| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 31,727 | 3,173 | 3,173 | 28,554 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LEGAL FILES | 1993-08-02 | 372 | 372 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EXECUTIVE CHAIR | 1993-08-02 | 142 | 142 | SL | 7.000000000000 | 0 | 0 | 0 | |
| LEXINGTON SOFA | 1993-08-03 | 823 | 823 | SL | 7.000000000000 | 0 | 0 | 0 | |
| LEXINGTON CHAIR | 1993-08-03 | 438 | 438 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE REFRIGERATOR | 1993-08-16 | 255 | 255 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CHAIRS | 2006-03-01 | 800 | 800 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| CONFERENCE TABLE | 2006-03-01 | 1,050 | 1,050 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| DESK | 2006-04-03 | 1,369 | 1,369 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| LAPTOP | 2008-03-03 | 1,937 | 968 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| LAPTOP | 2009-10-09 | 1,026 | 513 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| LAPTOP | 2010-11-17 | 920 | 200DB | 5.000000000000 | 0 | 0 | 0 | ||
| LAPTOP | 2010-10-15 | 920 | 200DB | 5.000000000000 | 0 | 0 | 0 | ||
| COMPUTER | 2011-04-01 | 1,569 | 200DB | 5.000000000000 | 0 | 0 | 0 | ||
| PRINTER | 2011-06-27 | 209 | 200DB | 5.000000000000 | 0 | 0 | 0 | ||
| EQUIPMENT | 2019-02-18 | 1,258 | 200DB | 5.000000000000 | 0 | 0 | 42 | ||
| EQUIPMENT | 2019-07-17 | 1,363 | 200DB | 5.000000000000 | 0 | 0 | 159 | ||
| PRINTER | 2024-12-05 | 314 | 200DB | 5.000000000000 | 194 | 0 | 5 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB (FAIRVIEW) | 775,023 | 825,418 |
| CHARLES SCHWAB (OBERMEYER) | 801,488 | 897,272 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB (FAIRVIEW) | 775,010 | 1,613,933 |
| CHARLES SCHWAB (OBERMEYER) | 1,467,977 | 2,531,752 |
| MORGAN STANLEY | 255,616 | 569,665 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LEGAL FILES | 372 | 372 | 0 | |
| EXECUTIVE CHAIR | 142 | 142 | 0 | |
| LEXINGTON SOFA | 823 | 823 | 0 | |
| LEXINGTON CHAIR | 438 | 438 | 0 | |
| OFFICE REFRIGERATOR | 255 | 255 | 0 | |
| CHAIRS | 800 | 800 | 0 | |
| CONFERENCE TABLE | 1,050 | 1,050 | 0 | |
| DESK | 1,369 | 1,369 | 0 | |
| LAPTOP | 1,937 | 1,937 | 0 | |
| LAPTOP | 1,026 | 1,026 | 0 | |
| LAPTOP | 920 | 920 | 0 | |
| LAPTOP | 920 | 920 | 0 | |
| COMPUTER | 1,569 | 1,569 | 0 | |
| PRINTER | 209 | 209 | 0 | |
| EQUIPMENT | 1,258 | 1,258 | 0 | |
| EQUIPMENT | 1,363 | 1,363 | 0 | |
| PRINTER | 314 | 194 | 120 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORGANIZATION COST | 5,330 | 5,330 | 5,330 |
| INVESTMENT IN TEXAS ACQUISITION PARTNERS | -29,951 | -29,951 | |
| INVESTMENT IN ARAPAHOE PLAZA III LLC | -1,231,989 | -1,198,789 | 3,172,465 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENTS | 718 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES & SUBSCRIPTIONS | 2,026 | 203 | 203 | 1,823 |
| INSURANCE | 24,770 | 2,477 | 2,477 | 22,294 |
| TELEPHONE | 3,905 | 391 | 391 | 3,514 |
| POSTAGE FEES | 1,054 | 105 | 105 | 949 |
| NETWORK SERVICE | 1,360 | 136 | 136 | 1,224 |
| INVESTMENT FEES | 41,538 | 4,154 | 4,154 | 37,384 |
| SUPPLIES - MGT & GEN | 2,984 | 298 | 298 | 2,686 |
| SERVICE - WEBSITE/OTHER | 1,702 | 170 | 170 | 1,532 |
| MEMBERSHIP DUES | 270 | 270 | 270 | 0 |
| OTHER EXPENSES | 308 | 31 | 31 | 278 |
| BANK FEES | 60 | 6 | 6 | 54 |
| MISCELLANEOUS EXPENSE | 51,637 | 51,637 | 51,637 | 0 |
| PENALTIES | 24 | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| NONTAXABLE DISTRIBUTIONS | 3,590 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 27,783 | 2,778 | 2,778 | 25,005 |
| FOREIGN TAXES | 340 | 340 | 340 | 0 |
| COLORADO UBI TAXES | 8,500 | 0 | 8,500 | 0 |
| FEDERAL UBI TAXES | 42,500 | 0 | 0 | 0 |