| 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 | 5,522,510 | 6,725,623 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LEASEHOLD - 103RD & WORNALL, KCMO | 146,967 | 74,853 | 72,114 | 410,000 |
| LAND - 3107 ROANOKE, KCMO | 105,000 | 0 | 105,000 | 97,080 |
| BUILDING - 3107 ROANOKE, KCMO | 761,574 | 284,531 | 477,043 | 577,920 |
| LAND - 2 EAST GREGORY, KCMO | 100,000 | 0 | 100,000 | 100,000 |
| BUILDING - 2 EAST GREGORY, KCMO | 587,493 | 213,047 | 374,446 | 429,886 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UTILITY DEPOSIT | 4,215 | 4,865 | 4,865 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 92 | 92 | 0 | |
| RENT EXPENSE (LEASEHOLD INTEREST) | 10,260 | 10,260 | 0 | |
| INSURANCE | 10,779 | 10,779 | 0 | |
| REPAIRS AND MAINTENANCE | 19,439 | 19,439 | 0 | |
| COMMISSION EXPENSE | 2,348 | 2,348 | 0 | |
| UTILITIES | 7,333 | 7,333 | 0 | |
| AMORTIZATION | 10,234 | 10,234 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 7,860 | 10,360 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2014 EXCISE TAX PAYMENT | 41,349 | 41,349 | 0 | |
| 2014 EXCISE TAX PENALTY | 313 | 313 | 0 | |
| 2015 EXCISE TAX ESTIMATES | 7,000 | 7,000 | 0 | |
| REAL ESTATE TAXES | 21,090 | 21,090 | 0 |