| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND OTHER FEES | 4,875 | 3,250 | 1,625 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ORIGINAL CENTER | 1990-09-01 | 25,634 | 17,492 | S/L | 40.0000 | 641 | |||
| SCHOOL HOUSE | 1990-12-01 | 30,338 | 20,504 | S/L | 40.0000 | 758 | |||
| JOHANSON HOUSE | 1990-09-01 | 15,000 | 10,234 | S/L | 40.0000 | 375 | |||
| LOT | 1990-09-01 | 4,500 | |||||||
| LOG CABIN | 1990-10-01 | 3,300 | 2,252 | S/L | 40.0000 | 82 | |||
| OFFICE EQUIPMENT | 1990-09-01 | 2,500 | 2,500 | S/L | 7.0000 | ||||
| STOVE & EQUIPMENT | 1991-08-01 | 135 | 135 | S/L | 7.0000 | ||||
| LOG CABIN IMPROVEMENTS | 1991-11-01 | 39,266 | 25,650 | S/L | 40.0000 | 982 | |||
| CHURCH | 1993-01-01 | 40,326 | 24,350 | S/L | 40.0000 | 1,008 | |||
| PICTURES | 1993-12-16 | 420 | 420 | S/L | 10.0000 | ||||
| PICTURES | 1993-11-29 | 498 | 498 | S/L | 10.0000 | ||||
| COPIER | 1995-06-05 | 1,422 | 1,422 | S/L | 10.0000 | ||||
| TOWN HALL BUILDING | 1995-01-01 | 13,780 | 7,711 | S/L | 40.0000 | 344 | |||
| HEATER | 1996-03-06 | 118 | 118 | S/L | 7.0000 | ||||
| VACUUM CLEANER | 1998-04-21 | 150 | 150 | S/L | 7.0000 | ||||
| SIDING - HOUSE | 1998-10-01 | 1,518 | 740 | S/L | 40.0000 | 38 | |||
| FURNACE - (2) | 1999-06-01 | 4,687 | 4,687 | S/L | 7.0000 | ||||
| FUEL TANK | 1999-10-01 | 459 | 459 | S/L | 7.0000 | ||||
| FENCE | 1999-07-01 | 831 | 831 | S/L | 7.0000 | ||||
| CHURCH SIDING | 2001-05-10 | 4,151 | 1,730 | S/L | 40.0000 | 104 | |||
| SCHOOL FLOOR REPAIRS | 2001-10-05 | 2,197 | 893 | S/L | 40.0000 | 55 | |||
| JOHANSON HOUSE IMPROVEMENT | 2003-04-15 | 15,720 | 5,797 | S/L | 40.0000 | 393 | |||
| COMPUTER | 2003-10-01 | 750 | 750 | 200DB | 7.0000 | ||||
| DESK | 2003-10-01 | 430 | 430 | 200DB | 7.0000 | ||||
| PRINTER | 2003-10-01 | 1,945 | 1,945 | 200DB | 7.0000 | ||||
| JOHNSON HOUSE (PARSONAGE) | 2004-04-02 | 12,016 | 4,130 | S/L | 40.0000 | 301 | |||
| FURNACE | 2006-12-09 | 7,492 | 5,536 | S/L | 15.0000 | 499 | |||
| TOWN HALL ADDITIONS | 2006-07-01 | 22,451 | 6,455 | S/L | 40.0000 | 561 | |||
| TANGIBLE OIL EQUIPMENT - ILLINOIS | 2006-07-01 | 1,792 | 1,792 | S/L | 7.0000 | ||||
| BUILDING RENOVATIONS | 2007-08-30 | 4,283 | 1,106 | S/L | 40.0000 | 108 | |||
| OFFICE EQUIPMENT | 2007-06-22 | 3,900 | 3,900 | S/L | 5.0000 | ||||
| OIL EQUIPMENT- IL | 2008-07-01 | 2,570 | 2,570 | S/L | 7.0000 | ||||
| STAGE/AMPHITHEATRE | 2008-07-01 | 1,099 | 1,099 | S/L | 7.0000 | ||||
| OIL EQUIPMENT- LA | 2008-07-01 | 38,437 | 38,437 | S/L | 7.0000 | ||||
| OIL EQUIPMENT-LA | 2009-07-01 | 6,625 | 6,625 | S/L | 7.0000 | ||||
| COPIER | 2009-03-17 | 817 | 817 | S/L | 5.0000 | ||||
| SIGN | 2009-11-21 | 140 | 140 | S/L | 7.0000 | ||||
| OIL EQUIPMENT | 2010-12-31 | 1,102 | 1,102 | S/L | 7.0000 | ||||
| BUILDING RENOVATIONS- ROOFING | 2010-12-09 | 4,692 | 831 | S/L | 40.0000 | 117 | |||
| DECK | 2011-06-30 | 12,361 | 8,035 | S/L | 10.0000 | 1,236 | |||
| OIL EQUIPMENT | 2011-06-30 | 1,278 | 1,187 | S/L | 7.0000 | 91 | |||
