| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax preparation services | 4,300 | 2,150 | 0 | 2,150 |
| 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 | 198,127 | SL | 2.56 % | 21,322 | |||
| Fees/feasibility reports | 2014-09-15 | 8,863 | 2,109 | SL | 2.56 % | 227 | |||
| Attorneys Fees | 2014-12-19 | 2,520 | 588 | SL | 2.56 % | 65 | |||
| Architect fees | 2015-06-10 | 20,496 | 4,493 | SL | 2.56 % | 526 | |||
| Architect fees | 2015-08-12 | 33,351 | 7,161 | SL | 2.56 % | 855 | |||
| Architect fees | 2015-10-14 | 12,204 | 2,569 | SL | 2.56 % | 313 | |||
| Architect fees | 2016-05-19 | 18,565 | 3,630 | SL | 2.56 % | 476 | |||
| Architect fees | 2016-06-28 | 12,444 | 2,406 | SL | 2.56 % | 319 | |||
| Architect fees | 2016-11-22 | 6,351 | 1,161 | SL | 2.56 % | 163 | |||
| Architect fees | 2019-03-31 | 19,576 | 2,406 | SL | 2.56 % | 502 | |||
| Garage door | 2019-09-24 | 3,344 | 369 | SL | 2.56 % | 86 | |||
| Architect fees | 2022-08-16 | 10,402 | 367 | SL | 2.56 % | 267 | |||
| Architect fees | 2022-10-21 | 33,923 | 1,051 | SL | 2.56 % | 870 | |||
| Architect fees | 2023-02-07 | 26,411 | 593 | SL | 2.56 % | 677 | |||
| Architect fees | 2023-10-30 | 12,900 | 69 | SL | 2.56 % | 331 | |||
| Architect fees | 2023-11-13 | 6,309 | 20 | SL | 2.56 % | 162 | |||
| General contractor pre-construction | 2023-08-31 | 11,867 | 114 | SL | 2.56 % | 304 | |||
| Architect fees | 2024-05-31 | 102,560 | SL | 1.61 % | 1,646 | ||||
| General contractor pre-construction | 2024-06-21 | 5,839 | SL | 1.39 % | 81 | ||||
| Architect fees | 2024-07-12 | 7,493 | SL | 1.18 % | 88 | ||||
| General contractor pre-construction | 2024-07-22 | 3,469 | SL | 1.18 % | 41 | ||||
| Development consultant | 2024-07-25 | 3,245 | SL | 1.18 % | 38 | ||||
| Engineering services | 2024-10-18 | 8,545 | SL | 0.54 % | 46 | ||||
| Development consultant | 2024-10-21 | 891 | SL | 0.54 % | 5 | ||||
| Development consultant | 2024-12-20 | 3,086 | SL | 0.11 % | 3 | ||||
| Architect fees | 2024-12-30 | 47,194 | SL | 0.11 % | 50 |
| 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 | 585,600 | No | 02/01/2024 and 10/6/2025 | The Foundation reviewed the reports submitted by the grantee but did not undertake any verification thereof as there was no reason to doubt their accuracy or reliability. Grant payments were $240,000 in 2023 and $345,600 in 2024. |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Wells Fargo statement common stocks | 419,089 | 789,776 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Wells Fargo statement mutual funds | AT COST | 569,771 | 561,051 |
| Wells Fargo statement other funds | AT COST | 59,419 | 59,636 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 1,253,425 | 256,696 | 996,729 | 996,729 |
| 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 | 294,769 |
| Date of Note | 2022-05 |
| Maturity Date | 2025-11 |
| 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 | 26 | 26 | ||
| Computer/software licenses | 1,352 | 1,352 | ||
| Insurance - commercial liability | 15,260 | 15,260 | ||
| Insurance - property | 15,868 | 15,868 | ||
| Loan fees | 750 | 750 | ||
| Utilities | 4,994 | 4,994 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Grant administrative bank fee | 1,532 | 0 | 0 | 1,532 |
| Investment management | 20,946 | 20,946 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax paid | 800 | |||
| Property tax paid | 49,454 | 49,454 |