| 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 | 18,774 | S/L | 40.0000 | 641 | |||
| SCHOOL HOUSE | 1990-12-01 | 30,338 | 22,021 | S/L | 40.0000 | 758 | |||
| JOHANSON HOUSE | 1990-09-01 | 15,000 | 10,984 | S/L | 40.0000 | 375 | |||
| LOT | 1990-09-01 | 4,500 | |||||||
| LOG CABIN | 1990-10-01 | 3,300 | 2,417 | 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 | 27,614 | S/L | 40.0000 | 981 | |||
| CHURCH | 1993-01-01 | 40,326 | 26,366 | 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 | 8,400 | 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 | 816 | 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 | 1,938 | S/L | 40.0000 | 103 | |||
| SCHOOL FLOOR REPAIRS | 2001-10-05 | 2,197 | 1,003 | S/L | 40.0000 | 55 | |||
| JOHANSON HOUSE IMPROVEMENT | 2003-04-15 | 15,720 | 6,583 | 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 | 4,731 | S/L | 40.0000 | 301 | |||
| FURNACE | 2006-12-09 | 7,492 | 6,535 | S/L | 15.0000 | 499 | |||
| TOWN HALL ADDITIONS | 2006-07-01 | 22,451 | 7,577 | 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 | 1,321 | S/L | 40.0000 | 107 | |||
| 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 | 1,065 | S/L | 40.0000 | 118 | |||
| DECK | 2011-06-30 | 12,361 | 10,507 | S/L | 10.0000 | 1,236 | |||
| OIL EQUIPMENT | 2011-06-30 | 1,278 | 1,278 | S/L | 7.0000 | ||||
| ELMER HOUSE | 2012-10-01 | 81,536 | 14,778 | S/L | 40.0000 | 2,039 | |||
| ELMER HOUSE - LAND | 2012-10-01 | 10,000 | |||||||
| OIL EQUIPMENT - IL | 2012-07-01 | 4,994 | 4,994 | S/L | 7.0000 | ||||
| LAND IMPROVEMENTS | 2012-10-16 | 20,601 | 7,382 | S/L | 20.0000 | 1,030 | |||
| OIL EQUIPMENT - IL | 2013-07-01 | 835 | 775 | S/L | 7.0000 | 60 | |||
| COMPUTER/PRINTER | 2013-08-29 | 1,047 | 1,047 | S/L | 5.0000 | ||||
| PHOTO STAND | 2013-05-13 | 1,819 | 1,819 | S/L | 5.0000 | ||||
| AC/FURNACE | 2013-09-27 | 5,734 | 896 | S/L | 40.0000 | 143 | |||
| REMODELING | 2013-10-01 | 9,202 | 1,438 | S/L | 40.0000 | 230 | |||
| MAIN OFFICE - BATHROOM | 2014-05-06 | 2,463 | 349 | S/L | 40.0000 | 62 | |||
| SECURITY SYSTEM | 2014-05-13 | 21,619 | 6,125 | S/L | 20.0000 | 1,081 | |||
| ELMER HOUSE - REMODEL | 2014-05-29 | 14,230 | 1,986 | S/L | 40.0000 | 356 | |||
| JOHANSON HOUSE - REMODEL | 2014-06-10 | 1,988 | 277 | S/L | 40.0000 | 50 | |||
| OIL EQUIPMENT | 2014-07-01 | 633 | 497 | S/L | 7.0000 | 91 | |||
| ELMER HOUSE - WINDOWS & SIDING | 2015-09-01 | 11,451 | 1,241 | S/L | 40.0000 | 286 | |||
| ELMER HOUSE - FURNACE | 2015-12-03 | 5,663 | 578 | S/L | 40.0000 | 142 | |||
| JOHANSON - FURNACE | 2015-12-03 | 4,065 | 415 | S/L | 40.0000 | 102 | |||
| COMPUTER | 2015-06-10 | 601 | 69 | S/L | 40.0000 | 15 | |||
| LANDSCAPING/SIGN | 2016-11-01 | 36,162 | 7,634 | S/L | 15.0000 | 2,411 | |||
| LANDSCAPING | 2020-09-29 | 19,275 | S/L | 15.0000 | 321 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BREMER ACCOUNT | 295,919 | 310,392 |
| SECURIAN TRUST CO. ENDOWMENT | 396,115 | 457,045 |
| THRIVENT | 158,765 | 166,063 |
| FIRST MID | 158,742 | 173,866 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TEXTRON | 11,150 | 19,364 |
| CHEVRON | 4,227 | 11,138 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OIL WELL INTERESTS | AT COST | 133,100 | 285,608 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OIL TANGIBLE EQUIPMENT | 58,267 | 58,222 | 45 | 45 |
| BUILDINGS AND EQUIPMENT | 512,283 | 240,855 | 271,428 | 271,428 |
| 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 | 414 | 414 | ||
| CONTRACT LABOR | 6,872 | 6,872 | ||
| INSURANCE | 3,835 | 3,835 | ||
| MISCELLANEOUS | ||||
| OFFICE EXPENSE | 6,630 | 1,326 | 5,304 | |
| DUES | 558 | 558 | ||
| FEES | 35 | 35 | ||
| MAINTENANCE | 7,936 | 27,211 | ||
| COMMISSIONS | 8,832 | 8,832 | ||
| ADVERTISING | 358 | 358 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OIL ROYALTIES | 37,995 | 37,995 | |
| LESS TAX AND OTHER | -14,790 | -14,790 | |
| OIL WORKING INT-IL(INHERITED) | 15,007 | ||
| OIL WORKING INT (INHERITED) | 4,463 | ||
| LESS MANAGEMENT EXPENSE - WI | -576 | ||
| LESS OPERATING EXPENSE - IL | -22,810 | ||
| UTAH STATE TAX REFUND | 1,178 | 1,178 | |
| LESS MANAGEMENT EXPENSE | -1,266 | -1,266 | |
| OTHER REFUNDS | 483 | 483 | |
| MISCELLANEOUS INCOME | 1,314 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 38 | 13 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX | ||||
| STATE TAX | 700 | |||
| FOREIGN TAXES PAID | ||||
| REAL ESTATE TAXES | 485 | 485 | ||
| PAYROLL TAXES | 972 | 97 | 875 |