| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 995 | 995 | ||
| RESIDENTIAL-ROCKY FORD, CO | 1,400 | 1,400 |
| 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 | 20,191 | S/L | 50.0000 | 561 | 561 | ||
| MCCLELLAND APARTMENTS | 1987-01-15 | 242,742 | 174,778 | S/L | 50.0000 | 4,855 | 4,855 | ||
| MCCLELLAND COMMONS AREA | 1987-01-15 | 16,000 | 11,520 | 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 | 15,189 | S/L | 50.0000 | 480 | 480 | ||
| 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 | 18,092 | 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 | 2,754 | S/L | 10.0000 | ||||
| CARPET UNIT 2 | 2008-07-08 | 2,391 | 2,391 | S/L | 10.0000 | ||||
| NEW AIR CONDITIONER | 2012-01-30 | 2,683 | 2,683 | S/L | 10.0000 | ||||
| UNIT 1 NEW CARPETING | 2012-06-11 | 3,766 | 3,766 | S/L | 10.0000 | ||||
| MICRO WAVE KITCHEN | 2012-06-27 | 139 | 139 | S/L | 3.0000 | ||||
| DRAPERIES SPRING CREST | 2012-06-28 | 1,276 | 1,276 | S/L | 10.0000 | ||||
| CABINETS BACK OF UNITS | 2012-07-03 | 695 | 486 | S/L | 15.0000 | 47 | 47 | ||
| CABLE TV | 2012-10-25 | 500 | 500 | S/L | 10.0000 | ||||
| DRAPERIES SPRING CREST | 2012-12-04 | 260 | 260 | S/L | 10.0000 | ||||
| FLOORING UNIT 6 | 2013-01-31 | 560 | 555 | S/L | 10.0000 | 5 | 5 | ||
| WATER HEATER | 2013-01-31 | 1,075 | 1,066 | S/L | 10.0000 | 9 | 9 | ||
| FLOORING UNIT 8 | 2013-03-31 | 500 | 488 | S/L | 10.0000 | 12 | 12 | ||
| DISH WASHER | 2013-04-30 | 341 | 330 | S/L | 10.0000 | 11 | 11 | ||
| DISH WASHER UNIT 8 | 2013-09-30 | 491 | 454 | S/L | 10.0000 | 37 | 37 | ||
| FENCING LOT | 2013-05-31 | 3,585 | 2,290 | S/L | 15.0000 | 239 | 239 | ||
| ROOF ON MCCLELLAND MANOR | 2014-11-15 | 42,696 | 23,127 | S/L | 15.0000 | 2,846 | 2,846 | ||
| GAZEBO | 2014-09-15 | 10,837 | 6,051 | S/L | 15.0000 | 722 | 722 | ||
| RANGE UNIT 4 | 2015-12-04 | 480 | 340 | S/L | 10.0000 | 48 | 48 | ||
| NEW DOORS | 2016-03-16 | 680 | 306 | S/L | 15.0000 | 45 | 45 | ||
| AIR CONDITIONER UNIT 6 | 2016-08-08 | 2,101 | 1,348 | S/L | 10.0000 | 210 | 210 | ||
| FLOORING | 2016-10-29 | 5,700 | 3,515 | S/L | 10.0000 | 570 | 570 | ||
| STOVE | 2017-04-10 | 1,107 | 637 | S/L | 10.0000 | 110 | 110 | ||
| HVAC | 2017-06-14 | 2,194 | 1,225 | S/L | 10.0000 | 220 | 220 | ||
| BATHROOM REMODEL | 2017-10-05 | 6,490 | 2,271 | S/L | 15.0000 | 433 | 433 | ||
| FURNACE 6 | 2017-08-07 | 3,600 | 1,950 | S/L | 10.0000 | 360 | 360 | ||
| AIR CONDITIONER APT 8 | 2018-05-07 | 2,500 | 2,500 | 200DB | 5.0000 | ||||
| CARPERT APT 3 | 2020-08-14 | 3,930 | 950 | S/L | 10.0000 | 393 | 393 | ||
| HVAC APT 3 | 2020-08-25 | 2,437 | 569 | S/L | 10.0000 | 243 | 243 | ||
| STOVE | 2021-03-22 | 1,211 | 212 | S/L | 10.0000 | 121 | 121 | ||
| 5 HVAC UNITS DN PMT | 2021-10-14 | 11,565 | |||||||
| HVAC UNITS | 2023-06-30 | 8,160 | S/L | 10.0000 | 408 | 408 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| RBC 10092 ST | PURCHASE | 406,350 | 412,092 | -5,742 | ||||||
| RBC 10092 LT | PURCHASE | 515,153 | 540,935 | -25,782 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| RBC WEALTH MANAGEMENT ACCOUNTS | 1,376,022 | 1,441,239 |
| WINDSTREAM HOLDINGS | 63 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 528,857 | 362,196 | 166,661 | 660,000 |
| LAND | 78,804 | 78,804 | 85,000 |
| Description | Amount |
|---|---|
| FEDERAL INCOME TAX | 166 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RESIDENTIAL-ROCKY FORD, CO | ||||
| UTILTIES | 12,002 | 12,002 | ||
| SUPPLIES | 1,198 | 1,198 | ||
| CLEANING | 15 | 15 | ||
| OFFICE | 881 | 881 | ||
| INSURANCE | 6,858 | 6,858 | ||
| REPAIRS & MAINTENANCE | 24,598 | 24,598 | ||
| CONTRACT LABOR | 14,400 | 14,400 | ||
| SNOW REMOVAL | 575 | 575 | ||
| LAWN CARE | 1,120 | 1,120 | ||
| EXPENSES | ||||
| INVESTMENT FEES | 11,526 | 11,526 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 450 | 450 |