| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,205 | 1,205 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| TILE | 2003-01-13 | 22,489 | 22,489 | M15 | 15 | ||||
| ROOF | 2005-08-02 | 3,475 | 2,316 | M27 | 27 | 126 | |||
| TILE | 2011-12-29 | 6,000 | 4,850 | M15 | 15 | 400 | |||
| LAND - 1495.934 AC | 2003-01-13 | 995,928 | L |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CATERPILLAR FINANCIAL SE 2.70 | ||
| DISCOVER FINANCIAL SVS 3.15 DU | ||
| EBAY INC 1.90 DUE 031125/25 | 31,775 | 31,815 |
| DISCOVER BANK 2.85 DUE 042621 | ||
| ALLY BANK 3.00 DUE 072621 | ||
| DODGE & COX 147 INCOME FUND | 136,199 | 119,388 |
| THORNBURG LTD TRM INC - I | 59,626 | 56,333 |
| WELLS FARGO BANK NA 4.6 DUE 12 | 45,000 | 45,134 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HOME DEPOT INC | 7,470 | 9,725 |
| NIKE INC CL B | 7,694 | 6,810 |
| STARBUCKS CORPORATION | 7,846 | 8,943 |
| MONDELEZ INTERNATIONAL INC | 3,207 | 4,181 |
| PROCTER & GAMBLE CO | 6,347 | 7,544 |
| EXXON MOBIL CORP | 4,008 | 4,948 |
| THE ALLSTATE CORPORATION | ||
| JPMORGAN CHASE & COMPANY | 6,056 | 12,705 |
| CHARLES SCHWAB CORP | 6,673 | 10,583 |
| VISA INC CLASS A SHARES | 5,779 | 10,429 |
| ABBOTT LABS | 6,194 | 9,049 |
| THERMO FISHER SCIENTIFIC INC | 4,867 | 8,324 |
| BOEING CO | 7,957 | 7,434 |
| HONEYWELL INT'L INC | 4,412 | 6,777 |
| LOCKHEED MARTIN CORP | 8,399 | 9,719 |
| APPLE INC | 3,785 | 11,770 |
| FACEBOOK INC | ||
| MICROSOFT CORP | 4,201 | 9,695 |
| NVIDIA CORP | 2,120 | 20,144 |
| PAYPAL HOLDINGS INC | 10,439 | 12,120 |
| SALESFORCE.COM INC | 1,057 | 5,015 |
| COMCAST CORPORATION | 8,580 | 7,844 |
| NEXTERA ENERGY INC | 3,191 | 5,735 |
| AMERICAN TOWER CORP | 3,466 | 4,035 |
| VANGUARD CONSUMER DISCRETIONA | 17,263 | 28,904 |
| VANGUARD CONSUMER STAPLE ETF | 8,796 | 11,837 |
| VANGUARD ENERGY ETF | 8,719 | 9,705 |
| VANGUARD FINANCIAL ETF | 20,174 | 31,879 |
| VANGUARD HEALTH CARE ETF | 23,967 | 31,711 |
| VANGUARD INDUSTRIALS ETF | 11,462 | 15,772 |
| VANGUARD INFORMATION TECHNOLO | 57,513 | 107,571 |
| VANGUARD MATERIALS ETF | 3,146 | 4,696 |
| VANGUARD TELECOMMUNICATION SER | 16,849 | 26,188 |
| VANGUARD UTILITIES ETF | 4,302 | 5,556 |
| VANGUARD REIT ETF | 6,423 | 7,126 |
| SUNCOR ENERGY INC | 4,610 | 5,138 |
| BHP BILLITON LTD SPON ADR | 3,174 | 2,734 |
| BROWN CAP MGMT SM COMP INST | ||
| JANUS HNDRSN GLBL RL EST I | 51,201 | 51,541 |
| PRINCIPAL MIDCAP GROWTH | 60,827 | 101,792 |
| DRIEHAUS EMERG MKTS GRW - INS | 48,408 | 54,924 |
| VANGUARD INTL GROWTH - ADM | 104,120 | 104,359 |
| VANGUARD DEV MKT INDX - ADM | 93,613 | 103,848 |
| META PLATFORM INC-CLASS A | 5,237 | 13,467 |
| LILLY ELI & CO | 8,580 | 10,808 |
| PALO ALTO NETWORKS INC | 8,078 | 9,462 |
| LINDE PLC | 3,127 | 3,349 |
| VALUE LINE MID CAP FOCUS-IN | 59,445 | 67,109 |
| VANGUARD SML CAP INDX-ADM | 50,605 | 58,110 |
| SYSCO CORP | 3,181 | 3,211 |
| JOHNSON CONTROL INTL | 3,102 | 4,420 |
| HOOD RIVER SM CAP GROW-INST | 30,905 | 35,257 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TILE | 22,489 | 22,489 | ||
| ROOF | 3,475 | 2,442 | 1,033 | |
| TILE | 6,000 | 5,250 | 750 | |
| LAND - 1495.934 AC | 995,928 | 995,928 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EVERGREEN FS CLASS F STOCK CRE | AT COST | 8 | 1 |
| GRAYMONT CO-OP PATRONAGE STOCK | AT COST | 236 | 1 |
| EVERGREEN FS PREFERRED STOCK | AT COST | 1,500 | 1,500 |
| PRAIRIE CENTRAL CO-OP STOCK CR | AT COST | 37 | 1 |
| PRAIRIE CENTRAL COOP CLASS C P | AT COST | 6,050 | 6,050 |
| CORN STORED | AT COST | 151,371 | |
| SOYBEAN STORED | AT COST | 48,206 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - INCOME (ALLOCABLE | 4,408 | 4,408 |
| Description | Amount |
|---|---|
| 2023 TRANS POSTED IN 2024 | 6,266 |
| 2022 TRANS POSTED IN 2023 | 932 |
| ROUNDING | 25 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER ALLOCABLE EXPENSE-INCOME | 68 | 0 | 68 | |
| OTHER EXPENSE (NON-DEDUCTIBLE | 2 | 2 | 0 | |
| Rent and Royalty Expense | 114,603 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 62 | 62 | 0 | |
| FEDERAL ESTIMATES - INCOME | 5,306 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 5,306 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 375 | 375 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 65 | 65 | 0 |