| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 9,756 | 9,756 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| IRRIGATION EQUIPMENT | 1999-01-01 | 10,833 | 10,833 | S/L | 7.0000 | ||||
| PASTURE WELL ON FEISER LAND | 2011-08-03 | 5,348 | 3,593 | S/L | 15.0000 | 357 | 357 | 357 | |
| DEPRECIATION | 2,575,840 | 1,431,744 | STRAIGHT LINE | 60,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HELD IN AGENCY A/C AT FNB | ||
| PUBLICLY TRADED ETF'S & MUTUAL F | 1,499,427 | 1,499,427 |
| AGENCY A/C AT COMMERCE: | ||
| PUBLICLY TRADED BOND MUTUAL FUND | 1,587,999 | 1,587,999 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HELD IN AGENCY A/C AT FNB | ||
| PUBLICLY TRADED COMMON STOCKS | 806,107 | 806,107 |
| PUBLICLY TRADED ETF & MUTUAL FUN | 2,710,763 | 2,710,763 |
| HELD IN AGENCY A/C AT COMMERCE: | ||
| PUBLICLY TRADED COMMON STKS | 688,952 | 688,952 |
| PUBLICLY TRADED ETF & MUTUAL F | 2,622,524 | 2,622,524 |
| AGENCY A/C CHARLES SCHWAB | ||
| PUBLICLY TRADED COMMON STK/ FUNDS |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FARMLAND | 2,050,775 | 2,050,775 | 6,137,027 | |
| FARM EQUIPMENT | 16,181 | 14,788 | 1,393 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AGENCY ACCOUNT COMMERCE BANK: | |||
| OTHER | FMV | 485 | 485 |
| ALTERNATIVE INVESTMENTS | FMV | 393,398 | 393,398 |
| OTHER ASSETS NOT IN AGENCY A/C'S: | |||
| FARM COOP STOCK | AT COST | 2,706 | 4,100 |
| FILM RESIDUALS | AT COST | 2,950 | 1,325 |
| OIL AND GAS ROYALTIES | AT COST | 65,050 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SENIOR CITIZENS CENTER BLDG AND EQUI | 2,609,857 | 1,417,361 | 1,192,496 | 2,609,857 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ART AND PIANO USED AT SR CENTER | 36,347 | 36,347 | 207,711 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FARMS ACTIVITY | ||||
| FARM EXPENSES | 126,547 | 126,547 | 126,547 | |
| EXPENSES | ||||
| SUPPLIES AND PUBLICATIONS | 35,753 | 7,085 | 28,668 | |
| UTILITIES | 28,605 | 28,605 | ||
| CLASS INSTRUCTION EXPENSE | 148,975 | 148,975 | ||
| COMPUTER SUPPORT AND MAINTENA | 6,522 | 6,522 | ||
| OFFICE SUPPLIES | 8,546 | 8,546 | ||
| INSURANCE | 25,856 | 25,856 | ||
| PUBLICITY | 21,697 | 21,697 | ||
| OIL & GAS EXPENSES | 2,999 | 2,999 | 2,999 | |
| ROUNDING | 1 | 1 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROUP ACTIVITIES FOR SR. CIT. | 7,085 | 7,085 | |
| OIL AND GAS INCOME | 27,838 | 27,838 | 27,838 |
| FILM RESIDUALS | 116 | 116 | 116 |
| Description | Amount |
|---|---|
| MARKET VALUE DECREASES IN INVESTMENTS | -2,575,028 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES-AGENCY ACCOUNTS | 59,836 | 59,836 | 59,836 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX ON OIL AND GAS ROYA | 1,612 | 1,612 | 1,612 | |
| EXCISE TAX BALANCE DUE ON PY | 19,908 | |||
| EXCISE TAX ESTIMATES PAID | 12,800 |