| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING - TAX RETURN | 25,100 | 0 | 0 | 25,100 |
| ACCOUNTING FEES | 21,704 | 0 | 0 | 21,704 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 3316 W 32ND AVE. CO, CREAMERY | 2012-08-30 | 618,662 | 232,469 | SL | 27.5000 | 13,123 | 13,123 | ||
| WESTERN ROOFING-3316 W 32ND AVE, CO | 2012-11-16 | 17,888 | 11,482 | SL | 15.0000 | 696 | 696 | ||
| BUILDING 234 LOGAN STREET | 2019-05-24 | 1,354,784 | 176,533 | SL | 27.5000 | 49,265 | 49,265 | ||
| LOCHINVAR BOILER & WATER MOUNTS | 2019-08-31 | 27,275 | 6,060 | SL | 15.0000 | 1,818 | 1,818 | ||
| BUILDING 2465 S GAYLORD ST | 2019-12-20 | 2,395,000 | 264,902 | SL | 27.5000 | 87,091 | 87,091 | ||
| BUILDING IMPROVEMENT | 2023-08-01 | 67,324 | SL | 3.33 % | 2,242 | 2,242 | |||
| BUILDING IMPROVEMENT | 2023-08-01 | 89,342 | SL | 3.33 % | 2,975 | 2,975 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 3,733,725 | 585,669 | 3,148,056 | 3,148,056 |
| Improvements | 200,000 | 5,217 | 194,783 | 194,783 |
| Land | 2,069,011 | 2,069,011 | 2,069,011 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 24,000 | 0 | 0 | 24,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CASH HELD BY MGMT COMPANY | 1,500 | 1,000 | 1,000 |
| Rounding | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADP FEES | 2,006 | 2,006 | ||
| BOARD OF DIRECTORS FEES | 30,000 | 30,000 | ||
| CASH TO PRIVATE FOUNDATION | 5,387,432 | 5,387,432 | ||
| MARKET VALUE CHANGE | 282 | 282 | ||
| MEDICAL INSURANCE | 52,687 | 52,687 | ||
| METROPOLITAN NEWS | 75 | 75 | ||
| MISC | 46 | 46 | ||
| OFFICE SUPPLIES | 11,691 | 11,691 | ||
| PROPERTY TO PRIVATE FOUNDATION | 834,556 | 834,556 | ||
| PUBLIC STORAGE | 2,524 | 2,524 | ||
| R/E CONSULTING | 2,000 | 2,000 | ||
| Rental Expenses | 226,541 | 226,541 | ||
| TELEPHONE | 293 | 293 | ||
| UPS RENTAL MAILBOX / SHIPPING | 810 | 810 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 28,890 | 23,880 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 8,738 | 8,738 |