| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 13,231 | 13,231 |
| 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 | 2,160 | S/L | 15.0000 | 360 | 360 | 360 | |
| DEPRECIATION | 287,120 | 69,400 |
| 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 | 972,175 | 972,175 |
| AGENCY A/C AT COMMERCE: | ||
| PUBLICALLY TRADED BOND MUTUAL FUNDS | 1,371,372 | 1,371,372 |
| AGENCY A/C FRONTIER/SCHWAB: | ||
| BONDS AND BOND FUNDS | 763,206 | 763,206 |
| 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 | 591,564 | 591,564 |
| PUBLICALLY TRADED MUTUAL FUNDS, ISHA | 1,814,958 | 1,814,958 |
| HELD IN AGENCY A/C AT COMMERCE: | ||
| PUBLICLY TRADED COMMON STKS | 502,213 | 502,213 |
| PUBLICALLY TRADED ETF | 137,160 | 137,160 |
| PUBLICALLY TRADED MUTUAL FUNDS | 1,376,325 | 1,376,325 |
| AGENCY A/C FRONTIER/SCHWAB | ||
| PUBLICALLY TRADED COMMON STK/ FUNDS | 2,074,695 | 2,074,695 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FARMLAND | 2,050,775 | 2,050,775 | 4,162,161 | |
| FARM EQUIPMENT | 16,181 | 13,355 | 2,826 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AGENCY ACCOUNT COMMERCE BANK: | |||
| PRINCIPAL GLOBAL MULTI | FMV | 37,740 | 37,740 |
| AQR MANAGED FUTURES STRATEGY FUND I | FMV | 110,567 | 110,567 |
| ROBECO BOSTON PARTNERS LONG/SHORT RE | FMV | 73,728 | 73,728 |
| JP MORGAN ALERIAN MLP | FMV | 111,104 | 111,104 |
| VANGUARD REIT INDEX FUND | FMV | 40,756 | 40,756 |
| AGENCY ACCOUNT FRONTIER/SCHWAB: | |||
| BP CAPITAL TWINLINE MLP | FMV | 66,592 | 66,592 |
| STONE RIDGE REINS RISK PREM INTERV | FMV | 69,913 | 69,913 |
| VANGUARD REIT | FMV | ||
| FRONTIER PERMO FUND | FMV | ||
| STONE RIDGE | FMV | 109,323 | 109,323 |
| CALAMOS PHINEUS LONG/SHORT | FMV | 99,420 | 99,420 |
| OTHER ASSETS NOT IN AGENCY A/C'S: | |||
| FARM COOP STOCK | AT COST | 2,536 | 8,571 |
| FILM RESIDUALS | AT COST | 2,950 | 4,067 |
| OIL AND GAS ROYALTIES | AT COST | 73,568 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SENIOR CITIZENS CENTER BLDG AND EQUI | 2,617,340 | 1,254,844 | 1,362,496 | 2,617,340 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 670 | 670 | 670 |
| 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 | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FARMS ACTIVITY | ||||
| FARM EXPENSES | 117,463 | 117,463 | 117,463 | |
| EXPENSES | ||||
| SUPPLIES AND PUBLICATIONS | 48,147 | 335 | 47,812 | |
| UTILITIES | 34,444 | 34,444 | ||
| DUES | 228 | 228 | ||
| CLASS INSTRUCTION EXPENSE | 145,682 | 145,682 | ||
| COMPUTER SUPPORT AND MAINTENA | 9,687 | 9,687 | ||
| OFFICE SUPPLES | 8,299 | 8,299 | ||
| INSURANCE | 30,899 | 30,899 | ||
| PUBLICITY | 27,917 | 27,917 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROUP ACTIVITIES FOR SR. CIT. | 335 | 335 | |
| OIL AND GAS INCOME | 18,507 | 18,507 | 18,507 |
| FILM RESIDUALS | 290 | 290 | 290 |
| Description | Amount |
|---|---|
| UNREALIZED INCREASE IN MARKET OF INVEST | 65,386 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES-AGENCY ACCOUNTS | 58,239 | 58,239 | 58,239 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX ON OIL AND GAS ROYA | 1,986 | 1,986 | 1,986 | |
| EXCISE TAX BALANCE DUE ON PRIOR | 231 | |||
| EXCISE TAX ESTIMATES PAID | 3,720 |