| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 77,111 | 77,111 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| GELLA'S RESTAURANT BUILDING | 2012-09-14 | 1,001,273 | 404,544 | SL | 15.000000000000 | 66,752 | 0 | ||
| COMEAU DOWNTOWN RENTAL BUILDING | 2013-03-28 | 677,198 | 95,835 | SL | 39.000000000000 | 17,364 | 0 | ||
| ORANGE PEELER ROAD GRADER | 2017-08-08 | 1,000 | 143 | SL | 7.000000000000 | 143 | 0 | ||
| JOHN DEERE BLACK BLADE | 2017-08-08 | 200 | 29 | SL | 7.000000000000 | 29 | 0 | ||
| MARTY J 2300 LAWN MOWER | 2017-08-08 | 7,500 | 1,071 | SL | 7.000000000000 | 1,071 | 0 | ||
| MARTY J 1800 LAWN MOWER | 2017-08-08 | 2,500 | 357 | SL | 7.000000000000 | 357 | 0 | ||
| STIHL CHAINSAW | 2017-08-08 | 150 | 21 | SL | 7.000000000000 | 21 | 0 | ||
| STIHL CHAINSAW | 2017-08-08 | 250 | 36 | SL | 7.000000000000 | 36 | 0 | ||
| HONDA 4CYCLE WEEDEATER | 2017-08-08 | 100 | 14 | SL | 7.000000000000 | 14 | 0 | ||
| RYOBI 4CYCLE WEEDEATER ATTACHMENTS | 2017-08-08 | 250 | 36 | SL | 7.000000000000 | 36 | 0 | ||
| PUSH HONDA WEEDEATER | 2017-08-08 | 200 | 29 | SL | 7.000000000000 | 29 | 0 | ||
| LOG SPLITTER | 2017-08-08 | 1,500 | 214 | SL | 7.000000000000 | 214 | 0 | ||
| TREE CUTTER/SKID STEER | 2017-08-08 | 2,500 | 357 | SL | 7.000000000000 | 357 | 0 | ||
| FIREPLACE INSERT | 2017-08-08 | 1,500 | 214 | SL | 7.000000000000 | 214 | 0 | ||
| GOLF CART | 2017-08-08 | 300 | 43 | SL | 7.000000000000 | 43 | 0 | ||
| CARRIAGE | 2017-08-08 | 100 | 14 | SL | 7.000000000000 | 14 | 0 | ||
| 121 E 11TH, HAYS | 2019-10-18 | 91,000 | SL | 39.000000000000 | 194 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EDWARD JONES | 5,517,608 | 5,843,467 |
| RAYMOND JAMES CORPORATE STOCKS | 8,251,046 | 10,631,780 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GELLA'S RESTAURANT BUILDING | 1,001,273 | 471,296 | 529,977 | |
| COMEAU DOWNTOWN RENTAL BUILDING | 677,198 | 113,199 | 563,999 | |
| ORANGE PEELER ROAD GRADER | 1,000 | 286 | 714 | |
| JOHN DEERE BLACK BLADE | 200 | 58 | 142 | |
| MARTY J 2300 LAWN MOWER | 7,500 | 2,142 | 5,358 | |
| MARTY J 1800 LAWN MOWER | 2,500 | 714 | 1,786 | |
| STIHL CHAINSAW | 150 | 42 | 108 | |
| STIHL CHAINSAW | 250 | 72 | 178 | |
| HONDA 4CYCLE WEEDEATER | 100 | 28 | 72 | |
| RYOBI 4CYCLE WEEDEATER ATTACHMENTS | 250 | 72 | 178 | |
| PUSH HONDA WEEDEATER | 200 | 58 | 142 | |
| LOG SPLITTER | 1,500 | 428 | 1,072 | |
| TREE CUTTER/SKID STEER | 2,500 | 714 | 1,786 | |
| FIREPLACE INSERT | 1,500 | 428 | 1,072 | |
| GOLF CART | 300 | 86 | 214 | |
| CARRIAGE | 100 | 28 | 72 | |
| 121 E 11TH, HAYS | 91,000 | 194 | 90,806 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NORCAP DIVERSIFIED PREMIUM FUNDS | AT COST | 1,000,156 | 1,000,156 |
| NORCAP EQUITY PLUS FUND | AT COST | 1,326,234 | 1,326,234 |
| COACHMAN ENERGY II, LLC | AT COST | 9,186 | 9,186 |
| QR, INC. | AT COST | 772,358 | 772,358 |
