| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FRANCIS S FRANKE & CO | 3,235 | 3,235 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS | 3,579,346 | 6,979,775 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LEASEHOLD - 103RD & WORNALL, KCMO | 146,967 | 69,865 | 77,102 | 410,000 |
| LAND - 3107 ROANOKE, KCMO | 105,000 | 0 | 105,000 | 97,080 |
| BUILDING - 3107 ROANOKE, KCMO | 761,574 | 242,338 | 519,236 | 577,920 |
| LAND - 2 EAST GREGORY, KCMO | 100,000 | 0 | 100,000 | 76,580 |
| BUILDING - 2 EAST GREGORY, KCMO | 567,937 | 178,097 | 389,840 | 428,420 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UTILITY DEPOSIT | 3,515 | 3,515 | 3,515 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 261 | 261 | 0 | |
| RENT EXPENSE (LEASEHOLD INTEREST) | 10,260 | 10,260 | 0 | |
| INSURANCE | 10,153 | 10,153 | 0 | |
| REPAIRS AND MAINTENANCE | 27,154 | 27,154 | 0 | |
| AMORTIZATION | 15,647 | 15,647 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 13,685 | 13,685 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2011 EXCISE TAX | 116 | 116 | 0 | |
| 2012 EXCISE TAX | 6,028 | 6,028 | 0 | |
| 2013 EXCISE TAX ESTIMATES | 6,040 | 6,040 | 0 | |
| REAL ESTATE TAXES | 21,200 | 21,200 | 0 |