 5.33% REV BAB | 324,837 | 302,145 |
| ELIZABETH NJ 2.926% TAX REF | 153,046 | 146,263 |
| FAIRFIELD OH 4.44% ROAD IMP BA | 196,300 | 179,858 |
| FED HOME LOAN BANK 2.2% NOTE | 148,853 | 145,537 |
| FHLB 1% STEP UP 6/20/23 | ||
| FLORIDA ST 2.995% HURR 7/1/20 | ||
| FLORIDA ST 4.731% COPS 8/1/16 | 272,003 | 264,733 |
| FOND DU LAC WI 2.25% SCH DIST | ||
| FREMONT MI 4.62% SCH DIST BAB | 161,665 | 152,155 |
| GE CAPITAL FINANCIAL 1.1% CD D | ||
| GE CAPITAL RETAIL 1.35% CD DUE | ||
| GOLDMAN SACHS 1.1% BANK CD DUE | ||
| GRAND RIVER OK 4.58% DAM REV A | 55,582 | 53,916 |
| GREEN BAY WI 1.5% PUB SCH TAXA | 317,121 | 310,992 |
| GUNNISON CNTY CO 3.75% COPS BL | 240,725 | 234,139 |
| HAMMOND IN 5.04% MULT FAM TAX | 56,516 | 55,138 |
| HUDSON NY 4.35% SCH DIST TAX D | 252,025 | 238,006 |
| INDIANA ST 4.302% BANK REV | 110,909 | 107,602 |
| IOWA ST 2.803% FIN AUTH 8/1/17 | ||
| JEFFERSON LA 5.8% SALES TX 12/1/19 | 207,923 | 196,690 |
| JEFFERSON WI 4.05% ENE TAXABLE | 279,415 | 251,678 |
| JOHNSON CNTY KS 4.875% SCH DIS | 28,877 | 26,900 |
| KANSAS CITY MO 3.68% REF IMPT | 215,525 | 209,800 |
| KANSAS ST 3.933% K STATE TAX D | ||
| KANSAS ST 4.25% FIN AUTH TAXAB | 57,053 | 54,252 |
| KANSAS ST 5.5% ST PROJ BAB DUE | ||
| KANSAS ST 5.76% DEV AUTH DUE 1 | 308,655 | 284,720 |
| KENTUCKY ST 4.44% PROP & BLDG | 252,326 | 237,332 |
| KENTUCKY ST 5.39% PWR AUTH TAX | ||
| LAS VEGAS VALLEY NV 3.708% WTR | 217,381 | 213,306 |
| MAHTOMEDIA MN 5% SCH DIST TAX | 118,616 | 106,715 |
| MARICOPA CT AZ 5.243% 7/1/19 | 295,090 | 274,988 |
| MASSACHUSETTS 4.775% DEV MIL | 196,599 | 185,297 |
| MERCER CT NJ RENEW ENE TAX | 103,518 | 103,593 |
| MESA CTY CO 5.11% PARN COPS | 88,278 | 78,287 |
| METRO CO ST 4.438% DENVER RR R | 281,975 | 260,685 |
| MIAMI BEACH FL 4.93% REDEV | 161,776 | 153,444 |
| MICHIGAN ST 4.996% FIN AUTH 9/1/18 | 287,560 | 274,110 |
| MILWAUKEE WI 2.18% GEN OBL 2/1/18 | ||
| MOORESVILL IN 3.6% SCH DIST 1/15/21 | 282,348 | 276,012 |
| NEW YORK CITY NY 4.298% TRANS | 403,557 | 383,237 |
| NORWOOD MA 4.85% MUN PRUP TAX | 81,470 | 75,153 |
| NYE CNTY NV 4.3% SCH DIST 5/1/16 | ||
| ONSLOW CNTY NC 1.72% GENL OBLI | 201,785 | 197,842 |
| ORCHARD TX 4.728% EDE FAC | 148,121 | 144,974 |
| PASSAIC CNTY NJ 2.528% WASTE D | 304,864 | 298,782 |
| PENDER CTY NE 9% HLTH CARE | 163,452 | 164,335 |
| PIERRE SD .96% SCH DIST 8/1/15 | ||
| PIMA CNTY AZ 5.023% SCH IMP BA | ||
| PIMA CT AZ 5.5% SCH DIS 7/1/21 | ||
| PORTLAND OR 5.36% URBAN RENW B | 173,387 | 165,572 |
| RALSTON NE 4.4% ARENA BAB | 54,384 | 50,976 |
| SAFRA NAT BANK .75% CD DUE 12/ | ||
| SALLIE MAE BANK 1% CD DUE 7/25 | ||
| SAVANAH GA 1.9% GA TECH TAX DU | ||
| SEDGWICK CNTY KS 5.29% SCH DIS | 303,820 | 284,273 |
| SHERMAN CTY KS 1.886% SCH DIS | ||
| SHERMAN CTY KS 2.39% SCH DIST | ||
| SNOHOMISH CTY WA 4.062% ECO | 69,572 | 69,531 |
| SNOMISH CTY WA 3.549% HOSP | 112,060 | 106,993 |
| SOVEREIGN BANK .75% BANK CD DU | ||
| SPEARFISH SD 5.5% SCH BLD 12/1/26 | ||
| ST LOUIS CNT MO 3% SPL OBL 12/1/21 | 201,501 | 199,914 |
| STANLEY WI 2.75% STR & SWR 5/1/17 | ||
| STATE BANK OF INDIA 2% CD DUE | ||
| TENNESSEE ST 2.379% SCH DIST T | 204,865 | 199,478 |
| TOLEDO OH 2% HSG IPT TAX DUE 1 | 319,012 | 314,275 |
| TULSA OK 5% REV UNIV TAX DUE 1 | ||
| TULSA OK 6.3% PUB FAC LEASE TA | ||
| UNION CNTY PA 5.61% GENL OBLIG | 290,290 | 288,283 |
| UNIV OF ALABAMA 4.64% GEN REV | 117,878 | 108,566 |
| UNIV OF OKLAHOMA 2.793 REV TAX | 251,965 | 250,388 |