| ELMER HOUSE | 2012-10-01 | 81,536 | 10,702 | S/L | 40.0000 | 2,038 | |||
| ELMER HOUSE - LAND | 2012-10-01 | 10,000 | |||||||
| OIL EQUIPMENT - IL | 2012-07-01 | 4,994 | 3,924 | S/L | 7.0000 | 714 | |||
| LAND IMPROVEMENTS | 2012-10-16 | 20,601 | 5,322 | S/L | 20.0000 | 1,030 | |||
| OIL EQUIPMENT - IL | 2013-07-01 | 835 | 537 | S/L | 7.0000 | 119 | |||
| COMPUTER/PRINTER | 2013-08-29 | 1,047 | 907 | S/L | 5.0000 | 140 | |||
| PHOTO STAND | 2013-05-13 | 1,819 | 1,698 | S/L | 5.0000 | 121 | |||
| AC/FURNACE | 2013-09-27 | 5,734 | 609 | S/L | 40.0000 | 144 | |||
| REMODELING | 2013-10-01 | 9,202 | 978 | S/L | 40.0000 | 230 | |||
| MAIN OFFICE - BATHROOM | 2014-05-06 | 2,463 | 226 | S/L | 40.0000 | 61 | |||
| SECURITY SYSTEM | 2014-05-13 | 21,619 | 3,963 | S/L | 20.0000 | 1,081 | |||
| ELMER HOUSE - REMODEL | 2014-05-29 | 14,230 | 1,275 | S/L | 40.0000 | 356 | |||
| JOHANSON HOUSE - REMODEL | 2014-06-10 | 1,988 | 178 | S/L | 40.0000 | 50 | |||
| OIL EQUIPMENT | 2014-07-01 | 633 | 317 | S/L | 7.0000 | 90 | |||
| ELMER HOUSE - WINDOWS & SIDING | 2015-09-01 | 11,451 | 668 | S/L | 40.0000 | 286 | |||
| ELMER HOUSE - FURNACE | 2015-12-03 | 5,663 | 295 | S/L | 40.0000 | 142 | |||
| JOHANSON - FURNACE | 2015-12-03 | 4,065 | 212 | S/L | 40.0000 | 101 | |||
| COMPUTER | 2015-06-10 | 601 | 39 | S/L | 40.0000 | 15 | |||
| LANDSCAPING/SIGN | 2016-11-01 | 36,162 | 2,813 | S/L | 15.0000 | 2,410 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BREMER ACCOUNT | 295,837 | 277,285 |
| SECURIAN TRUST CO. ENDOWMENT | 357,295 | 373,065 |
| THRIVENT | 150,533 | 139,027 |
| FIRST MID | 150,306 | 142,355 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TEXTRON | 11,150 | 18,396 |
| CHEVRON | 4,227 | 15,557 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OIL WELL INTERESTS | AT COST | 133,100 | 373,344 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND EQUIPMENT | 493,008 | 209,439 | 283,569 | 283,569 |
| OIL TANGIBLE EQUIPMENT | 58,267 | 57,505 | 762 | 762 |
| LOT | 14,500 | 14,500 | 14,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| SUPPLIES | 923 | 923 | ||
| CONTRACT LABOR | 7,730 | 7,730 | ||
| INSURANCE | 4,037 | 4,037 | ||
| MISCELLANEOUS | 536 | 536 | ||
| OFFICE EXPENSE | 4,981 | 996 | 3,985 | |
| DUES | 150 | 150 | ||
| FEES | 35 | 35 | ||
| MAINTENANCE | 5,443 | 5,443 | ||
| COMMISSIONS | 13,321 | 13,321 | ||
| ADVERTISING | 348 | 348 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OIL ROYALTIES | 82,020 | 82,020 | |
| LESS TAX AND OTHER | -27,881 | -27,881 | |
| OIL WORKING INT-IL(INHERITED) | 43,538 | ||
| OIL WORKING INT (INHERITED) | 15,649 | ||
| LESS OPERATING EXPENSE - IL | -44 | ||
| LESS OPERATING EXPENSE | -32,999 | ||
| UTAH STATE TAX REFUND | 950 | 950 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 16 | 39 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 1,411 | 141 | 1,270 | |
| FEDERAL TAX | 1,663 | |||
| REAL ESTATE TAXES | 501 | 501 |