| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| WEBSITE DEVELOPMENT | 2010-07-01 | 56,975 | 36,084 | 15.0000 | 3,798 | 39,882 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| XEROX DOCUMATE 272 SCANNE | 2008-02-25 | 1,076 | 1,076 | 200DB | 5.0000 | ||||
| TRIOS EXHIBITS | 2012-09-01 | 2,100,000 | 2,100,000 | 200DB | 5.0000 | ||||
| MACBOOK PRO | 2014-04-07 | 2,698 | 2,698 | 200DB | 5.0000 | ||||
| FLUXX DISCOVERY SOFTWARE | 2015-07-01 | 8,000 | 8,000 | 200DB | 3.0000 | ||||
| FLUXX | 2015-02-19 | 26,000 | 26,000 | 200DB | 3.0000 | ||||
| FLUXX EXPENSES (TONY) | 2015-07-01 | 1,150 | 1,150 | 200DB | 3.0000 | ||||
| FLUXX DISCOVERY EXEC 2 | 2015-08-01 | 13,000 | 12,138 | 200DB | 5.0000 | 862 | |||
| MURPHY CENTER - BLDG | 2015-12-17 | 123,022 | 12,804 | S/L | 39.0000 | 3,154 | |||
| MURPHY CENTER - LAND | 2015-12-17 | 30,805 | |||||||
| FLUXX DISCOVERY EXEC 3 | 2016-03-30 | 13,000 | 13,000 | 200DB | 3.0000 | ||||
| TREE INSTALLATION | 2016-08-31 | 3,950 | 2,582 | 150DB | 15.0000 | 137 | |||
| BUILDING IMPROVEMENTS | 2016-10-01 | 18,098 | 1,489 | S/L | 39.0000 | 464 | |||
| 10X10 SHED | 2017-04-04 | 10,145 | 6,242 | 150DB | 15.0000 | 390 | |||
| 6 FT PRIVACY FENCE | 2017-09-11 | 2,989 | 1,839 | 150DB | 15.0000 | 115 | |||
| ASPHALT IMPROVEMENTS | 2017-09-11 | 3,748 | 2,306 | 150DB | 15.0000 | 144 | |||
| 3 XCELERATOR HAND DRYERS | 2017-12-20 | 2,750 | 2,750 | 200DB | 7.0000 | ||||
| FIRM ALARM SYSTEM | 2018-08-21 | 6,423 | 226 | S/L | 39.0000 | 165 | |||
| COPY MACHINE | 2018-12-17 | 5,995 | 5,995 | 200DB | 7.0000 | ||||
| 2015 ASSET MISSING FROM TAX | 2015-07-01 | 198 | 198 | ||||||
| STRENGTHENING COMMUNITY ART | 2019-07-01 | 1,432 | 1,432 | 200DB | 7.0000 | ||||
| MURPHY CENTER DOUBLE DOOR | 2019-12-14 | 17,720 | 19 | S/L | 39.0000 | 454 | |||
| 1311 N. COLLEGE LAND | 2019-05-06 | 1,333,709 | |||||||
| 1311 N. COLLEGE BUILDING | 2019-05-06 | 428,707 | 6,870 | S/L | 39.0000 | 10,993 | 10,993 |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
FORT TOWN INC DOWNTOWN BUSINESS ASSOCIATION |
19 OLD TOWN SQUARE STE 230 FORT COLLINS,CO80524 |
2014 MUSIC SPONSORSHIP OF THREE FREE PUBLIC EVENTS | NO | 10/30/2014 | NO MISAPPROPRIATION OF FUNDS. PROGRAMS WERE A SUCESS. | ||||
|
LITTLE KIDS ROCK INC |
271 GROVE AVENUE VERONA,NJ07044 |
AMP UP NYC | NO | 3/27/2014 AND 4/21/2015 | NO MISAPPROPRIATION OF FUNDS. PROGRAM SUCCESSFUL. | ||||
|
SERIMUS OPERATING FOUNDATION |
148 REMINGTON STREET FORT COLLINS,CO80524 |
EARLY MUSIC PROGRAM | NO | 2/19/2015 | NO MISAPPROPRIATION OF FUNDS. PROGRAM SUCCESSFUL. | ||||
|
COMMUNITY FOUNDATION OF N COLORADO |
4745 WHEATON DRIVE SUITE 100 FORT COLLINS,CO80525 |
HOMEWARD 2020 PROGRAM | NO | 12/16/2014 | NO MISAPPROPRIATION OF FUNDS. PROGRAM SUCCESSFUL. |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PPE AND LAND | 2,789,904 | 2,225,692 | 564,212 | 1,928,924 |
| LAND | 1,364,712 | 1,364,712 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL AND PROFESSIONAL FEES | 65,048 | 6,595 | 58,452 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| AMORTIZABLE ASSETS | 33,806 | 27,469 | 27,469 |
| PREPAID EXPENSES | 15,000 | 15,000 | 15,000 |
| RECEIVABLES | |||
| OTHER ASSET |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| SPECIAL INITIATIVES VARIOUS P | 91,876 | 91,876 | ||
| INVESTMENT FEES | 10,614 | 10,614 | ||
| INSURANCE | 6,702 | 541 | 6,161 | |
| OFFICE EXPENSES | 92,933 | 75 | 92,858 | |
| PROGRAM DEVELOPMENT | 11,445 | 11,445 | ||
| MISCELLANEOUS | 403 | 403 | ||
| RECRUITING EXPENSES | 4,875 | 4,875 | ||
| MURPHY CENTER OPERATIONS | 53,290 | 53,290 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TRIOS LEASE REVENUE | 1 | 1 | |
| NORTH COLLEGE INCOME | 26,400 | 26,400 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
OTHER NOTES RECEIVABLE |
3,340,430 |
| Name | Address |
|---|---|
| PAT STRYKER |
262 E MOUNTAIN AVENUE FORT COLLINS,CO80524 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX AND FEES | 877,363 | 203 |