| UNIVERSITY OF NORTH TX 3.2% ED | 177,928 | 172,041 |
| WARREN WOODS MI 3.25% ENE CONS | 101,700 | 96,879 |
| WASHINGTON UNIV MO 3.527% EDU | 277,960 | 262,908 |
| FEDERAL NATL MTG 1% DUE 9/11/24 | 248,775 | 250,313 |
| SOUTH CAROLINA 6.625% DUE 12/1/19 | 100,176 | 98,522 |
| GE CAPITAL 2.95% DUE 9/19/22 | 248,613 | 252,900 |
| KANSAS ST 5.6% DUE 4/1/29 | 54,520 | 54,520 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLE, INC | 77,810 | 107,069 |
| AUTOMATIC DATA PROCESSING, INC | 52,364 | 87,539 |
| BLACKROCK INC | 33,078 | 62,573 |
| BP PLC | 118,894 | 114,433 |
| BRITISH AMERICAN TOBACCO PLC | 88,673 | 91,647 |
| BROOKFIELD INFASTRUCTURE PARTN | 56,188 | 69,085 |
| CDK GLOBAL INC | 7,424 | 14,266 |
| CENTURYTEL INC | 79,574 | 79,160 |
| CHEVRON CORPORATION | 187,025 | 191,110 |
| CHURCH & DWIGHT CO INC | 67,414 | 98,513 |
| CONAGRA FOODS INC | 53,427 | 67,118 |
| CONOCO PHILLIPS | 103,836 | 103,836 |
| DUKE ENERGY CORPORATION | 58,806 | 75,186 |
| DUKE REALTY CORPORATION | 40,820 | 60,600 |
| EXXON MOBIL | 111,236 | 111,236 |
| GLAXOSMITHKLINE PLC ADRF | 71,907 | 70,521 |
| GUGGENHEIM ETF TRUST | 104,981 | 216,658 |
| INTEL CORP | 40,548 | 72,580 |
| JOHNSON & JOHNSON | 30,764 | 47,056 |
| KRAFT FOODS GROUP, INC. | 70,058 | 93,990 |
| LOCKHEED MARTIN CORP | 27,834 | 57,771 |
| MAINSTAY CUSHING RENAISS ADV | 300,889 | 294,139 |
| MAINSTAY CUSHING ROYALTY ENERGY | 506,153 | 411,181 |
| MCDONALDS CORP | 82,015 | 84,330 |
| NORFOLK SOUTHERN CORP | 44,608 | 82,208 |
| PENGROWTH ENERGY TRUST | 57,440 | 34,382 |
| PHILIP MORRIS INTL INC COM | 123,515 | 114,030 |
| PLUM CREEK TIMBER REIT | 48,212 | 51,891 |
| ROYAL BANK OF CANADA | 98,523 | 113,965 |
| SCHWAB US BROAD MARKET ETF | 99,978 | 99,978 |
| SPECTRA ENERGY CORP | 29,152 | 38,115 |
| TRANSCANADA CORP F | 89,386 | 94,518 |
| UNILEVER NV | 100,409 | 102,480 |
| WASTE MANAGEMENT | 35,289 | 56,452 |
| WEYERNAEUSER CO | 48,547 | 54,279 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 2,758,975 | 687,330 | 2,071,645 | 2,758,975 |
| LAND | 7,363,608 | 7,363,608 | 7,363,608 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 7,090 | 7,090 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONTRACT LABOR | 42,501 | 42,501 | ||
| RESIDENT HERD EXPENSES | 89,361 | 89,361 | ||
| GRAZING FEES | 21,559 | 21,559 | ||
| REPAIRS & MAINTENANCE | 54,550 | 54,550 | ||
| MACHINE HIRE | 300 | 300 | ||
| FUEL | 61,260 | 61,260 | ||
| SUPPLIES | 11,858 | 11,858 | ||
| UTILITIES | 18,289 | 18,289 | ||
| OFFICE SUPPLIES | 1,607 | 1,607 | ||
| POSTAGE | 412 | 412 | ||
| DUES & SUBSCRIPTIONS | 3,421 | 3,421 | ||
| ADVERTISING & PROMOTION | 300 | 300 | ||
| BANK SERVICE CHARGES | 882 | 882 | ||
| TRADING FEES | 260 | 260 | ||
| MANAGEMENT FEES | 84,000 | 84,000 | ||
| INSURANCE | 59,228 | 59,228 | ||
| LOSS ON CATTLE FUTURES | 905,241 | 905,241 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CUSTOM GRAZING FEES | 23,480 | 23,480 | |
| LOGGING & THINNING | 57,000 | 57,000 | |
| OTHER INCOME | 15,979 | 15,979 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 6,000 | 6,000 | ||
| PROFESSIONAL FEES | 6 | 6 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| LIVESTOCK SALES | 977,851 | 753,856 | 223,995 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 20,188 | 20,188 | ||
| PAYROLL TAX | 11,685 | 11,685 | ||
| FOREIGN TAX | 3,681 | 3,681 | ||
| FEDERAL INCOME TAX | 12,502 | 12,502 |