| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING SERVICES | 22,428 | 4,486 | 4,486 | 17,942 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND - 50% | 2016-05-01 | 16,194 | L | 0 | 0 | 0 | |||
| LAND - 50% (POLE REMOVAL) | 2019-07-22 | 13,475 | L | 0 | 0 | 0 | |||
| BUILDING | 2016-05-01 | 220,440 | 20,489 | SL | 39.000000000000 | 5,652 | 5,652 | 5,652 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 3,681,570 | 4,518,159 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 9,215,920 | 17,584,706 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND - 50% | 16,194 | 0 | 16,194 | 16,194 |
| LAND - 50% (POLE REMOVAL) | 13,475 | 0 | 13,475 | 0 |
| BUILDING | 220,440 | 26,141 | 194,299 | 157,591 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CARRIE BURTON TRUST | FMV | 0 | 226,787 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL SERVICES | 300 | 60 | 60 | 240 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED PATRONAGE DIVIDEND-FARMERS COOP ASSOCIATION, TALMAGE, KS | 956 | 956 | 956 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL-INSURANCE | 3,937 | 787 | 787 | 3,150 |
| GENERAL-TRUST EXPENSE | 1,839 | 368 | 368 | 1,471 |
| GENERAL-MISCELLANEOUS | 6,088 | 1,218 | 1,218 | 4,870 |
| GENERAL-SUPPLIES | 283 | 57 | 57 | 226 |
| HOME AUTOMOBILE | 687 | 0 | 687 | 0 |
| HOME BUILDING | 15,888 | 0 | 15,888 | 0 |
| HOME EQUIPMENT REPAIR | 9,880 | 0 | 9,880 | 0 |
| HOME PAYROLL TAXES | 22,231 | 0 | 22,231 | 0 |
| HOME FOOD | 36,702 | 0 | 36,702 | 0 |
| HOME INSURANCE | 27,614 | 0 | 27,614 | 0 |
| HOME LAUNDRY | 749 | 0 | 749 | 0 |
| HOME LICENSES | 340 | 0 | 340 | 0 |
| HOME SALARIES | 293,793 | 0 | 293,793 | 0 |
| HOME SUPPLIES | 16,844 | 0 | 16,844 | 0 |
| HOME UTILITIES | 50,800 | 0 | 50,800 | 0 |
| HOME MISCELLANEOUS | 2,048 | 0 | 2,048 | 0 |
| HOME SEWER PLANT MAINT | 15,552 | 0 | 15,552 | 0 |
| HOME EMPLOYEE BENEFITS | 11,390 | 0 | 11,390 | 0 |
| PARK BUILDING REPAIRS | 48 | 0 | 48 | 0 |
| PARK EQUIPMENT REPAIR | 570 | 0 | 570 | 0 |
| PARK PAYROLL TAXES | 3,692 | 0 | 3,692 | 0 |
| PARK GENERAL | 299 | 0 | 299 | 0 |
| PARK INSURANCE | 8,250 | 0 | 8,250 | 0 |
| PARK LANDSCAPING | 1,607 | 0 | 1,607 | 0 |
| PARK MACHINERY EXPENSE | 4,720 | 0 | 4,720 | 0 |
| PARK SALARY | 48,290 | 0 | 48,290 | 0 |
| PARK ROADS | 15,464 | 0 | 15,464 | 0 |
| PARK TRACTORS | 1,830 | 0 | 1,830 | 0 |
| PARK TRUCKS | 5,735 | 0 | 5,735 | 0 |
| PARK UTILITIES | 10,919 | 0 | 10,919 | 0 |
| PARK SUPPLIES | 1,336 | 0 | 1,336 | 0 |
| PARK REPAIRS & MAINTENANCE EMPLOYEE DWELLINGS | 120 | 0 | 120 | 0 |
| PARK INSURANCE EMPLOYEE DWELLINGS | 4,240 | 0 | 4,240 | 0 |
| MARY DELL REPAIRS & MAINTENANCE | 39,267 | 0 | 39,267 | 0 |
| MARY DELL INSURANCE | 3,524 | 0 | 3,524 | 0 |
| MARY DELL UTILITIES | 3,423 | 0 | 3,423 | 0 |
| MARY DELL SUPPLIES | 795 | 0 | 795 | 0 |
| PARK EMPLOYEE BENEFITS | 1,580 | 0 | 1,580 | 0 |
| HOME EXCESS DEDUCTIONS OVER INCOME | 0 | 0 | -335,564 | 335,564 |
| PARK EXCESS DEDUCTIONS OVER INCOME | 0 | 0 | -170,608 | 170,608 |
| GENERAL-TELEPHONE/INTERNET | 1,595 | 319 | 319 | 1,276 |
| HOME SUBSCRIPTIONS | 614 | 0 | 614 | 0 |
| PARK UTILITIES BOY SCOUT CAMP | 6,244 | 0 | 6,244 | 0 |
| GENERAL - OFFICE EXPENSE | 1,066 | 213 | 213 | 853 |
| GENERAL - DRUG TESTING | 671 | 134 | 134 | 537 |
| ENERGY TRANSFER PARTNERSHIP PTP K-1 LOSS | 11,998 | 0 | 0 | 0 |
| ENTERPRISE PRODUCTS PARTNERS PTP K-1 LOSS | 2,780 | 0 | 0 | 0 |
| GENERAL - SUBSCRIPTIONS/MEMBERSHIPS/WEB | 595 | 119 | 119 | 476 |
| HOME OFFICE EXPENSE | 1,890 | 0 | 1,890 | 0 |
| DUPLEX UTILITIES | 9,187 | 0 | 9,187 | 0 |
| DUPLEX SUPPLIES | 964 | 0 | 964 | 0 |
| DUPLEX INSURANCE | 6,225 | 0 | 6,225 | 0 |
| DUPLEX REPAIRS | 1,776 | 0 | 1,776 | 0 |
| HOME ROOM REMODEL | 39,859 | 0 | 39,859 | 0 |
| PARK REPAIRS & MAINT BOY SCOUT CAMP | 1,242 | 0 | 1,242 | 0 |
| MAINTENANCE | 195 | 195 | 195 | 0 |
| INSURANCE | 1,660 | 1,660 | 1,660 | 0 |
| ANNUAL REPORT FEE | 50 | 50 | 50 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HOME AND DUPLEX REVENUE | 229,468 | 229,468 | |
| CAMP MARY DELL RESERVATIONS | 1,420 | 1,420 | |
| FUEL TAX REFUND | 187 | 187 | |
| MISCELLANOUS INCOME | 1,515 | 1,515 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 4,300 | 5,800 |
| PAYROLL LIABILITIES | 0 | 832 |
| DEFERRED INSURANCE PROCEEDS | 0 | 10,847 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INVESTMENT INCOME TAX | 25,488 | 0 | 0 | 0 |
| KANSAS FRANCHISE TAX | 40 | 8 | 8 | 32 |
| PAYROLL TAXES | 4,914 | 983 | 983 | 3,931 |
| FOREIGN TAXES | 3,988 | 3,988 | 0 | 0 |
| REAL ESTATE TAX | 1,942 | 388 | 388 | 1,554 |
| REAL ESTATE TAXES | 1,942 | 1,942 | 1,942 | 0 |