| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 7,826 | 7,826 |
| 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 | 4,663 | S/L | 15.0000 | 356 | 356 | 356 | |
| DEPRECIATION | 2,575,840 | 1,599,335 | STRAIGHT LINE | 51,543 |
| 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 | 212,693 | 212,693 |
| AGENCY A/C AT COMMERCE: | ||
| PUBLICLY TRADED BOND MUTUAL FUND | 1,905,417 | 1,905,417 |
| 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 | ||
| PUBLICLY TRADED ETF & MUTUAL FUN | 6,134,700 | 6,134,700 |
| HELD IN AGENCY A/C AT COMMERCE: | ||
| PUBLICLY TRADED ETF & MUTUAL F | 3,984,209 | 3,984,209 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FARMLAND | 2,050,775 | 2,050,775 | 8,098,509 | |
| FARM EQUIPMENT | 16,181 | 15,857 | 324 | 16,181 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AGENCY ACCOUNT COMMERCE BANK: | |||
| ALTERNATIVE INVESTMENTS | FMV | 243,882 | 243,882 |
| OTHER ASSETS NOT IN AGENCY A/C'S: | |||
| FARM COOP STOCK | AT COST | 2,202 | 2,975 |
| FILM RESIDUALS | AT COST | 2,950 | 2,979 |
| OIL AND GAS ROYALTIES | AT COST | 17,388 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SENIOR CITIZENS CENTER BLDG AND EQUI | 2,661,548 | 1,576,495 | 1,085,053 | 2,661,548 |
| 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 | 104,291 | 104,291 | 104,291 | |
| EXPENSES | ||||
| CLASS INSTRUCTION EXPENSE | 138,715 | 138,715 | ||
| COMPUTER SUPPORT AND MAINTENA | 7,259 | 7,259 | ||
| INSURANCE | 39,379 | 39,379 | ||
| OFFICE SUPPLIES | 3,657 | 3,657 | ||
| PUBLICITY | 22,354 | 22,354 | ||
| SUPPLIES AND PUBLICATIONS | 52,279 | 8,947 | 43,305 | |
| UTILITIES | 35,009 | 35,009 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROUP ACTIVITIES FOR SR. CIT. | 8,947 | 8,947 | |
| OIL AND GAS INCOME | 11,161 | 11,161 | 11,161 |
| FILM RESIDUALS | 64 | 64 | 64 |
| WIND TURBINE LEASE | 3,000 | 3,000 | 3,000 |
| OTHER INCOME | 1,476 | 1,476 | |
| OTHER INVESTMENT INCOME | 3,146 | 3,146 | 3,146 |
| Description | Amount |
|---|---|
| MARKET VALUE INCREASES IN INVESTMENTS | 918,084 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES-AGENCY ACCOUNTS | 58,888 | 58,888 | 58,888 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX ON OIL AND GAS ROYA | 2,502 | 2,502 | 2,502 | |
| EXCISE TAX | 3,637 | 3,637 |