| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 4,500 | 2,250 | 2,250 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Land | 2022-01-01 | 103,500 | L | 0 | 0 | ||||
| Building | 2022-01-01 | 821,500 | 51,795 | SL | 39.000000000000 | 21,064 | 21,064 | ||
| Building Improvements | 2024-05-01 | 1,818,994 | 5,839 | SL | 39.000000000000 | 46,641 | 46,641 | ||
| Building Improvements | 2024-10-01 | 15,274 | SL | 39.000000000000 | 277 | 277 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 103,500 | 0 | 103,500 | |
| Building | 821,500 | 72,859 | 748,641 | |
| Building Improvements | 1,818,994 | 52,480 | 1,766,514 | |
| Building Improvements | 15,274 | 277 | 14,997 |
| Item No. | 1 |
|---|---|
| Lender's Name | John H Burgage Jr |
| Lender's Title | President |
| Original Amount of Loan | 415220 |
| Balance Due | 1870727 |
| Date of Note | 2023-08 |
| Maturity Date | 2028-12 |
| Repayment Terms | Unpaid Principal due at maturity |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | None |
| Purpose of Loan | To fund grants and investments |
| Description of Lender Consideration | NA |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Technology | 100 | 0 | 0 | |
| Shipping and Postage | 38 | 0 | 0 | |
| Utilities | 482 | 482 | 0 | |
| Property Taxes | 12,689 | 12,689 | 0 | |
| Insurance | 6,923 | 6,923 | 0 | |
| Meals | 107 | 107 | 0 | |
| Supplies | 182 | 182 | 0 | |
| Repairs and Maintenance | 12,121 | 12,121 | 0 | |
| Payroll Taxes | 1,040 | 1,040 | 0 | |
| Miscellaneous | 12,557 | 12,557 | 0 | |
| Shipping | 10 | 10 | 0 | |
| Technology | 50 | 50 | 0 | |
| Licenses and Permits | 150 | 150 | 0 | |
| Disposable Equipment | 343 | 343 | 0 | |
| Dues and Subscriptions | 1,448 | 1,448 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 10,850 | 10,850 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional Fees | 375 | 375 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 125 | 0 | 0 |