| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RESIDENTIAL-ROCKY FORD, CO | 3,284 | 3,284 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND - MCCLELLAND | 1987-01-15 | 14,696 | |||||||
| HEALTH DEPT BUILDING | 1987-01-15 | 28,026 | 15,147 | S/L | 50.0000 | 560 | 560 | ||
| MCCLELLAND APARTMENTS | 1987-01-15 | 242,742 | 131,085 | S/L | 50.0000 | 4,855 | 4,855 | ||
| MCCLELLAND COMMONS AREA | 1987-01-15 | 16,000 | 8,640 | S/L | 50.0000 | 320 | 320 | ||
| TABLE AND CHAIRS | 1987-04-15 | 200 | 200 | S/L | 10.0000 | ||||
| FURNITURE | 1987-05-15 | 797 | 797 | S/L | 10.0000 | ||||
| FURNITURE | 1987-06-15 | 1,491 | 1,491 | S/L | 10.0000 | ||||
| EQUIPMENT | 1987-07-15 | 135 | 135 | S/L | 10.0000 | ||||
| COOLER | 1987-08-15 | 1,292 | 1,292 | S/L | 10.0000 | ||||
| FURNITURE | 1987-10-15 | 1,035 | 1,035 | S/L | 10.0000 | ||||
| DRAPES | 1988-02-15 | 393 | 393 | S/L | 10.0000 | ||||
| ROOF - MCCLELLAND | 1988-08-15 | 20,518 | 20,518 | S/L | 10.0000 | ||||
| ANDREWS APARTMENT | 1991-05-15 | 24,038 | 10,862 | S/L | 50.0000 | 481 | 481 | ||
| DISHWASHER | 1992-01-15 | 564 | 564 | S/L | 10.0000 | ||||
| CARPET | 1996-01-15 | 1,582 | 1,582 | S/L | 10.0000 | ||||
| EQUIPMENT | 1996-03-15 | 160 | 160 | S/L | 10.0000 | ||||
| DISHWASHER 4 | 1997-05-15 | 399 | 399 | S/L | 10.0000 | ||||
| ALARM - FRONT ENTRY SYSTEM | 1998-02-15 | 968 | 968 | S/L | 10.0000 | ||||
| DISHWASHER | 1998-04-15 | 449 | 449 | S/L | 10.0000 | ||||
| DISHWASHER | 1998-04-15 | 475 | 475 | S/L | 10.0000 | ||||
| CARPET | 1998-10-15 | 3,422 | 3,422 | S/L | 10.0000 | ||||
| CARPET | 1998-12-15 | 4,622 | 4,622 | S/L | 10.0000 | ||||
| KITCHEN RANGE | 2000-04-13 | 819 | 819 | S/L | 10.0000 | ||||
| KITCHEN RANGE | 2000-11-08 | 690 | 690 | S/L | 10.0000 | ||||
| BLINDS | 2000-11-08 | 104 | 104 | S/L | 5.0000 | ||||
| NEW ROOF - EISERT | 2000-03-20 | 26,011 | 26,011 | S/L | 10.0000 | ||||
| CARPETING | 2000-07-17 | 8,650 | 8,650 | S/L | 10.0000 | ||||
| CARPETING | 2004-05-06 | 3,975 | 3,847 | S/L | 10.0000 | 128 | 128 | ||
| CENTRAL AIR COND | 2004-06-04 | 3,191 | 3,057 | S/L | 10.0000 | 134 | 134 | ||
| FURNACE & FIX - ATRIUM | 2004-02-08 | 6,834 | 6,773 | S/L | 10.0000 | 61 | 61 | ||
| GRIMSLEY UNIT 1 | 2004-01-01 | 47,619 | 9,520 | S/L | 50.0000 | 953 | 953 | ||
| WINDOW BLINDS | 2005-06-14 | 883 | 756 | S/L | 10.0000 | 89 | 89 | ||
| KITCHEN RANGE | 2005-04-28 | 599 | 599 | S/L | 5.0000 | ||||
| LAND 802 S. 13 TH | 2006-11-30 | 64,108 | |||||||
| AIR CONDITIONING | 2008-11-04 | 2,754 | 1,512 | S/L | 10.0000 | 276 | 276 | ||
