| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| accounting services | 13,938 | 2,788 | 2,788 | 11,150 |
| Category | Amount |
|---|---|
| JOHN DEERE GRAPPLE FOR TRACTOR FOR PARK MAINTENANCE, IMPROVEMENTS TO BOY SCOUT CAMP BUILDINGS, MARY DELL BUILDINGS, ROADS AND BRIDGES | 72,687 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 3,942,469 | 4,188,318 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 6,518,826 | 13,887,955 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 1 sh carrie burton trust | AT COST | 0 | 215,378 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL SERVICES | 10,209 | 2,042 | 2,042 | 8,167 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| deferred patronage dividend-farmers coop association, talmage, ks | 912 | 936 | 936 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| general-insurance | 5,924 | 1,185 | 1,185 | 4,739 |
| general-trust expense | 1,069 | 214 | 214 | 855 |
| general-miscellaneous | 7,218 | 1,444 | 1,444 | 5,774 |
| general-supPlies | 27 | 6 | 6 | 21 |
| home automobile | 2,713 | 0 | 2,713 | 0 |
| Home building | 12,108 | 0 | 12,108 | 0 |
| Home equipment repair | 6,491 | 0 | 6,491 | 0 |
| home payroll taxes | 26,183 | 0 | 26,183 | 0 |
| HOME FOOd | 50,285 | 0 | 50,285 | 0 |
| Home insurance | 36,085 | 0 | 36,085 | 0 |
| home laundry | 913 | 0 | 913 | 0 |
| home licenses | 240 | 0 | 240 | 0 |
| home salaries | 313,382 | 0 | 313,382 | 0 |
| HOME SUPPLIES | 23,894 | 0 | 23,894 | 0 |
| home utilities | 53,612 | 0 | 53,612 | 0 |
| home Miscellaneous | 4,266 | 0 | 4,266 | 0 |
| home sewer plant maint | 15,683 | 0 | 15,683 | 0 |
| home employee benefits | 14,083 | 0 | 14,083 | 0 |
| park equipment repair | 4,691 | 0 | 4,691 | 0 |
| park payroll taxes | 3,583 | 0 | 3,583 | 0 |
| park general | 1,401 | 0 | 1,401 | 0 |
| park insurance | 11,021 | 0 | 11,021 | 0 |
| park landscaping | 1,068 | 0 | 1,068 | 0 |
| park machinery expense | 1,843 | 0 | 1,843 | 0 |
| park maintenance | 660 | 0 | 660 | 0 |
| park salary | 44,497 | 0 | 44,497 | 0 |
| park tractors | 4,533 | 0 | 4,533 | 0 |
| park trucks | 8,625 | 0 | 8,625 | 0 |
| park utilities | 16,602 | 0 | 16,602 | 0 |
| park supplies | 2,345 | 0 | 2,345 | 0 |
| park repairs & maintenance employee dwellings | 419 | 0 | 419 | 0 |
| park insurance employee dwellings | 5,028 | 0 | 5,028 | 0 |
| mary dell repairs & maintenance | 6,928 | 0 | 6,928 | 0 |
| mary dell other expense | 1,796 | 0 | 1,796 | 0 |
| mary dell utilities | 4,297 | 0 | 4,297 | 0 |
| mary dell supplies | 363 | 0 | 363 | 0 |
| park employee benefits | 1,719 | 0 | 1,719 | 0 |
| HOME EXCESS DEDUCTIONS OVER INCOME | 0 | 0 | -378,102 | 378,102 |
| PARK EXCESS DEDUCTIONS OVER INCOME | 0 | 0 | -121,710 | 121,710 |
| GENERAL-TELEPHONE/INTERNET | 1,843 | 368 | 368 | 1,475 |
| HOME SUBSCRIPTIONS | 1,241 | 0 | 1,241 | 0 |
| PARK UTILITIES BOY SCOUT CAMP | 6,895 | 0 | 6,895 | 0 |
| GENERAL - OFFICE EXPENSE | 7,792 | 1,558 | 1,558 | 6,234 |
| GENERAL - DRUG TESTING | 431 | 85 | 85 | 346 |
| ENERGY TRANSFER PARTNERSHIP PTP K-1 LOSS | 13,946 | 0 | 0 | 0 |
| ENTERPRISE PRODUCTS PARTNERS PTP K-1 LOSS | 6,598 | 0 | 0 | 0 |
| GENERAL - SUBSCRIPTIONS/MEMBERSHIPS/WEB | 1,128 | 226 | 226 | 902 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| home revenue | 183,075 | 183,075 | |
| camp mary dell reservations | 6,578 | 6,578 | |
| FUEL TAX REFUND | 274 | 274 | |
| GARNISHMENT FEES | 30 | 30 | |
| PATRONAGE DIVIDEND | 24 | 24 | |
| MISCELLANOUS INCOME | 10,706 | 10,706 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| security deposit | 1,300 | 1,300 |
| payroll taxes payable | 394 | 309 |
| RETIREMENT PAYABLE | 1,816 | 1,873 |
| DEFERRED INSURANCE PROCEEDS | 161,777 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| federal investment income tax | 27,000 | 0 | 0 | 0 |
| kansas franchise tax | 40 | 8 | 8 | 32 |
| PAYROLL TAXES | 4,289 | 858 | 858 | 3,431 |
| FOREIGN TAXES | 2,408 | 2,408 | 0 | 0 |