| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax compliance | 3,500 | 0 | 3,500 | |
| Bookkeeping | 17,100 | 0 | 17,100 | |
| Northview: Tax compliance | 1,750 | 1,463 | 0 | |
| Morrison: Tax compliance | 1,750 | 1,750 | 0 |
| 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 | 85,248 | 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 | 108,496 | 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 | 99,682 | 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 | 75,948 | 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 | 61,708 | 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 | 118,668 | 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 | 85,440 | 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 | 33,228 | 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 | 52,208 | 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 | 52,208 | 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 | 52,208 | 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 | 52,208 | 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 | 11,701 | SL | 7.000000000000 | 10,029 | 10,029 | ||
| 239 Singleton - Improvements | 2022-11-01 | 90,270 | 17,553 | SL | 6.000000000000 | 15,045 | 15,045 | ||
| 356 Morrison - Improvements | 2023-11-01 | 56,160 | 624 | SL | 15.000000000000 | 3,744 | 3,744 | ||
| 356 Morrison - Improvements | 2023-11-01 | 6,240 | 69 | SL | 15.000000000000 | 416 | 416 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 17,329,267 | 1,375,056 | 15,954,211 | 15,954,211 |
| 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 | 820 | 0 | 820 |
| Item No. | 1 |
|---|---|
| Lender's Name | State Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 2,400,000 |
| Balance Due | 2,079,521 |
| 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 | 12797374 |
| 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 | 120 | 0 | 120 | |
| Dues and subscriptions | 520 | 0 | 520 | |
| Insurance | 14,705 | 0 | 14,705 | |
| Insurance - D&O | 1,124 | 0 | 1,124 | |
| Office expenses | 14,002 | 0 | 14,002 | |
| Payroll fees | 202 | 0 | 202 | |
| Repairs and maintenance | 1,767 | 0 | 1,767 | |
| Northview: Bank fees | 423 | 354 | 0 | |
| Northview: D&O Insurance | 99 | 83 | 0 | |
| Northview: Insurance | 42,648 | 35,661 | 0 | |
| Northview: Office expense | 761 | 636 | 0 | |
| Northview: Payroll fees | 806 | 674 | 0 | |
| Northview: Repairs and Maintenance | 256,943 | 214,845 | 0 | |
| Northview: Subscriptions | 176 | 147 | 0 | |
| Morrison: D&O Insurance | 99 | 99 | 0 | |
| Morrison: Office expense | 404 | 404 | 0 | |
| Morrison: Payroll fees | 336 | 336 | 0 | |
| Morrison: Repairs and maintenance | 4,308 | 4,308 | 0 | |
| Morrison: Subscriptions | 2,664 | 2,664 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant security deposits | 113,776 | 126,502 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Grant management | 13,159 | 0 | 13,159 | |
| Northview: Contract services | 688 | 575 | 0 | |
| Morrison: Contract services | 2,370 | 2,370 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF excise tax | 7,164 | 0 | 0 | |
| 990-T income tax | 18,184 | 0 | 0 | |
| Indiana income tax | 8,136 | 0 | 0 |