| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 28,904 | 9,635 | 0 | 19,269 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 1,403,467 | 1,403,467 | 1,753,624 | |
| Miscellaneous | 401,708 | 401,708 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD | AT COST | 2,840,556 | 3,010,100 |
| BONDS/CD/STOCK-FNB | AT COST | 2,924,085 | 2,565,176 |
| PRAIRIE HORIZON AGRI ENERGY | AT COST | 438,134 | 438,134 |
| NEUBERGER BERMAN | AT COST | 1,577,671 | 1,727,968 |
| KS ETHANOL LLC | AT COST | 107,578 | 115,000 |
| LAND INVESTMENT | AT COST | 409,731 | 409,731 |
| RINGNECK ENERGY LLC | AT COST | 192,422 | 279,650 |
| SCS HOLDCO I LLC | AT COST | 545,344 | 545,344 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Rounding | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT LABOR | 1,200 | 600 | 600 | |
| DEPLETION EXPENSE | 28,634 | 28,634 | ||
| INSURANCE | 1,596 | 798 | 798 | |
| MISC | 650 | 520 | 130 | |
| OFFICE EXPENSE | 37 | 19 | 18 | |
| OTHER | 113 | 113 | ||
| OTHER EXP-K1 | 7,962 | |||
| Rental Expenses | 14,437 | 14,437 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAS ROYALTY | 57,269 | 57,269 | |
| KS ETHANOL K-1 INCOME | 80,715 | ||
| OTHER INCOME | 304 | ||
| PRAIRIE HORIZON K-1 INCOM | 1,701,343 | ||
| RETURN PRIOR YEAR GRANT | 2,547 | 2,547 | |
| RING NECK K-1 INCOME | 39,416 | ||
| SCS HOLDING I, LLC | -50,658 | ||
| SQUARE 1 ENERGY LLC | 36,688 |
| Description | Amount |
|---|---|
| SPINOFF | 17,061 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 30,172 | 30,172 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FED/STATE INCOME TAX | 79,223 | |||
| FOREIGN TAX W/HELD | 41 |