| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax compliance | 3,718 | 0 | 3,718 | |
| Bookkeeping | 10,410 | 0 | 10,410 | |
| Northfield: Tax compliance | 1,859 | 1,557 | 0 | |
| Morrison: Tax compliance | 1,859 | 1,859 | 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 Northfield - Building | 2022-01-01 | 1,662,325 | 127,872 | SL | 39.000000000000 | 42,624 | 42,624 | ||
| 1531 Northfield - Land | 2022-01-01 | 97,675 | L | 0 | 0 | ||||
| 1533 Northfield - Building | 2022-01-01 | 2,115,687 | 162,744 | SL | 39.000000000000 | 54,248 | 54,248 | ||
| 1533 Northfield - Land | 2022-01-01 | 124,314 | L | 0 | 0 | ||||
| 1630 Northfield - Building | 2022-01-01 | 1,943,787 | 149,523 | SL | 39.000000000000 | 49,841 | 49,841 | ||
| 1630 Northfield - Land | 2022-01-01 | 114,213 | L | 0 | 0 | ||||
| 1632 Northfield - Building | 2022-01-01 | 1,480,981 | 113,922 | SL | 39.000000000000 | 37,974 | 37,974 | ||
| 1632 Northfield - Land | 2022-01-01 | 87,020 | L | 0 | 0 | ||||
| 1634 Northfield - Building | 2022-01-01 | 1,203,297 | 92,562 | SL | 39.000000000000 | 30,854 | 30,854 | ||
| 1634 Northfield - Land | 2022-01-01 | 70,704 | L | 0 | 0 | ||||
| 1650 Northfield - Building | 2022-01-01 | 2,314,032 | 178,002 | SL | 39.000000000000 | 59,334 | 59,334 | ||
| 1650 Northfield - Land | 2022-01-01 | 135,968 | L | 0 | 0 | ||||
| 1652 Northfield - Building | 2022-01-01 | 1,666,103 | 128,160 | SL | 39.000000000000 | 42,720 | 42,720 | ||
| 1652 Northfield - Land | 2022-01-01 | 97,894 | L | 0 | 0 | ||||
| 1654 Northfield - Building | 2022-01-01 | 647,929 | 49,842 | SL | 39.000000000000 | 16,614 | 16,614 | ||
| 1654 Northfield - Land | 2022-01-01 | 38,071 | L | 0 | 0 | ||||
| 356 Morrison - Building | 2022-01-01 | 1,018,064 | 78,312 | 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 | 78,312 | 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 | 78,312 | 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 | 78,312 | 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 | 21,730 | SL | 7.000000000000 | 10,029 | 10,029 | ||
| 239 Singleton - Improvements | 2022-11-01 | 90,270 | 32,598 | SL | 6.000000000000 | 15,045 | 15,045 | ||
| 356 Morrison - Improvements | 2023-11-01 | 56,160 | 4,368 | SL | 15.000000000000 | 3,744 | 3,744 | ||
| 356 Morrison - Improvements | 2023-11-01 | 6,240 | 485 | SL | 15.000000000000 | 416 | 416 | ||
| Morrison - Land Improvements | 2025-06-16 | 95,455 | SL | 15.000000000000 | 3,712 | 3,712 | |||
| Singleton - Leasehold Improvements | 2025-09-12 | 184,560 | SL | 15.000000000000 | 6,138 | 6,138 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 17,609,282 | 1,852,765 | 15,756,517 | 0 |
| Land | 1,803,603 | 0 | 1,803,603 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General governance and counsel | 7,990 | 0 | 7,990 |
| Item No. | 1 |
|---|---|
| Lender's Name | State Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 2,400,000 |
| Balance Due | 2,025,506 |
| 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 | 12463165 |
| 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 | 85 | 0 | 85 | |
| Dues and subscriptions | 694 | 0 | 694 | |
| Insurance | 11,161 | 0 | 11,161 | |
| Insurance - D&O | 1,204 | 0 | 1,204 | |
| Office expenses | 17,562 | 0 | 17,562 | |
| Payroll fees | 194 | 0 | 194 | |
| Repairs and maintenance | 901 | 0 | 901 | |
| Northfield: Bank fees | 463 | 388 | 0 | |
| Northfield: D&O Insurance | 106 | 89 | 0 | |
| Northfield: Insurance | 61,792 | 51,738 | 0 | |
| Northfield: Office expense | 716 | 600 | 0 | |
| Northfield: Payroll fees | 778 | 651 | 0 | |
| Northfield: Repairs and Maintenance | 138,830 | 116,242 | 0 | |
| Northfield: Subscriptions | 334 | 280 | 0 | |
| Morrison: D&O Insurance | 106 | 106 | 0 | |
| Morrison: Office expense | 118 | 118 | 0 | |
| Morrison: Payroll fees | 324 | 324 | 0 | |
| Morrison: Repairs and maintenance | 26,615 | 26,615 | 0 | |
| Morrison: Subscriptions | 100 | 100 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant security deposits | 126,502 | 129,945 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Grant management | 47,500 | 0 | 47,500 | |
| Morrison: Contract services | 3,753 | 3,753 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF excise tax | 6,411 | 0 | 0 | |
| 990-T income tax | 7,463 | 0 | 0 | |
| Indiana income tax | 2,824 | 0 | 0 |