| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,000 | 7,000 |
| 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 | 47,479 | 15.0000 | 3,798 | 51,277 |
| 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 | 3,825 | 3,825 | 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 | 22,267 | 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 | 2,959 | 150DB | 15.0000 | 116 | |||
| BUILDING IMPROVEMENTS | 2016-10-01 | 18,098 | 2,881 | S/L | 39.0000 | 464 | |||
| 10X10 SHED | 2017-04-04 | 10,145 | 7,300 | 150DB | 15.0000 | 299 | |||
| 6 FT PRIVACY FENCE | 2017-09-11 | 2,989 | 2,151 | 150DB | 15.0000 | 88 | |||
| ASPHALT IMPROVEMENTS | 2017-09-11 | 3,748 | 2,696 | 150DB | 15.0000 | 111 | |||
| 3 XCELERATOR HAND DRYERS | 2017-12-20 | 2,750 | 2,750 | 200DB | 7.0000 | ||||
| FIRM ALARM SYSTEM | 2018-08-21 | 6,423 | 721 | S/L | 39.0000 | 164 | |||
| 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 | 1,382 | S/L | 39.0000 | 454 | |||
| 1311 N. COLLEGE LAND | 2019-05-06 | 1,333,709 | |||||||
| 1311 N. COLLEGE BUILDING | 2019-05-06 | 428,707 | 39,848 | S/L | 39.0000 | 10,992 | 10,992 | ||
| FLUXX DISCOVERY SOFTWARE | 2015-07-01 | 4,175 | 4,175 | 3.0000 | |||||
| MC SECURITY CAMERAS | 2023-03-10 | 5,218 | 200DB | 7.0000 | 745 | ||||
| MC HVAC REPLACEMENT | 2023-07-01 | 6,138 | S/L | 39.0000 | 72 | ||||
| 1311 NC LAND IMPROVEMENTS | 2023-12-31 | 172,723 | 15.0000 | ||||||
| MC BATHROOM RENEVATION | 2023-12-31 | 25,863 | 15.0000 |
| 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 |
2023-10-23 | 42,513 | SERIMUS EARLY MUSIC PROGRAM | 37,090 | NO | 2/19/2015 | 2023-10-23 | 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. |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STRYKER STOCK |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & PPE | 3,009,472 | 2,261,028 | 748,444 | 744,867 |
| LAND | 1,350,911 | 1,350,911 | 1,350,911 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 12,493 | 1,249 | 11,244 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTERCOMPANY A/R | 988 | 988 | |
| PREPAID EXPENSES | 15,000 | 15,000 | 15,000 |
| AMORTIZABLE ASSETS | 77,794 | 77,794 | 77,794 |
| ACCUMULATED AMORTIZATION | -73,435 | -74,544 | -74,544 |
| Description | Amount |
|---|---|
| UNREALIZED G/L | 30,304,570 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 26,667 | 26,667 | ||
| DUES & SUBSCRIPTIONS | 27,631 | 27,631 | ||
| EDUCATION | 9,217 | 9,217 | ||
| INSURANCE | 13,522 | 2,948 | 10,574 | |
| INVESTMENT FEES | 8,580 | 8,580 | ||
| MURPHY CENTER OPERATIONS | 82,035 | 82,035 | ||
| OFFICE EXPENSES | 3,926 | 3,926 | ||
| PROGRAM DEVELOPMENT | 19,750 | 19,750 | ||
| IT EXPENSES | 73,490 | 73,490 | ||
| SPECIAL INITIATIVES | 47,840 | 47,840 | ||
| RECRUITING EXPENSES | 260 | 260 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NORTH COLLEGE INCOME | 26,400 | 26,400 | |
| TRIOS RENT REVENUE | 1 | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 1,980 | 1,980 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
COLORADO ENTERPRISE FUND |
2,000,000 |
|
THE FAMILY CENTER |
540,430 |
|
ELEVATION COMMUNITY LAND TRUST |
305,000 |
|
UNITED NEIGHBORSVECINOS UNIDOS |
2,900,000 |
|
NATIONAL TRUST FOR LOCAL NEWS |
550,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 32,811 | 5,702 | 27,109 |
| 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 | 1,866,046 | 10,036 |