| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 1,122 | 0 | 0 | 1,122 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Facility Improvements | 2023-02-17 | 5,499 | 265 | M | 39 | 141 | 0 | 0 | |
| Facility Improvements Electrical | 2023-12-26 | 5,019 | 134 | M | 39 | 129 | 0 | 0 | |
| Roof Design & Engineering | 2024-10-16 | 4,650 | 25 | M | 39 | 119 | 0 | 0 | |
| Roof | 2024-12-06 | 84,375 | 90 | M | 39 | 2,163 | 0 | 0 | |
| Roof | 2025-07-03 | 84,375 | M | 39 | 992 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Facility Improvements | 5,499 | 406 | 5,093 | 5,093 |
| Facility Improvements Electrical | 5,019 | 263 | 4,756 | 4,756 |
| Roof Design Engineering | 4,650 | 144 | 4,506 | 4,506 |
| Roof | 84,375 | 2,253 | 82,122 | 82,122 |
| Roof | 84,375 | 992 | 83,383 | 83,383 |
| Item No. | 1 |
|---|---|
| Lender's Name | BRINKMAN PROPERTIES LLC |
| Lender's Title | Trustee |
| Relationship to Insider | Paul Brinkman |
| Original Amount of Loan | 10,000 |
| Balance Due | 10,000 |
| Date of Note | 2024-09 |
| Maturity Date | |
| Repayment Terms | 16 months |
| Interest Rate | 6.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | Rehabilitation of Roof |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | BRINKMAN PROPERTIES LLC |
| Lender's Title | Trustee |
| Relationship to Insider | Paul Brinkman |
| Original Amount of Loan | 50,000 |
| Balance Due | 50,000 |
| Date of Note | 2024-10 |
| Maturity Date | |
| Repayment Terms | 15 Months |
| Interest Rate | 6.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | Rehabilitation of Roof |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Operations & Office | 3,703 | 0 | 0 | 3,703 |
| Facility Repairs & Maintenance | 7,703 | 0 | 0 | 7,703 |
| Fundraising Expenses | 3,470 | 0 | 0 | 3,470 |
| Grant Expenses | 3,271 | 0 | 0 | 3,271 |