| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 19,385 | 19,385 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 758,502 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| HORSE-FROM GARY | 2010-10 | PURCHASE | 2018-08 | 344 | 3,500 | -429 | 2,727 | |||
| 3 BULLS-PORTER ANGUS RANCH | 2012-04 | PURCHASE | 2018-02 | 6,000 | 5,400 | 5,164 | 4,564 | |||
| 43 HEIFER CALVES-RAISED | 2012-10 | PURCHASE | 2018-02 | 33,662 | 33,662 | |||||
| 48 COWS-WAS ASSET 129 | 2012-05 | PURCHASE | 2018-02 | 40,165 | 75,296 | 26,719 | 61,850 | |||
| ADDISON MI CMNTY 4.68 | 2013-06 | PURCHASE | 2018-05 | 65,000 | 68,402 | -3,402 | ||||
| CHELSEA MA 5.75 | 2013-07 | PURCHASE | 2018-01 | 50,000 | 57,475 | -7,475 | ||||
| CHESTER CNTY PA 4.981 | 2012-12 | PURCHASE | 2018-04 | 95,000 | 109,161 | -14,161 | ||||
| COUNCIL BLUFFS IO 5.5% | 2013-06 | PURCHASE | 2018-06 | 145,000 | 167,278 | -22,278 | ||||
| FAIRFIELD OH 4.44 | 2012-12 | PURCHASE | 2018-12 | 170,000 | 196,300 | -26,300 | ||||
| INDIANA BOND BA 4.302 | 2013-06 | PURCHASE | 2018-08 | 100,000 | 110,909 | -10,909 | ||||
| JOHNSON COUNTY 4.875 | 2012-11 | PURCHASE | 2018-09 | 25,000 | 28,877 | -3,877 | ||||
| KS ST DEV FA REV 4.25 | 2012-11 | PURCHASE | 2018-11 | 50,000 | 57,053 | -7,053 | ||||
| MERCER COUNTY NE 2.91 | 2013-06 | PURCHASE | 2018-09 | 100,000 | 103,518 | -3,518 | ||||
| ONSLOW COUNTY NO 1.72 | 2012-12 | PURCHASE | 2018-06 | 200,000 | 201,785 | -1,785 | ||||
| PENDER COMMUNITY HE 9%30 | 2013-12 | PURCHASE | 2018-09 | 150,000 | 163,451 | -13,451 | ||||
| PORTLAND OREGON 5.36 | 2012-11 | PURCHASE | 2018-06 | 150,000 | 173,387 | -23,387 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADDISON MI 4.68% SCH CONST | ||
| ANACORTES WA 4.429 UTL SYS BAB | 57,018 | 50,605 |
| BERKS CNTY PA 2.728% SER A TAX | 251,873 | 247,517 |
| BREMERTON WA 5.269% LTD DUE 12/1/25 | 254,837 | 234,473 |
| CENTRAL OK 2.4131% TANS DEPT | 100,758 | 99,734 |
| CHELSEA MA 5.75%GENL OBL | ||
| CHESTER CNTY PA 4.981 SCH LEAS | ||
| CHRISTIAN CNTY KY 5.375% SCH DIST | 317,122 | 309,240 |
| CITRUS CNTY FL 6.378% 4/1/27 | 115,996 | 108,804 |
| CLARK CTY NV 5.51% SCH DIST | 62,522 | 59,396 |
| CLEVELAND OH 5.2% QSCB SCH | 108,717 | 112,885 |
| COLORADO ST 5.42% COPS BAB | 85,185 | 78,173 |
| COLUMBIA MO 5.44% SWR WTR TAX | 130,144 | 112,278 |
| COLUMBUS OH 2.483% GEN OBL | 189,079 | 196,482 |
| COLUMBUS OH 5.56% QCSB SCH | 227,411 | 209,588 |
| COUNCIL BLUFFS IA 5.5% TAX 6/1/23 | ||
| CUYAHOGA CNTY OH 5.284% ECON | 271,643 | 257,773 |
| DC UNIV - HOWARD 5.991% REV TA | 113,862 | 99,962 |
| DECATUR MI 6.45% PUB SCH DUE 5 | 245,000 | 210,520 |
| ELGIN OH LOC SD 5.499 GO UTX | 314,034 | 306,789 |