| GELLA'S | AT COST | 141,436 | 141,436 |
| BANK OF HAYS (155 SHARES) | AT COST | 1,626,095 | 1,626,095 |
| TRUDE FUND II, LLC | AT COST | 94,672 | 94,672 |
| TRICO FUND II, LLC | AT COST | 344,567 | 344,567 |
| TRUDE FUND III, LLC | AT COST | 55,314 | 55,314 |
| IONICS LIFE SCIENCE LIMITED | AT COST | 1,000,000 | 1,000,000 |
| US ALLIANCE CORP | AT COST | 14,000 | 14,000 |
| AGRAMARKE QUALITY GRAINS INC | AT COST | 48,000 | 48,000 |
| CONESTOGA ENERGY HOLDINGS, LLLC | AT COST | 279,553 | 279,553 |
| THERIO, LLC | AT COST | 461,538 | 461,538 |
| WESTERN PLAINS ENERY, LLC | AT COST | 269,700 | 269,700 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FARM LAND (CRP RENTED AND LEASED FOR OIL) | 2,746,397 | 2,746,397 | 2,746,397 |
| FARM LAND (RUSSELL COUNTY LAND & IMPROVEMENTS) | 931,703 | 931,703 | 931,703 |
| FARM LAND (RUSSELL COUNTY LAND - "DUMLER" GROUND) | 752,900 | 752,900 | 752,900 |
| FARM LAND (KIOWA COUNTY, COLORADO FARM LAND) | 97,790 | 97,790 | 97,790 |
| MIDWEST ENERGY CAPITAL CREDITS | 293 | 4,186 | 4,186 |
| MINERAL INTERESTS (KIOWA COUNTY, COLORADO) | 4,142 | 4,142 | 4,142 |
| LIGHTHOUSE ELECTRIC CAPITAL CREDITS | 4,008 | 3,144 | 3,144 |
| TRICO FUND II, LLC | -7,534 | 0 | 0 |
| GET 'ER DONE, LLC | -1,736 | 0 | 0 |
| ELLIS COUNTY, KS MINERAL INTERESTS | 0 | 44,504 | 44,504 |
| ROOKS COUNTY, KS MINERAL INTERESTS | 0 | 2,592 | 2,592 |
| TREGO COUNTY, KS MINERAL INTERESTS | 0 | 159,000 | 159,000 |
| SWEET WATER RANCH LAND | 0 | 2,299,019 | 2,299,019 |
| DREIILNG TRUST LAND | 0 | 866,162 | 866,162 |
| SWAMP ANGEL ENERGY, LLC | 0 | -53 | -53 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS | 54,255 | 54,255 | 0 | |
| FARM EXPENSES | 42,538 | 42,538 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TRICO FUND II | 167,722 | 167,722 | 167,722 |
| TRICO FUND II | 679 | 679 | |
| COACHMAN ENERGY II, LLC | -411 | -411 | -411 |
| COACHMAN ENERGY II, LLC | -1,713 | -1,713 | |
| NORCAP DIVERSIFIED PREMIUM FUND | 164,501 | 164,501 | 164,501 |
| NORCAP EQUITY PLUS FUND | 179,548 | 179,548 | 179,548 |
| NORCAP EQUITY PLUS FUND | 501 | 501 | |
| QR INC. LLC | 21,507 | 21,507 | 21,507 |
| QR INC. LLC | -4,450 | -4,450 | |
| GELLAS | 584 | 584 | |
| GELLAS | -139 | -139 | -139 |
| SWAMP ANGEL ENGERY, LLC | 1 | 1 | 1 |
| SWAMP ANGEL ENGERY, LLC | -54 | -54 | |
| CONESTOGA ENERGY HOLDINGS | -90 | -90 | -90 |
| CONESTOGA ENERGY HOLDINGS | 56 | 56 | |
| TRUDE FUND II, LLC | -11,899 | -11,899 | -11,899 |
| TRUDE FUND II, LLC | -4,429 | -4,429 | |
| TRUDE FUND III, LLC | -4,897 | -4,897 | -4,897 |
| TRUDE FUND III, LLC | -2,289 | -2,289 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKERAGE FEES | 88,602 | 88,602 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAX FOR F/Y 11.30.18 | 6,610 | 0 | 0 | |
| ESTIMATED INCOME TAXES FOR F/Y 11.30.19 | 42,000 | 0 | 0 | |
| FOREIGN WITHHOLDING | 339 | 339 | 0 |