| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 6,095 | 6,095 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| IRRIGATION EQUIPMENT | 1999-01-01 | 10,833 | 10,833 | S/L | 7.0000 | ||||
| PASTURE WELL ON FEISER LAND | 2011-08-03 | 5,348 | 1,440 | S/L | 15.0000 | 360 | 360 | 360 | |
| DEPRECIATION | 144,280 | 71,200 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HELD IN AGENCY A/C AT FIRST NATIONAL | ||
| CISCO SYSTEMS INC SR NT SER 2006 5.5 | ||
| HONEYWELL INTL SR NT SER 2007 5.3 | 25,793 | 25,793 |
| ABERDEEN GLOBAL HIGH INCOME | ||
| FEDERATED GOVT US SEC 2-5 YRS | 23,969 | 23,969 |
| FIDELITY FLOATING RATE HIGH | 145,455 | 145,455 |
| PRINCIPAL SHORT TERM INC. | 185,697 | 185,697 |
| ISHARES BARCLAYS 1-3 BD | 155,952 | 155,952 |
| ISHARES INVEST GRADE BD | 256,516 | 256,516 |
| AGENCY A/C AT COMMERCE: | ||
| VANGUARD INTER INVEST BD | 264,072 | 264,072 |
| WELLS FARGO ADVANTAGE CORE BOND | 132,023 | 132,023 |
| BAIRD AGG BOND | 131,928 | 131,928 |
| COMMERCE BOND FD | 658,963 | 658,963 |
| DODGE AND COX INC | 131,122 | 131,122 |
| BLACKROCK HI YLD BOND | 28,920 | 28,920 |
| GOLDMAN SACHS HI YLD BOND | 29,040 | 29,040 |
| HARTFORD FLOAT RATE BOND Y | 28,739 | 28,739 |
| VANGUARD HIGH YIELD CORP FUND | 14,505 | 14,505 |
| FIDELITY EMERG INC FD | 15,036 | 15,036 |
| PIMCO EMERG LOCAL BD | ||
| ISHARES S&P US PREFERRED | 14,560 | 14,560 |
| PIMCO EMERGING MRKTS BOND | 14,948 | 14,948 |
| HI YIELD TE FUNDS | ||
| AGENCY A/C FRONTIER/SCHWAB: | ||
| FEDERATED FLOATING RATE | 106,733 | 106,733 |
| FEDERATED INST HIGH | 102,609 | 102,609 |
| GOLDMAN STRATEGIC | 46,585 | 46,585 |
| PIMCO FUNDS | 236,887 | 236,887 |
| OTHER PUBLICALLY TRADED BOND FUNDS | 272,462 | 272,462 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HELD IN AGENCY A/C AT FIRST NATIONAL | ||
| PUBLICALLY TRADED COMMON STOCKS | 439,141 | 439,141 |
| DODGE AND COX GLOBAL | 85,946 | 85,946 |
| FEDERATED MDT STK | 129,219 | 129,219 |
| T ROWE PRICE NEW ERA | 186,439 | 186,439 |
| THIRD AVENUE R/E VAL FD | 177,562 | 177,562 |
| ISHARES MSCI EMERGING MINIMUM VOLATI | 91,005 | 91,005 |
| ISHARES CORE S&P 500 | 811,688 | 811,688 |
| ISHARES S&P SMALL CAP | 155,373 | 155,373 |
| ISHARES DOW JONES INTERNATIONAL SELE | 127,489 | 127,489 |
| HELD IN AGENCY A/C AT COMMERCE: | ||
| PUBLICLY TRADED COMMON STKS | 431,673 | 431,673 |
| ETF RUSSELL MIDCAP | 160,095 | 160,095 |
| HARTFORD MIDCAP Y | 44,050 | 44,050 |
| ALLIANZGI NFJ DIV VALUE FUND | ||
| ARTISAN MID CAP VAL | 43,657 | 43,657 |
| CLEARBRIDGE SMALL CAP GROWTH | 41,490 | 41,490 |
| DFA US TARGETED VALUE AND LC | 222,421 | 222,421 |
| MORGAN STANLEY INSTITUTIONAL FUND MI | ||
| WELLS FARGO ADVAN PREMIER LARGE CO G | 78,631 | 78,631 |
| NATIXIS LOOMIS VAL | ||
| PRUDENTIAL JENNISON | 84,881 | 84,881 |
| T ROWE PRICE NEW HORIZONS | 30,135 | 30,135 |
| TIAA-CREF LARGE CAP VALUE INDEX | 99,449 | 99,449 |
| VANGUARD MORGAN GR | 144,794 | 144,794 |
| MSCI CANADA ETF | ||
| VANGUARD FTSE ALL WORLD SMALL CAP | ||