| ELIZABETH NJ 2.926% TAX REF | 153,046 | 149,280 |
| FAIRFIELD OH 4.44% ROAD IMP BA | ||
| GLENDALE WI 3.5% CMMTY DUE 10/1/22 | 160,025 | 160,781 |
| GLOVERSVILLE NY 4.5% SCH DIST | 162,751 | 152,121 |
| GOLDMAN SACHS 2.95% 9/19/22 | 248,613 | 245,555 |
| HAMMOND IN 5.04% MULT FAM TAX | 56,516 | 50,872 |
| HARLIGEN TX 6.75% SCH DIST | 296,123 | 284,008 |
| HOFFMAN ESTATES IL 4.25% TSBL | 200,025 | 208,496 |
| HUDSON NY 4.35% SCH DIST TAX D | 252,025 | 241,121 |
| INDIANA ST 4.302% BANK REV | ||
| IOWA ST 3.1% WESTERN CC | 92,516 | 90,189 |
| JEFFERSON LA 5.8% SALES TX 12/1/19 | 207,923 | 184,772 |
| JEFFERSON WI 4.05% ENE TAXABLE | 279,415 | 250,430 |
| JOHNSON CNTY KS 4.875% SCH DIS | ||
| KANSAS CITY MO 2.689% 10/1/24 | 202,863 | 193,354 |
| KANSAS ST 4.25% FIN AUTH TAXAB | ||
| KANSAS ST 4.25% SLS TAX BAB | 165,398 | 159,087 |
| KANSAS ST 5.76% DEV AUTH DUE 1 | 308,655 | 256,652 |
| KINDRED NORTH DAKOTA 6% 8/1/27 | 119,532 | 113,952 |
| KS DFA SALES TAX 5% 9/1/24 | 277,718 | 254,187 |
| LAS VEGAS VALLEY NV 3.708% WTR | 217,381 | 200,700 |
| LAWRENCE KS 5.6% 30 GO UTX | 78,470 | 78,264 |
| LONG BEACH CA U 5.314% IMPT SCH | 116,151 | 115,303 |
| MAHTOMEDIA MN 5% SCH DIST TAX | 118,616 | 100,180 |
| MARICOPA CT AZ 5.243% 7/1/19 | 295,090 | 252,440 |
| MASSACHUSETTS 4.775% DEV MIL | 196,599 | 175,324 |
| MERCER CT NJ RENEW ENE TAX | ||
| MESA CTY CO 5.11% PARN COPS | 88,278 | 76,501 |
| METRO CO ST 4.438% DENVER RR R | 281,975 | 256,732 |
| MO ST HEALTH 3.527% 11/15/19 | 277,960 | 251,790 |
| MORGAN STANLEY PR 3.4% 22 CD FDIC | 99,644 | 99,732 |
| NEW YORK CITY NY 4.298% TRANS | 403,557 | 356,299 |
| NORWOOD MA 4.85% MUN PRUP TAX | 81,470 | 70,823 |
| ONSLOW CNTY NC 1.72% GENL OBLI | ||
| ONSTED MI 5.55% QSCB SCH | 53,218 | 51,636 |
| ORCHARD TX 4.728% EDE FAC | 148,121 | 136,141 |
| ORLEANS PARISH LA 4.4% SCH CONST | 271,275 | 257,180 |
| PENDER CTY NE 9% HLTH CARE | ||
| PORTLAND OR 5.36% URBAN RENW B | ||
| ROGERS AR SD 030 5.5% 29 GO LTX | 216,661 | 216,197 |
| SALLIE MAE BANK 2.75% 20 CD FDIC | 249,628 | 248,640 |
| SALLIE MAE BANK 3.3% 23 CD FDIC | 150,015 | 148,454 |
| SCAGO PUB FAC 6.625% 12/1/24 | 100,175 | 87,285 |
| SEDGWICK CNTY KS 5.29% SCH DIS | 303,820 | 261,462 |
| SNOHOMISH CTY WA 4.062% ECO | 69,572 | 66,569 |
| ST CHARLES MO 6.166% REDEV | 170,639 | 158,141 |
| ST CLAIR CN IL 5.2% 12/1/28 | 87,519 | 83,997 |
| ST LOUIS CNT MO 3% SPL OBL 12/1/21 | 201,501 | 200,458 |
| SW WI TECH CLG 6.125% 6/1/29 | 283,940 | 253,355 |
| TENNESSEE ST 2.379% SCH DIST T | 204,865 | 199,054 |
| TX ST 2.466% 12/1/24 | 236,574 | 224,364 |
| UNION CNTY PA 5.61% GENL OBLIG | 290,290 | 258,703 |
