| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 148,411 | 119,851 | 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 | 604,800 | SL | 15.000000000000 | 66,752 | 0 | ||
| COMEAU DOWNTOWN RENTAL BUILDING | 2013-03-28 | 677,198 | 147,927 | SL | 39.000000000000 | 17,364 | 0 | ||
| ORANGE PEELER ROAD GRADER | 2017-08-08 | 1,000 | 572 | SL | 7.000000000000 | 143 | 0 | ||
| JOHN DEERE BLACK BLADE | 2017-08-08 | 200 | 116 | SL | 7.000000000000 | 29 | 0 | ||
| MARTY J 2300 LAWN MOWER | 2017-08-08 | 7,500 | 4,284 | SL | 7.000000000000 | 1,071 | 0 | ||
| MARTY J 1800 LAWN MOWER | 2017-08-08 | 2,500 | 1,428 | SL | 7.000000000000 | 357 | 0 | ||
| STIHL CHAINSAW | 2017-08-08 | 150 | 84 | SL | 7.000000000000 | 21 | 0 | ||
| STIHL CHAINSAW | 2017-08-08 | 250 | 144 | SL | 7.000000000000 | 36 | 0 | ||
| HONDA 4CYCLE WEEDEATER | 2017-08-08 | 100 | 56 | SL | 7.000000000000 | 14 | 0 | ||
| RYOBI 4CYCLE WEEDEATER ATTACHMENTS | 2017-08-08 | 250 | 144 | SL | 7.000000000000 | 36 | 0 | ||
| PUSH HONDA WEEDEATER | 2017-08-08 | 200 | 116 | SL | 7.000000000000 | 29 | 0 | ||
| LOG SPLITTER | 2017-08-08 | 1,500 | 856 | SL | 7.000000000000 | 214 | 0 | ||
| TREE CUTTER/SKID STEER | 2017-08-08 | 2,500 | 1,428 | SL | 7.000000000000 | 357 | 0 | ||
| FIREPLACE INSERT | 2017-08-08 | 1,500 | 856 | SL | 7.000000000000 | 214 | 0 | ||
| GOLF CART | 2017-08-08 | 300 | 172 | SL | 7.000000000000 | 43 | 0 | ||
| CARRIAGE | 2017-08-08 | 100 | 56 | SL | 7.000000000000 | 14 | 0 | ||
| 121 E 11TH, HAYS | 2019-10-18 | 91,000 | 4,860 | SL | 39.000000000000 | 1,556 | 0 | ||
| 1011 W 27TH ST - FOUNDATION OFFICE BUILDING | 2022-09-30 | 821,350 | SL | 39.000000000000 | 3,510 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EDWARD JONES | 5,409,329 | 5,719,661 |
| RAYMOND JAMES CORPORATE STOCKS | 30,879,627 | 39,298,073 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GELLA'S RESTAURANT BUILDING | 1,001,273 | 671,552 | 329,721 | |
| COMEAU DOWNTOWN RENTAL BUILDING | 677,198 | 165,291 | 511,907 | |
| ORANGE PEELER ROAD GRADER | 1,000 | 715 | 285 | |
| JOHN DEERE BLACK BLADE | 200 | 145 | 55 | |
| MARTY J 2300 LAWN MOWER | 7,500 | 5,355 | 2,145 | |
| MARTY J 1800 LAWN MOWER | 2,500 | 1,785 | 715 | |
| STIHL CHAINSAW | 150 | 105 | 45 | |
| STIHL CHAINSAW | 250 | 180 | 70 | |
| HONDA 4CYCLE WEEDEATER | 100 | 70 | 30 | |
| RYOBI 4CYCLE WEEDEATER ATTACHMENTS | 250 | 180 | 70 | |
| PUSH HONDA WEEDEATER | 200 | 145 | 55 | |
| LOG SPLITTER | 1,500 | 1,070 | 430 | |
| TREE CUTTER/SKID STEER | 2,500 | 1,785 | 715 | |
| FIREPLACE INSERT | 1,500 | 1,070 | 430 | |
| GOLF CART | 300 | 215 | 85 | |
| CARRIAGE | 100 | 70 | 30 | |
| 1011 W 27TH ST - FOUNDATION OFFICE BUILDING | 821,350 | 3,510 | 817,840 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GELLA'S | AT COST | 142,095 | 142,095 |
| BANK OF HAYS (155 SHARES) | AT COST | 1,626,095 | 1,626,095 |
| TRUDE FUND II, LLC | AT COST | 70,387 | 70,387 |
| TRICO FUND II, LLC | AT COST | 317,687 | 317,687 |
| TRUDE FUND III, LLC | AT COST | 48,283 | 48,283 |
| 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 | 258,300 | 258,300 |
| THERIO, LLC | AT COST | 461,067 | 461,067 |
| WESTERN PLAINS ENERY, LLC | AT COST | 261,203 | 261,203 |
| BT OIL, LLC | AT COST | 229,698 | 229,698 |
| RESPAS | AT COST | 1,083,169 | 2,080,215 |
| 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 | 3,301,210 |
| 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 | 4,186 | 4,186 | 4,186 |
| MINERAL INTERESTS (KIOWA COUNTY, COLORADO) | 4,187 | 4,242 | 4,242 |
| LIGHTHOUSE ELECTRIC CAPITAL CREDITS | 3,003 | 2,624 | 2,624 |
| ELLIS COUNTY, KS MINERAL INTERESTS | 44,504 | 44,504 | 44,504 |
| ROOKS COUNTY, KS MINERAL INTERESTS | 2,592 | 2,592 | 2,592 |
| TREGO COUNTY, KS MINERAL INTERESTS | 159,000 | 159,000 | 159,000 |
| SWEET WATER RANCH LAND | 2,299,019 | 2,299,019 | 2,299,019 |
| DREIILNG TRUST LAND | 866,162 | 866,162 | 866,162 |
| Description | Amount |
|---|---|
| INCOME TAX EXPENSE | 54,116 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS | 131,869 | 131,869 | 0 | |
| FARM EXPENSES | 134,269 | 134,269 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TRICO FUND II | 2,280 | 2,280 | |
| GELLAS | 648 | 648 | |
| CONESTOGA ENERGY HOLDINGS | 51,706 | 51,706 | |
| TRUDE FUND II, LLC | -14,605 | -14,605 | |
| TRUDE FUND III, LLC | -2,043 | -2,043 | |
| CAPITAL CREDITS | 531 | 531 | 531 |
| BT OIL | 5,987 | 5,987 | |
| WESTERN PLAINS ENERGY | 73,838 | 73,838 | |
| THERIO, LLC | -117 | -117 | |
| SALE OF 121 E 11TH | 6,845 | 6,845 | 6,845 |
| SALE OF UBIT ASSETS | 99,972 | 99,972 | |
| ROYALTIES | 31,670 | 31,670 | 31,670 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKERAGE FEES | 225,805 | 225,805 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 16,414 | 16,414 | 0 |