| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting and Tax Prep | 18,340 | 18,340 |
| 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 Building | 2015-01-21 | 269,332 | 44,606 | SL | 39.0 | 1,436 | 1,436 | ||
| 6001 W 16th Improv | 2016-06-13 | 19,268 | 2,491 | SL | 39.0 | 103 | 103 | ||
| 6001 W 16th Building | 2015-01-21 | 2,490 | 384 | SL | 39.0 | 13 | 13 | ||
| Modular Classrooms | 2017-09-01 | 32,713 | 3,412 | SL | 39.0 | 839 | 839 | ||
| 6001 W 16th Street | 2018-08-01 | 1,010 | 75 | SL | 39.0 | 5 | 5 | ||
| Center Street North | 2018-08-01 | 655 | 49 | SL | 39.0 | 17 | 17 | ||
| Center Street South | 2018-08-01 | 12,666,186 | 974,322 | SL | 39.0 | 324,774 | 324,774 | ||
| Furniture/Fixtures | 2018-08-01 | 52,093 | 29,312 | DDB | 7.0 | 6,509 | 6,509 | ||
| Computer Equipment | 2018-08-01 | 69,070 | 49,178 | DDB | 5.0 | 7,957 | 7,957 | ||
| Furn. & Fixtures | 2017-08-15 | 6,156 | 4,073 | DDB | 7.0 | 595 | 595 | ||
| 6001 W 16th Street | 2017-07-01 | 1,266,581 | 128,599 | SL | 39.0 | 6,766 | 6,766 | ||
| Center Street North | 2017-08-01 | 1,791,049 | 178,013 | SL | 39.0 | 45,924 | 45,924 | ||
| 6001 W 16th Street | 2017-10-06 | 13,597 | 1,293 | SL | 39.0 | 73 | 73 | ||
| 6001 W 16th Improv | 2020-04-10 | 4,600 | 143 | SL | 39.0 | 25 | 25 | ||
| Center St N Improv | 2019-12-09 | 1,112 | 43 | SL | 39.0 | 29 | 29 | ||
| Center St S Improv | 2020-02-28 | 86,107 | 3,037 | SL | 39.0 | 2,208 | 2,208 | ||
| 3636 Osage Street | 2020-03-06 | 467,691 | 15,495 | SL | 39.0 | 11,992 | 11,992 | ||
| Navajo St Improv | 2020-01-17 | 274,525 | 10,270 | SL | 39.0 | 7,034 | 7,034 | ||
| 6001 W 16th Improv | 2020-12-11 | 2,304 | 32 | SL | 39.0 | 12 | 12 | ||
| 3636 Osage St Improv | 2021-06-11 | 24,288 | 26 | SL | 39.0 | 623 | 623 | ||
| Auto & Trucks | 2022-03-25 | 25,000 | 0 | SL | 5.0 | 2,917 | 2,917 | ||
| Wood Chipper/Materials- GWEH LLC | 2021-11-24 | 37,781 | 0 | SL | 7.0 | 4,048 | 4,048 | ||
| Building - YMCA | 2021-07-30 | 7,041,383 | 0 | SL | 39.0 | 165,503 | 165,503 | ||
| Building - YMCA Improvements | 2022-06-30 | 533,769 | 0 | SL | 39.0 | 570 | 570 | ||
| Excavator | 2021-09-21 | 80,121 | 0 | SL | 7.0 | 18,123 | 18,123 | ||
| 636 Osage St Improv | 2021-09-21 | 10,032 | 0 | SL | 39.0 | 204 | 204 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 6001 W 16TH | 2015-01 | P | 2021-09 |
LUKEBEAN LIMITED |
1,355,000 | 1,357,039 | 85,939 | -274,037 | 186,059 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Higher Ground Education | 1,019,136 | 3,128,323 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 6001 W 16th Building | 0 | 0 | ||
| 6001 W 16th Improv | 0 | 0 | ||
| 6001 W 16th Building | 0 | 0 | ||
| Modular Classrooms | 32,713 | 4,250 | 28,463 | 28,463 |
| 6001 W 16th Street | 0 | 0 | ||
| Center Street North | 655 | 65 | 590 | 590 |
| Center Street South | 12,666,186 | 1,299,096 | 11,367,090 | 11,367,090 |
| Furniture/Fixtures | 52,092 | 35,821 | 16,271 | 16,272 |
| Computer Equipment | 69,070 | 57,135 | 11,935 | 11,935 |
| Furn. & Fixtures | 6,156 | 4,668 | 1,488 | 1,486 |
| 6001 W 16th Street | 0 | 0 | ||
| Center Street North | 1,791,049 | 223,938 | 1,567,111 | 1,567,111 |
| 6001 W 16th Street | 0 | 0 | ||
| 6001 W 16th Improv | 0 | 0 | ||
| Center St N Improv | 1,112 | 72 | 1,040 | 1,040 |
| Center St S Improv | 86,107 | 5,245 | 80,862 | 80,862 |
| 3636 Osage Street | 467,691 | 27,487 | 440,204 | 440,204 |
| Navajo St Improv | 274,307 | 17,304 | 257,003 | 257,004 |
| 6001 W 16th Improv | 0 | 0 | ||
| 3636 Osage St Improv | 24,288 | 649 | 23,639 | 23,639 |
| Land - 6001 W 16th Street | 0 | 0 | 0 | 0 |
| Land - Center Street North | 738,649 | 0 | 738,649 | 738,649 |
| Land - Center Street South | 837,569 | 0 | 837,569 | 837,569 |
| Land - 3636 Osage Street | 988,142 | 0 | 988,142 | 988,142 |
| Auto & Trucks | 25,000 | 2,916 | 22,084 | 22,084 |
| Wood Chipper/Materials | 37,780 | 4,048 | 33,732 | 33,733 |
| Building - YMCA | 7,041,383 | 165,503 | 6,875,880 | 6,875,880 |
| Building - YMCA Improvements | 533,769 | 570 | 533,199 | 533,199 |
| Excavator | 80,121 | 18,123 | 61,998 | 61,998 |
| 3636 Osage St Improv | 10,032 | 203 | 9,829 | 9,828 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 114,971 | 114,971 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance Expense | 167,206 | 167,206 | ||
| Utilities | 133,848 | 133,850 | ||
| Repairs & Maintenance | 81,557 | 81,559 | ||
| Registration Fees | 11,435 | 11,435 | ||
| Miscellaneous | 7,400 | 7,400 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income | 222,350 | 222,350 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Fees | 362,670 | 362,670 | ||
| Professional Services | 69,127 | 69,127 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 2,000 | |||
| Property Taxes | 1,238 | 1,238 |