| UNIV OF ALABAMA 4.64% GEN REV | 117,878 | 100,766 |
| UNIV OF OKLAHOMA 2.793 REV TAX | 251,965 | 246,112 |
| UNIVERSITY OF NORTH TX 3.2% ED | 177,928 | 177,278 |
| WAKE CNTY NC 5.1% 27 GO UTX | 155,616 | 154,774 |
| WARREN WOODS MI 3.25% ENE CONS | 101,700 | 97,980 |
| WESTLAKE OH CTY 5.227% 26 GO UTX | 105,136 | 104,636 |
| WHITLEY CNTY KY 5.25% 29 LEAS SCH | 230,428 | 228,092 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLE, INC | 77,810 | 153,008 |
| BP PLC | 151,760 | 147,700 |
| BRITISH AMERICAN TOBACCO PLC | 88,673 | 54,162 |
| CHEVRON CORPORATION | 219,104 | 217,954 |
| CONOCO PHILLIPS | 113,584 | 104,998 |
| EXXON MOBIL | 126,871 | 94,859 |
| GLAXOSMITHKLINE PLC ADRF | 71,907 | 63,047 |
| INTEL CORP | 40,548 | 93,860 |
| JOHNSON & JOHNSON | 30,764 | 58,073 |
| LOCKHEED MARTIN CORP | 27,834 | 78,552 |
| NORFOLK SOUTHERN CORP | 44,608 | 112,155 |
| PHILIP MORRIS INTL INC COM | 123,515 | 93,464 |
| ROYAL BANK OF CANADA | 98,523 | 113,058 |
| SCHWAB US BROAD MARKET ETF | 108,814 | 129,264 |
| TRANSCANADA CORP F | 89,386 | 68,723 |
| UNILEVER NV | 100,409 | 141,225 |
| WASTE MANAGEMENT | 35,289 | 97,889 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 6,735,475 | 2,784,002 | 3,951,473 | 6,735,475 |
| LAND | 7,363,608 | 7,363,608 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 1,749 | 1,749 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONTRACT LABOR | 56,153 | 56,153 | ||
| LIVESTOCK OPERATING EXPENSE | 1,652,323 | 1,652,323 | ||
| GRAZING FEES | 20,340 | 20,340 | ||
| REPAIRS & MAINTENANCE | 104,568 | 104,568 | ||
| FUEL | 88,746 | 88,746 | ||
| SUPPLIES | 44,370 | 44,370 | ||
| PROFESSIONAL FEES | 108 | 108 | ||
| UTILITIES | 15,732 | 15,732 | ||
| OFFICE SUPPLIES | 938 | 938 | ||
| POSTAGE | 751 | 751 | ||
| DUES & SUBSCRIPTIONS | 1,604 | 1,604 | ||
| BANK SERVICE CHARGES | 909 | 909 | ||
| TRADING FEES | 261 | 261 | ||
| MANAGEMENT FEES | 96,000 | 96,000 | ||
| INSURANCE | 309,031 | 309,031 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CUSTOM GRAZING FEES | 22,440 | 22,440 | |
| CRP | 24,576 | 24,576 | |
| LFP | 35,706 | 35,706 | |
| CROP INSURANCE PROCEEDS | 1,413,179 | 1,413,179 | |
| HUNTING TAGS | 101,600 | 101,600 | |
| OTHER INCOME | 24,476 | 24,476 | |
| GAIN ON CATTLE FUTURES | 1,703 | 1,703 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 3,862 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN RECEIVABLE |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| LIVESTOCK SALES | 2,945,344 | 2,945,344 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 21,750 | 21,750 | ||
| FOREIGN TAX | 2,096 | 2,096 | ||
| FEDERAL INCOME TAX | 5,386 | 5,386 |