| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 8,379 | 8,379 |
| 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 | 2,520 | S/L | 15.0000 | 356 | 356 | 356 | |
| DEPRECIATION | 2,575,840 | 1,254,844 | STRAIGHT LINE | 57,900 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ELIMINATE ABANDONED OR JUNKED ASSETS | PURCHASE | 2018-07 | 85,129 | -10,746 | 74,383 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HELD IN AGENCY A/C AT FIRST NATIONAL | ||
| PUBLICALLY TRADED ETF'S AND MUT FDS | 1,044,248 | 1,044,248 |
| AGENCY A/C AT COMMERCE: | ||
| PUBLICALLY TRADED BOND MUTUAL FUNDS | 1,727,616 | 1,727,616 |
| AGENCY A/C FRONTIER/SCHWAB: | ||
| BONDS AND BOND FUNDS | 324,751 | 324,751 |
| 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 | 596,428 | 596,428 |
| PUBLICALLY TRADED ETF AND MUTUAL FUN | 1,792,747 | 1,792,747 |
| HELD IN AGENCY A/C AT COMMERCE: | ||
| PUBLICLY TRADED COMMON STKS | 589,232 | 589,232 |
| PUBLICALLY TRADED ETF | 243,325 | 243,325 |
| PUBLICALLY TRADED MUTUAL FUNDS | 2,419,528 | 2,419,528 |
| AGENCY A/C FRONTIER/SCHWAB | ||
| PUBLICALLY TRADED COMMON STK/ FUNDS | 146,036 | 146,036 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FARMLAND | 2,050,775 | 2,050,775 | 5,876,800 | |
| FARM EQUIPMENT | 16,181 | 13,712 | 2,469 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AGENCY ACCOUNT FNB; | |||
| REAL ESTATE PTP | FMV | 8,947 | 8,947 |
| AGENCY ACCOUNT COMMERCE BANK: | |||
| OTHER | FMV | 581 | 581 |
| GATEWAY FUNDS | FMV | 108,768 | 108,768 |
| PRINCIPAL GLOBAL MULTI | FMV | 107,957 | 107,957 |
| AQR MANAGED FUTURES STRATEGY FUND I | FMV | ||
| ROBECO BOSTON PARTNERS LONG/SHORT RE | FMV | ||
| JP MORGAN ALERIAN MLP | FMV | ||
| VANGUARD REIT INDEX FUND | FMV | ||
| AGENCY ACCOUNT FRONTIER/SCHWAB: | |||
| BP CAPITAL TWINLINE MLP | FMV | ||
| STONE RIDGE REINS RISK PREM INTERV | FMV | ||
| STONE RIDGE | FMV | ||
| CALAMOS PHINEUS LONG/SHORT | FMV | ||
| OTHER ASSETS NOT IN AGENCY A/C'S: | |||
| FARM COOP STOCK | AT COST | 2,536 | 4,688 |
| FILM RESIDUALS | AT COST | 2,950 | 1,646 |
| OIL AND GAS ROYALTIES | AT COST | 58,003 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SENIOR CITIZENS CENTER BLDG AND EQUI | 2,575,840 | 1,238,361 | 1,337,479 | 2,575,840 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 1,914 | 1,914 |
| 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 | 112,850 |
| Description | Amount |
|---|---|
| MARKET VALUE DECREASES IN INVESTMENTS | 243,668 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FARMS ACTIVITY | ||||
| FARM EXPENSES | 102,121 | 102,121 | 102,121 | |
| EXPENSES | ||||
| SUPPLIES AND PUBLICATIONS | 50,738 | 1,974 | 48,764 | |
| UTILITIES | 33,568 | 33,568 | ||
| DUES | 228 | 228 | ||
| CLASS INSTRUCTION EXPENSE | 142,576 | 142,576 | ||
| COMPUTER SUPPORT AND MAINTENA | 5,935 | 5,935 | ||
| OFFICE SUPPLES | 5,816 | 5,816 | ||
| INSURANCE | 21,531 | 21,531 | ||
| PUBLICITY | 25,142 | 25,142 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROUP ACTIVITIES FOR SR. CIT. | 1,974 | 1,974 | |
| OIL AND GAS INCOME | 24,997 | 24,997 | 24,997 |
| FILM RESIDUALS | 55 | 55 | 55 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES-AGENCY ACCOUNTS | 51,013 | 51,013 | 51,013 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX ON OIL AND GAS ROYA | 1,709 | 1,709 | 1,709 | |
| EXCISE TAX BALANCE DUE ON PRIOR | 9,159 | |||
| EXCISE TAX ESTIMATES PAID | 12,260 |