| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,000 | 5,000 |
| 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 | 39,882 | 15.0000 | 3,799 | 43,681 |
| 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 | 13,000 | 200DB | 5.0000 | ||||
| MURPHY CENTER - BLDG | 2015-12-17 | 123,022 | 15,958 | S/L | 39.0000 | 3,155 | |||
| 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 | 2,719 | 150DB | 15.0000 | 123 | |||
| BUILDING IMPROVEMENTS | 2016-10-01 | 18,098 | 1,953 | S/L | 39.0000 | 464 | |||
| 10X10 SHED | 2017-04-04 | 10,145 | 6,632 | 150DB | 15.0000 | 351 | |||
| 6 FT PRIVACY FENCE | 2017-09-11 | 2,989 | 1,954 | 150DB | 15.0000 | 103 | |||
| ASPHALT IMPROVEMENTS | 2017-09-11 | 3,748 | 2,450 | 150DB | 15.0000 | 130 | |||
| 3 XCELERATOR HAND DRYERS | 2017-12-20 | 2,750 | 2,750 | 200DB | 7.0000 | ||||
| FIRM ALARM SYSTEM | 2018-08-21 | 6,423 | 391 | 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 | 473 | S/L | 39.0000 | 455 | |||
| 1311 N. COLLEGE LAND | 2019-05-06 | 1,333,709 | |||||||
| 1311 N. COLLEGE BUILDING | 2019-05-06 | 428,707 | 17,863 | S/L | 39.0000 | 10,992 | 10,992 |
| 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 |
2021-10-22 | 39,653 | 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 |
|---|---|---|---|---|
| BUILDINGS & PPE | 2,890,575 | 2,292,687 | 597,888 | 597,888 |
| LAND | 1,337,659 | 1,337,659 | 1,337,659 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL AND PROFESSIONAL FEES | 12,430 | 12,430 | 12,430 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| AMORTIZABLE ASSETS | 27,469 | ||
| PREPAID EXPENSES | 15,000 | 15,000 | 15,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| SPECIAL INITIATIVES VARIOUS P | 46,107 | 46,107 | ||
| INVESTMENT FEES | 11,304 | 11,304 | ||
| INSURANCE | 19,746 | 3,927 | 15,819 | |
| OFFICE EXPENSES | 120,114 | 120,114 | ||
| PROGRAM DEVELOPMENT | 5,014 | 5,014 | ||
| RECRUITING EXPENSES | 1,533 | 1,533 | ||
| MURPHY CENTER OPERATIONS | 84,842 | 84,842 | ||
| EDUCATION | 6,272 | 6,272 | ||
| ADVERTISING | 7,650 | 7,650 | ||
| DUES & SUBSCRIPTIONS | 14,015 | 14,015 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TRIOS LEASE REVENUE | 1 | 1 | |
| NORTH COLLEGE INCOME | 26,400 | 26,400 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 1,980 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
COLORADO ENTERPRISE FUND |
2,000,000 |
|
THE FAMILY CENTER |
540,430 |
|
COLORADO ENTERPRISE FUND |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 131,797 | 12,732 | 119,065 |
| Name | Address |
|---|---|
| PAT STRYKER |
262 E MOUNTAIN AVENUE FORT COLLINS,CO80524 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES AND FEES | 568,324 | 6,703 |