| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & TAX PREP | 10,754 | 10,754 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 6001 W 16TH BLDG | 2015-01-21 | 269,332 | 16,982 | M39 | 6,906 | ||||
| 6001 W 16TH LAND | 2015-01-21 | 149,974 | L | ||||||
| 6001 W 16TH IMPROV | 2016-06-13 | 19,268 | 515 | M39 | 494 | ||||
| 1598 INGALLS LAND | 161,577 | ||||||||
| 1600 INGALLS LAND | 2015-07-01 | 770,415 | |||||||
| 6001 W 16TH IMPROV | 2017-07-01 | 1,266,581 | M39 | 39 | 31,171 | ||||
| CTR ST S - LAND | 856,895 | ||||||||
| 6001 W 16TH BLDG | 2015-01-21 | 2,490 | 128 | M39 | 39 | 64 | |||
| MODULAR CLASSROOMS | 2017-09-01 | 37,713 | M39 | 39 | 767 | ||||
| CTR ST N - BLDG | 393,742 | M39 | 0 | ||||||
| CTR ST N - LAND | 738,649 | L | |||||||
| CTR ST S - BLDG | 1,676,324 | 0 | M39 | 0 | |||||
| CENTER ST NORTH | 2017-08-01 | 1,791,048 | M39 | 39 | 40,245 | ||||
| PICNIC TABLES/BIKE | 2017-08-15 | 6,156 | M7 | 7 | 440 | ||||
| CUBBIES/LOCKER | 6,636 | ||||||||
| IT EQUIP SOUTH | 53,124 | ||||||||
| PHONE EQUIP - S | 7,973 | ||||||||
| CENTER ST. SOUTH | 9,879,030 | ||||||||
| 6001 W 16TH IMP. | 2017-10-06 | 13,597 | M39 | 39 | 247 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| VACANT LOT - 1600 INGALLS | 2015-07 | P | 2018-06 | 532,000 | 774,142 | -242,142 | ||||
| VACANT LOT - 1598 INGALLS | 2015-07 | P | 2018-06 | 199,500 | 164,717 | 34,783 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HIGHER GROUND EDUCATION | 1,019,135 | 2,931,446 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 6001 W 16TH BLDG | 269,332 | 23,888 | 245,444 | |
| 6001 W 16TH LAND | 149,974 | 149,974 | ||
| 6001 W 16TH IMPROV | 19,268 | 1,009 | 18,259 | |
| 1598 INGALLS LAND | ||||
| 1600 INGALLS LAND | ||||
| 6001 W 16TH IMPROV | 1,266,581 | 31,171 | 1,235,410 | |
| CTR ST S - LAND | 856,895 | 856,895 | ||
| 6001 W 16TH BLDG | 2,490 | 192 | 2,298 | |
| MODULAR CLASSROOMS | 37,713 | 767 | 36,946 | |
| CTR ST N - BLDG | 0 | 0 | ||
| CTR ST N - LAND | 738,649 | 738,649 | ||
| CTR ST S - BLDG | 0 | 0 | ||
| CENTER ST NORTH | 1,791,048 | 40,245 | 1,750,803 | |
| PICNIC TABLES/BIKE | 6,156 | 440 | 5,716 | |
| CUBBIES/LOCKER | 6,636 | 6,636 | ||
| IT EQUIP SOUTH | 53,124 | 53,124 | ||
| PHONE EQUIP - S | 7,973 | 7,973 | ||
| CENTER ST. SOUTH | 9,879,030 | 9,879,030 | ||
| 6001 W 16TH IMP. | 13,597 | 247 | 13,350 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 81,730 | 81,730 |
| Item No. | 1 |
|---|---|
| Lender's Name | JAMES M WALTON |
| Lender's Title | |
| Original Amount of Loan | 35000 |
| Balance Due | 6688656 |
| Date of Note | 2014-12 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0.0001 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CT CORPORATION FEES | 300 | 300 | ||
| RELOCATION/MOVING EXPENSE | 5,445 | 5,445 | ||
| OTHER EXPENSE | 643 | 643 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 57,920 | 57,920 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANANGEMENT FEES | 9,512 | 9,512 | ||
| PROFESSIONAL SERVICES | 1,765 | 1,765 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX (NET) | 40,135 |