| CARPET UNIT 2 | 2008-07-08 | 2,391 | 1,315 | S/L | 10.0000 | 239 | 239 | ||
| NEW AIR CONDITIONER | 2012-01-30 | 2,683 | 514 | S/L | 10.0000 | 269 | 269 | ||
| UNIT 1 NEW CARPETING | 2012-06-11 | 3,766 | 597 | S/L | 10.0000 | 376 | 376 | ||
| MICRO WAVE KITCHEN | 2012-06-27 | 139 | 69 | S/L | 3.0000 | 47 | 47 | ||
| DRAPERIES SPRING CREST | 2012-06-28 | 1,276 | 192 | S/L | 10.0000 | 127 | 127 | ||
| CABINETS BACK OF UNITS | 2012-07-03 | 695 | 69 | S/L | 15.0000 | 47 | 47 | ||
| CABLE TV | 2012-10-25 | 500 | 58 | S/L | 10.0000 | 50 | 50 | ||
| DRAPERIES SPRING CREST | 2012-12-04 | 260 | 28 | S/L | 10.0000 | 26 | 26 | ||
| FLOORING UNIT 6 | 2013-01-31 | 560 | 51 | S/L | 10.0000 | 56 | 56 | ||
| WATER HEATER | 2013-01-31 | 1,075 | 99 | S/L | 10.0000 | 107 | 107 | ||
| FLOORING UNIT 8 | 2013-03-31 | 500 | 38 | S/L | 10.0000 | 50 | 50 | ||
| DISH WASHER | 2013-04-30 | 341 | 23 | S/L | 10.0000 | 34 | 34 | ||
| DISH WASHER UNIT 8 | 2013-09-30 | 491 | 12 | S/L | 10.0000 | 49 | 49 | ||
| FENCING LOT | 2013-05-31 | 3,585 | 139 | S/L | 15.0000 | 239 | 239 | ||
| ROOF ON MCCLELLAND MANOR | 2014-11-15 | 42,696 | S/L | 15.0000 | 356 | 356 | |||
| GAZEBO | 2014-09-15 | 10,837 | S/L | 15.0000 | 271 | 271 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SEE ATTACHED | 2010-01 | PURCHASE | 2014-12 | 250,000 | 250,000 | |||||
| SEE ATTACHED | 2014-05 | PURCHASE | 2014-08 | 268,763 | 259,020 | 9,743 | ||||
| SEE ATTACHED | 2012-11 | PURCHASE | 2014-12 | 230,855 | 231,368 | -513 | ||||
| SEE ATTACHED | 2012-11 | PURCHASE | 2014-12 | 730,809 | 645,876 | 84,933 | ||||
| NORTHWESTERN SETTLEMENT | 2014-08 | PURCHASE | 2014-12 | 152 | 152 | |||||
| RBC RETURN OF CAPITAL | PURCHASE | 414 | -414 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DAIN RAUSCHER ACCOUNTS | 526,618 | 522,224 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DAIN RAUSCHER ACCOUNTS | 1,283,528 | 1,236,538 |
| WINDSTREAM HOLDINGS | 63 | 451 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 476,703 | 233,447 | 243,256 | 365,000 |
| LAND | 78,804 | 78,804 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RESIDENTIAL-ROCKY FORD, CO | ||||
| UTILTIES | 11,104 | 11,104 | ||
| OFFICE | 299 | 299 | ||
| REPAIRS & MAINTENANCE | 13,590 | 13,590 | ||
| SUPPLIES | 576 | 576 | ||
| INSURANCE | -3,397 | -3,397 | ||
| MANAGEMENT FEES | 4,923 | 4,923 | ||
| OTHER EXPENSE | 585 | 585 | ||
| ADVERTISING | 75 | 75 | ||
| EXPENSES | ||||
| INVESTMENT FEES | 9,427 | 9,427 |
| Description | Amount |
|---|---|