| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 58,290 | 39,857 |
| 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 |
|---|
| 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 |
|---|
| Employee | Explanation |
|---|---|
| ROBIN FECKNER | HEALTH/DISABILITY INSURANCE |
| TRICIA KINARD | HEALTH/DISABILITY INSURANCE |
| 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 86-0776159 814 E University Boulevard Tucson, AZ 85719 Total taxable income for 2024 $ 786,340 Total assets as of 12/31/2024 $ 2,188,054 Section 1.263(A)-1(F) De Minimis Safe Harbor Election Marshall Foundation 814 E University Tucson, AZ 85719 Employer Identification Number: 86-0102198 For the Year Ending December 31, 2024 Marshall 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 | 9,459,850 | 9,459,850 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 16,605 | 5,890 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Deferred Charges | 1,174,754 | 1,154,855 | 0 |
| Deferred Rent | 2,754,595 | 3,192,460 | 0 |
| Investment in LLC | 857,180 | 1,026,908 | 6,100,000 |
| Operating ROU Asset - 5 Story | 3,715,724 | 3,551,136 | 0 |
| Description | Amount |
|---|---|
| INcrease IN PREPAID RENT BALANCE | 1,058 |
| NONDEDUCTIBLE PENALTIES | 141 |
| EXCESS OF TAX OVER BOOK PARTNERSHIP INCO | 7,130 |
| EXCESS OF BOOK AMORTIZATION OVER TAX | 677 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 79,778 | 53,844 | ||
| Insurance | 81,219 | 62,462 | ||
| Maintenance & Operations | 866,783 | 545,429 | 126,024 | |
| Telephone | 4,129 | 4,129 | ||
| BAD DEBT | 7,358 | 1,239 | ||
| AMORTIZATION | 36,157 | 18,373 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WEST MAIN GATE LLC | 375,397 | 375,397 | |
| WEST MAIN GATE LLC - PREFERRED | 17,712 | 17,712 |
| Description | Amount |
|---|---|
| Excess of tax Depreciation over book | 111,925 |
| Excess of book bad debt expense over tax | 2,675 |
| Increase IN Deferred Revenue BALANCE | 373,847 |
| EXCESS OF TAX DISPOSAL OVER BOOK | 2 |
| RIGHT OF USE ASSET AMORTIZATION | 148,310 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Prepaid Rent and Deposits | 249,239 | 244,686 |
| Contributions Payable | 251,000 | |
| Accrued Interest Expense | 35,438 | 35,438 |
| other Accrued Expenses | 632,454 | 637,328 |
| Operating Lease Liability - Current | 239,472 | 245,630 |
| Operating Lease Liability - LT - 5 S | 1,964,815 | 1,719,185 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting | 128,753 | 104,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Taxes | 207,195 | 155,430 | ||
| EXCISE AND INCOME TAX | 68,219 | 0 |