| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Buildings | 2023-07-14 | 385,000 | SL | 30.000000000000 | 6,417 | 0 | |||
| Leasehold Improvements (Plumbing, Roofing, Concrete) | 2023-11-30 | 124,918 | SL | 30.000000000000 | 347 | 0 | |||
| Furniture and Fixtures | 2023-12-06 | 100,700 | 200DB | 7.000000000000 | 2,398 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 385,000 | 6,417 | 378,583 | 385,000 |
| Leasehold Improvements (Plumbing, Roofing, Concrete) | 124,918 | 347 | 124,571 | 124,918 |
| Furniture and Fixtures | 100,700 | 2,398 | 98,302 | 98,302 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 26,465 | 21,172 | 5,293 |
| Item No. | 1 |
|---|---|
| Lender's Name | The Hop Mae Adams Foundation |
| Lender's Title | |
| Original Amount of Loan | 1085000 |
| Balance Due | 1160523 |
| Date of Note | 2023-09 |
| Maturity Date | 2031-09 |
| Repayment Terms | $15,338.30 per month until maturity |
| Interest Rate | 8.000000000000 |
| Security Provided by Borrower | None |
| Purpose of Loan | Purchase and Refurbishment of Secured Property |
| Description of Lender Consideration | Cash |
| Consideration FMV | 1085000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Contract Services | 1,454 | 1,163 | 291 | |
| Bank Fees | 126 | 101 | 25 | |
| Office Expenses | 39 | 31 | 8 | |
| Postage and Shipping | 8 | 6 | 2 | |
| Insurance Expense | 4,833 | 0 | 4,833 | |
| Court Costs/Case Management Fees | 93 | 74 | 19 | |
| Lawn Service | 5,733 | 0 | 5,733 | |
| Organizational Expenses | 600 | 480 | 120 | |
| Repairs and Maintenance | 401 | 0 | 401 | |
| Utilities | 9,222 | 0 | 9,222 |
| Description | Amount |
|---|---|
| Rounding Errors | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other Professional Fees | 319 | 255 | 64 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Property Transfer Taxes - Charitable Use Property | 1,502 | 0 | 1,502 |