| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RESIDENTIAL-ROCKY FORD, CO | 1,356 | 1,356 |
| 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 | 17,389 | S/L | 50.0000 | 560 | 560 | ||
| MCCLELLAND APARTMENTS | 1987-01-15 | 242,742 | 150,504 | S/L | 50.0000 | 4,855 | 4,855 | ||
| MCCLELLAND COMMONS AREA | 1987-01-15 | 16,000 | 9,920 | 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 | ||||
| ANDREWS APARTMENT | 1991-05-15 | 24,038 | 12,785 | 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 | ||||
| CARPETING | 2000-07-17 | 8,650 | 8,650 | S/L | 10.0000 | ||||
| CARPETING | 2004-05-06 | 3,975 | 3,975 | S/L | 10.0000 | ||||
| CENTRAL AIR COND | 2004-06-04 | 3,191 | 3,191 | S/L | 10.0000 | ||||
| FURNACE & FIX - ATRIUM | 2004-02-08 | 6,834 | 6,834 | S/L | 10.0000 | ||||
| GRIMSLEY UNIT 1 | 2004-01-01 | 47,619 | 13,330 | S/L | 50.0000 | 952 | 952 | ||
| WINDOW BLINDS | 2005-06-14 | 883 | 883 | S/L | 10.0000 | ||||
| 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 | 2,614 | S/L | 10.0000 | 140 | 140 | ||
| CARPET UNIT 2 | 2008-07-08 | 2,391 | 2,272 | S/L | 10.0000 | 119 | 119 | ||
| NEW AIR CONDITIONER | 2012-01-30 | 2,683 | 1,588 | S/L | 10.0000 | 268 | 268 | ||
| UNIT 1 NEW CARPETING | 2012-06-11 | 3,766 | 2,103 | S/L | 10.0000 | 377 | 377 | ||
| MICRO WAVE KITCHEN | 2012-06-27 | 139 | 139 | S/L | 3.0000 | ||||
| DRAPERIES SPRING CREST | 2012-06-28 | 1,276 | 702 | S/L | 10.0000 | 128 | 128 | ||
| CABINETS BACK OF UNITS | 2012-07-03 | 695 | 255 | S/L | 15.0000 | 46 | 46 | ||
| CABLE TV | 2012-10-25 | 500 | 258 | S/L | 10.0000 | 50 | 50 | ||
| DRAPERIES SPRING CREST | 2012-12-04 | 260 | 132 | S/L | 10.0000 | 26 | 26 | ||
| FLOORING UNIT 6 | 2013-01-31 | 560 | 275 | S/L | 10.0000 | 56 | 56 | ||
| WATER HEATER | 2013-01-31 | 1,075 | 529 | S/L | 10.0000 | 107 | 107 | ||
| FLOORING UNIT 8 | 2013-03-31 | 500 | 238 | S/L | 10.0000 | 50 | 50 | ||
| DISH WASHER | 2013-04-30 | 341 | 159 | S/L | 10.0000 | 34 | 34 | ||
| DISH WASHER UNIT 8 | 2013-09-30 | 491 | 209 | S/L | 10.0000 | 49 | 49 | ||
| FENCING LOT | 2013-05-31 | 3,585 | 1,095 | S/L | 15.0000 | 239 | 239 | ||
| ROOF ON MCCLELLAND MANOR | 2014-11-15 | 42,696 | 8,895 | S/L | 15.0000 | 2,846 | 2,846 | ||
| GAZEBO | 2014-09-15 | 10,837 | 2,438 | S/L | 15.0000 | 723 | 723 | ||
| RANGE UNIT 4 | 2015-12-04 | 480 | 100 | S/L | 10.0000 | 48 | 48 | ||
| NEW DOORS | 2016-03-16 | 680 | 79 | S/L | 15.0000 | 46 | 46 | ||
| AIR CONDITIONER UNIT 6 | 2016-08-08 | 2,101 | 298 | S/L | 10.0000 | 210 | 210 | ||
| FLOORING | 2016-10-29 | 5,700 | 665 | S/L | 10.0000 | 570 | 570 | ||
| STOVE | 2017-04-10 | 1,107 | 83 | S/L | 10.0000 | 111 | 111 | ||
| HVAC | 2017-06-14 | 2,194 | 128 | S/L | 10.0000 | 219 | 219 | ||
| BATHROOM REMODEL | 2017-10-05 | 6,490 | 108 | S/L | 15.0000 | 433 | 433 | ||
| FURNACE 6 | 2017-08-07 | 3,600 | 150 | S/L | 10.0000 | 360 | 360 | ||
| AIR CONDITIONER APT 8 | 2018-05-07 | 2,500 | 200DB | 5.0000 | 2,500 | 2,500 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| RBC ST NON-COVERED | PURCHASE | 266,444 | 267,954 | -1,510 | ||||||
| RBC LT NON-COVERED | PURCHASE | 712,001 | 677,299 | 34,702 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DAIN RAUSCHER ACCOUNTS |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DAIN RAUSCHER ACCOUNTS | 1,236,295 | 1,264,182 |
| WINDSTREAM HOLDINGS | 63 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 501,554 | 290,093 | 211,461 | 345,000 |
| LAND | 78,804 | 78,804 |
| Description | Amount |
|---|---|
| FEDERAL INCOME TAX | 41 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RESIDENTIAL-ROCKY FORD, CO | ||||
| UTILTIES | 12,823 | 12,823 | ||
| OFFICE | 410 | 410 | ||
| REPAIRS & MAINTENANCE | 10,011 | 10,011 | ||
| SUPPLIES | 1,788 | 1,788 | ||
| INSURANCE | 4,006 | 4,006 | ||
| ADVERTISING | 95 | 95 | ||
| CONTRACT LABOR | 15,560 | 15,560 | ||
| CLEANING | 2,056 | 2,056 | ||
| EXPENSES | ||||
| INVESTMENT FEES | 9,431 | 9,431 | ||
| FOREIGN TAXES | 432 | 432 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SUBSTITUTE PAYMENTS IN LIEU | 172 | 172 |
| Description | Amount |
|---|---|
| NON DIVIDEND DISTRIBUTIONS | 2 |