| CAUSEWAY EMERGING MARKETS | 19,332 | 19,332 |
| COLUMBIA ACORN INTL Z | ||
| DODGE AND COX INTL | 121,836 | 121,836 |
| INVESCO DEVEL MKTS | ||
| DFA EMERGING AND INTL SC | 120,346 | 120,346 |
| MFS RESEARCH INTL | 186,922 | 186,922 |
| AGENCY A/C FRONTIER/SCHWAB | ||
| PUBLICALLY TRADED COMMON STK/ FUNDS | 1,908,002 | 1,908,002 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FARMLAND | 2,050,775 | 2,050,775 | 4,038,511 | |
| FARM EQUIPMENT | 16,181 | 12,636 | 3,545 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AGENCY ACCOUNT COMMERCE BANK: | |||
| PRINCIPAL GLOBAL MULTI | FMV | 36,418 | 36,418 |
| AQR DIVERSIFIED ARBITRAGE FUND | FMV | ||
| AQR MANAGED FUTURES STRATEGY FUND I | FMV | 75,376 | 75,376 |
| ROBECO BOSTON PARTNERS LONG/SHORT RE | FMV | 107,176 | 107,176 |
| SWAN DEFINED RISK FUND I | FMV | 73,669 | 73,669 |
| CREDIT SUISSE EQUAL WEIGHT MLP INDEX | FMV | 18,407 | 18,407 |
| JP MORGAN ALERIAN MLP | FMV | 18,450 | 18,450 |
| VANGUARD REIT INDEX FUND | FMV | 39,028 | 39,028 |
| AGENCY ACCOUNT FRONTIER/SCHWAB: | |||
| BLACKSTONE GROUP LP | FMV | ||
| GOLDMAN SACHS MLP | FMV | ||
| VANGUARD REIT | FMV | 44,335 | 44,335 |
| FRONTIER PERMO FUND | FMV | 150,970 | 150,970 |
| STONE RIDGE | FMV | 99,584 | 99,584 |
| EQUINOX STRAT | FMV | 112,020 | 112,020 |
| SKYBRIDGE MULTI ADVISER HEDGE LLC | FMV | 137,704 | 137,704 |
| HATTERAS CORE ALT TEI FUND | FMV | 25,123 | 25,123 |
| OTHER ASSETS NOT IN AGENCY A/C'S: | |||
| FARM COOP STOCK | AT COST | 2,536 | 8,779 |
| FILM RESIDUALS | AT COST | 2,950 | 8,429 |
| OIL AND GAS ROYALTIES | AT COST | 201,662 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SENIOR CITIZENS CENTER BLDG AND EQUI | 2,597,896 | 1,113,804 | 1,484,092 | 2,597,896 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ART AND PIANO USED AT SR CENTER | 36,347 | 36,347 | 113,881 |
| Description | Amount |
|---|---|
| UNREALIZED MARKET DECREASE INVESTMENTS | 604,359 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FARMS ACTIVITY | ||||
| FARM EXPENSES | 110,005 | 110,005 | 110,005 | |
| EXPENSES | ||||
| SUPPLIES AND PUBLICATIONS | 112,538 | 1,942 | 110,596 | |
| UTILITIES | 31,241 | 31,241 | ||
| DUES | 329 | 329 | ||
| CLASS INSTRUCTION EXPENSE | 89,875 | 89,875 | ||
| STATE ANNUAL FEE | 40 | 40 | ||
| ADVERTISING | 38,422 | 38,422 | ||
| COMPUTER SUPPORT AND MAINTENA | 9,006 | 9,006 | ||
| OFFICE SUPPLES | 8,362 | 8,362 | ||
| INSURANCE | 26,856 | 26,856 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROUP ACTIVITIES FOR SR. CIT. | 1,942 | 1,942 | |
| OTHER INVESTMENT INCOME | 303 | 303 | 303 |
| OIL AND GAS INCOME | 31,429 | 31,429 | 31,429 |
| FILM RESIDUALS | 636 | 636 | 636 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES-AGENCY ACCOUNTS | 56,464 | 56,464 | 56,464 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX ON OIL AND GAS ROYA | 2,800 | 2,800 | 2,800 | |
| EXCISE TAX ESTIMATES PAID | 12,309 | |||
| PROPERTY TAX ON CENTER BUILDING | 283 | 283 |