| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| B J Flemming | 7,725 | 0 | 7,725 | 0 |
| Charles A Krblich | 1,800 | 0 | 1,800 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING 1225 | 2018-04-17 | 680,000 | 36,187 | SL | 2.56 % | 17,435 | |||
| BUILDING 115 | 1999-06-30 | 258,427 | 109,900 | SL | 2.56 % | 6,626 | |||
| 115 BUILDING IMPROVEMENTS | 2015-05-01 | 51,527 | 7,871 | SL | 2.56 % | 1,321 | |||
| 1225 CAPITAL IMPROVEMENTS | 2018-06-01 | 6,744 | 1,464 | 150DB | 7.70 % | 519 | |||
| FURNITURE & EQUIPMENT | 2018-06-01 | 37,960 | 21,359 | 200DB | 12.49 % | 4,741 | |||
| 1225 HVAC | 2020-07-09 | 2,709 | 55 | SL | 2.56 % | 69 | |||
| 115 HVAC | 2020-08-10 | 2,487 | 45 | SL | 2.56 % | 64 | |||
| 1225 BUILDING IMPROVEMENTS | 2021-04-26 | 25,833 | 28 | SL | 2.56 % | 662 | |||
| COUNTER TOP KITCHEN | 2021-05-04 | 1,636 | 200DB | 14.29 % | 234 | ||||
| ELECTRICAL | 2021-05-18 | 2,200 | 200DB | 14.29 % | 314 | ||||
| KITCHEN CABINETS | 2021-05-21 | 2,800 | 200DB | 14.29 % | 400 | ||||
| BLINDS | 2021-06-07 | 10,809 | 200DB | 14.29 % | 1,545 | ||||
| FURNITURE | 2022-01-07 | 1,239 | 200DB | 20.00 % | 248 | ||||
| 1225 HVAC | 2021-09-13 | 2,053 | SL | 1.61 % | 33 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 89,659 | 61,856 | 27,803 | |
| Buildings | 938,427 | 170,148 | 768,279 | 1,250,000 |
| Improvements | 91,353 | 12,131 | 79,222 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Loan Settlement Charges | 8,689 | 8,689 | |
| Rounding | 1 | ||
| Security Deposit | 529 | 529 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 4,600 | 4,600 | ||
| Burglar Alarm | 540 | 540 | ||
| Insurance | 13,166 | 13,166 | ||
| Janitorial Service | 22,699 | 22,699 | ||
| Office Supplies | 455 | 455 | ||
| Repairs & Maintenance | 2,660 | 2,660 | ||
| Staff & Teachers Attention | 7,456 | 7,456 | ||
| Utilities | 3,442 | 3,442 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 182,370 | 182,370 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Loan Payablle FCPCS | 10,000 | |
| Deposits Payable | 900 | 900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Mombach, Boyle, Hardin & Simmons PA | 500 | 0 | 500 | 0 |
| Unicol Inc. | 6,000 | 0 | 6,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Business License | 184 | 184 | ||
| Real Estate Tax | 1,365 | 1,365 |