| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 29,436 | 9,812 | 0 | 19,624 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 1,403,467 | 1,403,467 | 1,583,624 | |
| Miscellaneous | 334,149 | 334,149 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD | AT COST | 1,404,956 | 2,016,668 |
| BONDS/CD/STOCK-FNB | AT COST | 1,816,008 | 2,029,979 |
| PRAIRIE HORIZON AGRI ENERGY | AT COST | 3,494,464 | 4,512,500 |
| NEUBERGER BERMAN | AT COST | 1,402,068 | 1,804,674 |
| KS ETHANOL LLC | AT COST | 35,352 | 50,000 |
| SQUARE 1 ENERGY LLC | AT COST | 185,975 | 199,000 |
| LAND INVESTMENT | AT COST | 409,731 | 409,731 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADM & LEGAL | 1,917 | 639 | 0 | 1,278 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RECEIVABLE-SQUARE 1 | 15,000 | 15,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT LABOR | 1,200 | 600 | 600 | |
| DEPLETION EXPENSE | 8,065 | 8,065 | ||
| INSURANCE | 3,286 | 1,643 | 1,643 | |
| MISC | 446 | 357 | 89 | |
| OFFICE EXPENSE | 110 | 55 | 55 | |
| OTHER | 2,486 | |||
| Rental Expenses | 10,777 | 10,777 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAS ROYALTY | 20,027 | 20,027 | |
| GREEN ENERGY | -83,990 | ||
| KS ETHANOL K-1 INCOME | -1,653 | ||
| MISC INCOME | 801 | 801 | |
| PRAIRIE HORIZON K-1 INCOM | 94,148 | ||
| REFUND | 52,896 | ||
| SQUARE 1 ENERGY LLC | -114,025 | ||
| VG NATURAL RESOURCES INCO | -683 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 28,200 | 28,200 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FED/STATE INCOME TAX | 5,676 | |||
| FOREIGN TAX W/HELD | 177 |