| 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 | 19,250 | SL | 30.000000000000 | 12,833 | 12,833 | ||
| Leasehold Improvements (Plumbing) | 2023-11-30 | 124,918 | 4,511 | SL | 30.000000000000 | 4,164 | 4,164 | ||
| Furniture and Fixtures | 2023-12-06 | 100,700 | 30,484 | 200DB | 7.000000000000 | 20,062 | 14,386 | ||
| Furniture and Fixtures (replacment because of roof leak) | 2024-01-30 | 4,797 | 1,256 | 200DB | 7.000000000000 | 1,012 | 685 | ||
| 2024 Leasehold Improvements (Roofing, Concrete, Flooring) | 2024-12-20 | 383,431 | SL | 30.000000000000 | 12,781 | 12,781 | |||
| 2025 Leasehold Improvements | 2025-11-20 | 381,354 | SL | 30.000000000000 | 1,059 | 1,059 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 385,000 | 32,083 | 352,917 | 352,917 |
| Leasehold Improvements (Plumbing) | 124,918 | 8,675 | 116,243 | 116,243 |
| Furniture and Fixtures | 100,700 | 50,546 | 50,154 | 50,154 |
| Furniture and Fixtures (replacment because of roof leak) | 4,797 | 2,268 | 2,529 | 2,529 |
| 2024 Leasehold Improvements (Roofing, Concrete, Flooring) | 383,431 | 12,781 | 370,650 | 370,650 |
| 2025 Leasehold Improvements | 381,354 | 1,059 | 380,295 | 380,295 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 5,350 | 4,280 | 1,070 |
| Item No. | 1 |
|---|---|
| Lender's Name | The Hop Mae Adams Foundation |
| Lender's Title | |
| Original Amount of Loan | 1085000 |
| Balance Due | 1266564 |
| 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 Property |
| Description of Lender Consideration | Cash |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank fees | 112 | 90 | 22 | |
| Office expenses | 214 | 171 | 43 | |
| Postage and shipping | 30 | 24 | 6 | |
| Organizational expenses | 123 | 98 | 25 | |
| Licenses, Dues & Subscriptions | 63 | 63 | 0 | |
| Insurance expense | 6,798 | 6,798 | 0 | |
| Lawn service | 12,297 | 12,297 | 0 | |
| Repairs and maintenance | 15,269 | 15,269 | 0 | |
| Utilities - Gas | 12,492 | 12,492 | 0 | |
| Utilities - Power | 10,452 | 10,452 | 0 | |
| Utilities - Water/Sewer | 12,401 | 12,401 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other professional fees | 2,711 | 2,169 | 542 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2024 Excise Taxes Paid | 716 | 0 | 0 | |
| 2025 Estimated Tax Payment | 716 | 0 | 0 |