| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 47,259 | 33,084 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| INVESTMENT IN LLC STATEMENT AND DE MINIMIS SAFE HARBOR ELECTION | FORM 990-PF AND FORM 990-T STATEMENT | MARSHALL FOUNDATION OWNS 50% OF WEST MAIN GATE CENTER, LLC. WEST MAIN GATE IS TAXED AS A PARTNERSHIP. ITS PRINCIPAL BUSINESS ACTIVITY IS COMMERCIAL REAL ESTATE RENTALS. TIN 86-0776159814 E UNIVERSITY BOULEVARDTUCSON, AZ 85719TOTAL TAXABLE INCOME FOR 2023 $693,402TOTAL ASSETS AS OF 12/31/2023 $2,209,286SECTION 1.263(A)-1(F) DE MINIMIS SAFE HARBOR ELECTIONMARSHALL FOUNDATION814 E UNIVERSITYTUCSON, AZ 85719EMPLOYER IDENTIFICATION NUMBER: 86-0102198FOR THE YEAR ENDING DECEMBER 31, 2023MARSHALL FOUNDATION IS MAKING THE DE MINIMIS SAFE HARBOR ELECTION UNDER REG. SEC. 1.263(A)-1(F). |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EMA ACCOUNT (MERRIL) | AT COST | 8,987,522 | 8,987,522 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 44,993 | 35,413 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED CHARGES | 1,169,360 | 1,174,754 | |
| DEFERRED RENT | 3,788,134 | 2,754,595 | |
| INVESTMENT IN LLC | 904,007 | 857,180 | 6,100,000 |
| OPERATING ROU ASSET - 5 STORY BUILDING | 0 | 3,715,724 | 0 |
| Description | Amount |
|---|---|
| INCREASE IN PREPAID RENT BALANCE | 9,883 |
| NONDEDUCTIBLE PENALTIES | 290 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 82,646 | 58,205 | 0 | |
| INSURANCE | 67,126 | 53,204 | 0 | |
| MAINTENANCE & OPERATIONS | 1,106,136 | 642,599 | 139,621 | |
| TELEPHONE | 6,066 | 6,066 | 0 | |
| LOSS ON DISPOSITION OF ASSET | 16,605 | 2,825 | 0 | |
| BAD DEBT | 35,050 | 35,050 | 0 | |
| AMORTIZATION | 87,989 | 61,159 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WEST MAIN GATE LLC | 346,686 | 258,665 | 346,686 |
| Description | Amount |
|---|---|
| EXCESS OF TAX DEPRECIATION OVER BOOK | 29,723 |
| EXCESS OF BOOK OVER TAX PARTNERSHIP INCOME | 26,471 |
| EXCESS OF BOOK BAD DEBT EXPENSE OVER TAX | 56,920 |
| INCREASE IN DEFERRED REVENUE BALANCE | 373,847 |
| EXCESS OF BOOK DISPOSAL OVER TAX | 53,663 |
| ADOPTION OF ASC 842 | 147 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PREPAID RENT AND DEPOSITS | 235,500 | 249,239 |
| CONTRIBUTIONS PAYABLE | 622,539 | 251,000 |
| ACCRUED INTEREST EXPENSE | 35,438 | 35,438 |
| OTHER ACCRUED EXPENSES | 655,242 | 632,454 |
| EARNEST MONEY DEPOSIT | 950,000 | 0 |
| OPERATING LEASE LIABILITY - CURRENT - 5 STORY BLDG | 0 | 239,472 |
| OPERATING LEASE LIABILITY - LT - 5 STORY BLDG | 0 | 1,964,815 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 84,099 | 65,340 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 206,125 | 119,704 | 0 | |
| EXCISE AND INCOME TAX | 176,937 | 0 | 0 |