| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 63,920 | 0 | 0 | 40,966 |
| Contractor | Explanation |
|---|---|
| Revere Properties Facility Maintenance LLC | |
| Revere Properties Development LLC | |
| Norcon Inc | |
| Neal & Leroy LLC | |
| John Ronan Architect |
| Employee | Explanation |
|---|---|
| Marjorie Hess | |
| Emily Conrath | |
| Noelle Samuels | |
| Alex Requena | |
| Gregory Mooney |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Kilimanjaro Energy, Inc. | 5,679,156 | 5,679,156 |
| Common Stock | 157,114 | 157,049 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 521,058 | 496,802 | 24,256 | 24,256 |
| Land | 9,839,188 | 9,839,188 | 9,839,188 | |
| Improvements | 2,189,898 | 169,654 | 2,020,244 | 2,020,244 |
| Buildings | 51,608,201 | 4,133,978 | 47,474,223 | 47,474,223 |
| Machinery and Equipment | 941,541 | 464,874 | 476,667 | 476,667 |
| Furniture and Fixtures | 1,248,789 | 839,061 | 409,728 | 409,728 |
| Auto./Transportation Equip. | 148,104 | 148,104 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 220,778 | 0 | 0 | 203,005 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 222,572 | 222,572 | |
| Loan Disbursement Account | 16,090,291 | 1,117,371 | 1,117,371 |
| Fee Reserve Account | 474,121 | 474,121 | |
| Beneficial Interest in Charitable Lead | 65,830,566 | 62,805,483 | 62,805,483 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Waste Removal | 4,050 | 4,050 | ||
| Utilities | 231,995 | 231,015 | ||
| Telephone Expense | 41,893 | 41,893 | ||
| Security | 244,973 | 244,973 | ||
| Repairs & Maintenance | 112,185 | 117,105 | ||
| Rental Expenses | 190 | 190 | ||
| Recruiting and Hiring | 3,649 | 3,649 | ||
| Program Expenses | 1,700,518 | 1,661,163 | ||
| Postage & Delivery | 4,203 | 4,203 | ||
| Payroll Expense | 8,439 | 8,646 | ||
| Other Taxes & Licenses | 1,340 | 1,340 | ||
| Other Job Costs | 368,417 | 368,417 | ||
| Office Supplies | 17,449 | 22,184 | ||
| Miscellaneous Expense | 586,355 | 585,252 | ||
| Meetings & Seminars | 4,453 | 4,453 | ||
| Meals & Entertainment | 3,689 | 3,689 | ||
| Management fees | 379,000 | 379,000 | ||
| Janitorial | 3,000 | 3,000 | ||
| Investment Fees | 1,160 | 1,160 | ||
| Internet Expense | 9,089 | 9,089 | ||
| Insurance Expense | 125,780 | 147,976 | ||
| Filing Fees | 3,649 | 3,649 | ||
| Facilities Management | 894,843 | 937,515 | ||
| Custody Fees | 7,561 | 7,561 | ||
| Consulting Expense | 187,080 | 184,980 | ||
| Computer Expense | 51,970 | 87,743 | ||
| Bank Fees | 3,793 | 3,793 | ||
| Amortization | 65,060 | |||
| Advertising & Marketing | 156,615 | 156,615 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Unrealized Gain/Loss | 9,126 | ||
| Rental Income - Noninvestment Property | 275,600 | 8,800 | |
| Property Tax Refund | 844,196 | ||
| Membership Dues | 37,896 | ||
| Kilimanjaro Energy, Inc | -1,407,702 | ||
| Change in Beneficial Int | 1,974,917 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Charitable Lead Trust | 7,100,000 | 7,100,000 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
Make Miracles Grow Foundation |
91,034 |
|
Noble Network |
52,416 |
|
Gary Comer Revocable Trust |
28,600 |
|
MHNU Corporation |
|
|
Redi 7256 LLC |
210,000 |
|
TNT- Comer College Prep LLC |
7,434,051 |
|
Kilimanjaro Energy Inc |
337,719 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional fees | 38,732 | 0 | 0 | 37,125 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| 223,814 | 494,807 | -270,993 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Taxes | 170,410 | 154,253 | ||
| Payroll Taxes | 46,350 | 46,350 | ||
| Foreign Taxes | 3 | 3 |