| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax preparation services | 4,150 | 2,075 | 0 | 2,075 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Building 1201 Ervay St. | 2014-09-15 | 831,578 | 176,805 | SL | 2.56 % | 21,322 | |||
| Fees/feasibility reports | 2014-09-15 | 8,863 | 1,882 | SL | 2.56 % | 227 | |||
| Attorneys Fees | 2014-12-19 | 2,520 | 523 | SL | 2.56 % | 65 | |||
| Architect fees | 2015-06-10 | 20,496 | 3,967 | SL | 2.56 % | 526 | |||
| Architect fees | 2015-08-12 | 33,351 | 6,306 | SL | 2.56 % | 855 | |||
| Architect fees | 2015-10-14 | 12,204 | 2,256 | SL | 2.56 % | 313 | |||
| Architect fees | 2016-05-19 | 18,565 | 3,154 | SL | 2.56 % | 476 | |||
| Architect fees | 2016-06-28 | 12,444 | 2,087 | SL | 2.56 % | 319 | |||
| Architect fees | 2016-11-22 | 6,351 | 998 | SL | 2.56 % | 163 | |||
| Architect fees | 2019-03-31 | 19,576 | 1,904 | SL | 2.56 % | 502 | |||
| Garage door | 2019-09-24 | 3,344 | 283 | SL | 2.56 % | 86 | |||
| Architect fees | 2022-08-16 | 10,402 | 100 | SL | 2.56 % | 267 | |||
| Architect fees | 2022-10-21 | 33,923 | 181 | SL | 2.56 % | 870 | |||
| Architect fees | 2023-02-07 | 26,411 | SL | 2.25 % | 593 | ||||
| Architect fees | 2023-10-30 | 12,900 | SL | 0.54 % | 69 | ||||
| Architect fees | 2023-11-13 | 6,309 | SL | 0.32 % | 20 | ||||
| General contractor pre-construction | 2023-08-31 | 11,867 | SL | 0.96 % | 114 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| The Cedars Union |
1219 S Ervay Street Dallas,TX75215 |
2023-01-01 | 585,600 | General operating support for art programs | 240,000 | No | 2/01/2024 | The Foundation reviewed the grant report submitted by the Grantee, but did not undertake any verification thereof, as there was no reason to doubt their accuracy or reliability. |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Wells Fargo statement common stocks | 362,768 | 777,645 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Wells Fargo statement mutual funds | AT COST | 717,587 | 758,394 |
| Wells Fargo statement other funds | AT COST | 59,419 | 58,328 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 1,071,103 | 227,233 | 843,870 | 843,870 |
| Land | 828,106 | 828,106 | 828,106 |
| Item No. | 1 |
|---|---|
| Lender's Name | Dallas Capital Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 101,811 |
| Date of Note | 2022-05 |
| Maturity Date | 2024-11 |
| Repayment Terms | Interest only until maturity |
| Interest Rate | 8.0000 |
| Security Provided by Borrower | Investment portfolio |
| Purpose of Loan | Historic building renovation |
| Description of Lender Consideration | Promissory Note |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 3 | 3 | ||
| Computer/software licenses | 1,352 | 1,352 | ||
| Insurance - property | 23,758 | 23,758 | ||
| Loan fees | 1,787 | 1,787 | ||
| Repairs | 454 | 454 | ||
| Supplies | 750 | 750 | ||
| Utilities | 10,000 | 10,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Grant administrative bank fee | 1,703 | 0 | 0 | 1,703 |
| Grant program consulting | 636 | 0 | 0 | 636 |
| Investment management | 23,068 | 23,068 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign tax paid | 203 | 203 | ||
| Property tax paid | 137,758 | 137,758 |