| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FRANCIS S FRANKE & CO | 3,285 | 3,285 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS | 5,527,041 | 7,022,741 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LEASEHOLD - 103RD & WORNALL, KCMO | 146,967 | 72,359 | 74,608 | 410,000 |
| LAND - 3107 ROANOKE, KCMO | 105,000 | 0 | 105,000 | 97,080 |
| BUILDING - 3107 ROANOKE, KCMO | 761,574 | 263,434 | 498,140 | 577,920 |
| LAND - 2 EAST GREGORY, KCMO | 100,000 | 0 | 100,000 | 76,580 |
| BUILDING - 2 EAST GREGORY, KCMO | 569,403 | 195,810 | 373,593 | 429,886 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UTILITY DEPOSIT | 3,515 | 4,215 | 4,215 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENT EXPENSE (LEASEHOLD INTEREST) | 10,260 | 10,260 | 0 | |
| INSURANCE | 10,337 | 10,337 | 0 | |
| REPAIRS AND MAINTENANCE | 15,891 | 15,891 | 0 | |
| COMMISSION EXPENSE | 1,174 | 1,174 | 0 | |
| UTILITIES | 5,662 | 5,662 | 0 | |
| AMORTIZATION | 11,314 | 11,314 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 13,685 | 7,860 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2014 EXCISE TAX ESTIMATES | 5,317 | 5,317 | 0 | |
| REAL ESTATE TAXES | 21,183 | 21,183 | 0 |