| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax compliance | 4,715 | 0 | 4,715 | |
| Bookkeeping | 9,275 | 0 | 9,275 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1531 Northview - Building | 2022-01-01 | 1,662,325 | 42,624 | SL | 39.000000000000 | 42,624 | 42,624 | ||
| 1531 Northview - Land | 2022-01-01 | 97,675 | L | 0 | 0 | ||||
| 1533 Northview - Building | 2022-01-01 | 2,115,687 | 54,248 | SL | 39.000000000000 | 54,248 | 54,248 | ||
| 1533 Northview - Land | 2022-01-01 | 124,314 | L | 0 | 0 | ||||
| 1630 Northview - Building | 2022-01-01 | 1,943,787 | 49,841 | SL | 39.000000000000 | 49,841 | 49,841 | ||
| 1630 Northview - Land | 2022-01-01 | 114,213 | L | 0 | 0 | ||||
| 1632 Northview - Building | 2022-01-01 | 1,480,981 | 37,974 | SL | 39.000000000000 | 37,974 | 37,974 | ||
| 1632 Northview - Land | 2022-01-01 | 87,020 | L | 0 | 0 | ||||
| 1634 Northview - Building | 2022-01-01 | 1,203,297 | 30,854 | SL | 39.000000000000 | 30,854 | 30,854 | ||
| 1634 Northview - Land | 2022-01-01 | 70,704 | L | 0 | 0 | ||||
| 1650 Northview - Building | 2022-01-01 | 2,314,032 | 59,334 | SL | 39.000000000000 | 59,334 | 59,334 | ||
| 1650 Northview - Land | 2022-01-01 | 135,968 | L | 0 | 0 | ||||
| 1652 Northview - Building | 2022-01-01 | 1,666,103 | 42,720 | SL | 39.000000000000 | 42,720 | 42,720 | ||
| 1652 Northview - Land | 2022-01-01 | 97,894 | L | 0 | 0 | ||||
| 1654 Northview - Building | 2022-01-01 | 647,929 | 16,614 | SL | 39.000000000000 | 16,614 | 16,614 | ||
| 1654 Northview - Land | 2022-01-01 | 38,071 | L | 0 | 0 | ||||
| 356 Morrison - Building | 2022-01-01 | 1,018,064 | 26,104 | SL | 39.000000000000 | 26,104 | 26,104 | ||
| 356 Morrison - Land | 2022-01-01 | 259,436 | L | 0 | 0 | ||||
| 350 Morrison - Building | 2022-01-01 | 1,018,064 | 26,104 | SL | 39.000000000000 | 26,104 | 26,104 | ||
| 350 Morrison - Land | 2022-01-01 | 259,436 | L | 0 | 0 | ||||
| 241 Singleton - Building | 2022-01-01 | 1,018,064 | 26,104 | SL | 39.000000000000 | 26,104 | 26,104 | ||
| 241 Singleton - Land | 2022-01-01 | 259,436 | L | 0 | 0 | ||||
| 239 Singleton - Building | 2022-01-01 | 1,018,064 | 26,104 | SL | 39.000000000000 | 26,104 | 26,104 | ||
| 239 Singleton - Land | 2022-01-01 | 259,436 | L | 0 | 0 | ||||
| 239 Singleton - Improvements | 2022-11-01 | 70,200 | 1,672 | SL | 7.000000000000 | 10,029 | 10,029 | ||
| 239 Singleton - Improvements | 2022-11-01 | 90,270 | 2,508 | SL | 6.000000000000 | 15,045 | 15,045 | ||
| 356 Morrison - Improvements | 2023-11-01 | 56,160 | SL | 15.000000000000 | 624 | 624 | |||
| 356 Morrison - Improvements | 2023-11-01 | 6,240 | SL | 15.000000000000 | 69 | 69 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 17,329,267 | 907,197 | 16,422,070 | 18,551,397 |
| Land | 1,803,603 | 0 | 1,803,603 | 1,803,603 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General governance and counsel | 238 | 0 | 238 |
| Item No. | 1 |
|---|---|
| Lender's Name | State Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 2,400,000 |
| Balance Due | 2,329,604 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | Mortgage |
| Description of Lender Consideration | Property located in Browsburg, IN |
| Consideration FMV | 13131583 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Loan origination costs | 12,972 | 12,972 | 12,972 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 127 | 0 | 127 | |
| Dues and subscriptions | 382 | 0 | 382 | |
| Insurance | 11,488 | 0 | 11,488 | |
| Insurance - D&O | 1,079 | 0 | 1,079 | |
| Meals and entertainment | 607 | 0 | 607 | |
| Office expense | 6,363 | 0 | 6,363 | |
| Payroll fees | 228 | 0 | 228 | |
| Promotional materials | 276 | 0 | 276 | |
| Repairs and maintenance | 680 | 0 | 680 | |
| Telephone | 6,027 | 0 | 6,027 | |
| Northview: Bank fees | 398 | 328 | 0 | |
| Northview: D&O Insurance | 95 | 78 | 0 | |
| Northview: Insurance | 39,886 | 32,842 | 0 | |
| Northview: Maintenance | 183,647 | 151,215 | 0 | |
| Northview: Meals | 67 | 55 | 0 | |
| Northview: Office expense | 344 | 283 | 0 | |
| Northview: Payroll fees | 914 | 753 | 0 | |
| Northview: Subscriptions | 273 | 225 | 0 | |
| Morrison: Advertising | 395 | 395 | 0 | |
| Morrison: Bank fees | 25 | 25 | 0 | |
| Morrison: D&O Insurance | 95 | 95 | 0 | |
| Morrison: Insurance | 7,385 | 7,385 | 0 | |
| Morrison: Maintenance | 22,600 | 22,600 | 0 | |
| Morrison: Office expense | 92 | 92 | 0 | |
| Morrison: Payroll fees | 381 | 381 | 0 | |
| Morrison: Subscriptions | 328 | 328 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant security deposits | 112,271 | 113,776 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Grant management | 40,832 | 0 | 40,832 | |
| Website design | 3,000 | 0 | 3,000 | |
| Northview: Contract services | 170 | 140 | 0 | |
| Morrison: Contract services | 4,070 | 4,070 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Excise tax | 11,866 | 0 | 0 | |
| 990-T income tax | 34,338 | 0 | 0 | |
| Indiana income tax | 8,039 | 0 | 0 |