| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OQBC Accounting Solutions | 10,899 | 0 | 10,899 | 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 | 71,057 | SL | 2.56 % | 17,435 | 17,435 | ||
| BUILDING 115 | 1999-06-30 | 258,427 | 123,152 | SL | 2.56 % | 6,626 | 6,626 | ||
| 115 BUILDING IMPROVEMENTS | 2015-05-01 | 51,527 | 10,513 | SL | 2.56 % | 1,321 | 1,321 | ||
| 1225 CAPITAL IMPROVEMENTS | 2018-06-01 | 6,744 | 2,450 | 150DB | 6.23 % | 420 | 420 | ||
| FURNITURE & EQUIPMENT | 2018-06-01 | 37,960 | 29,490 | 200DB | 8.92 % | 3,386 | 3,386 | ||
| 1225 HVAC | 2020-07-09 | 2,709 | 193 | SL | 2.56 % | 69 | 69 | ||
| 115 HVAC | 2020-08-10 | 2,487 | 173 | SL | 2.56 % | 64 | 64 | ||
| 1225 BUILDING IMPROVEMENTS | 2021-04-26 | 25,833 | 1,352 | SL | 2.56 % | 662 | 662 | ||
| COUNTER TOP KITCHEN | 2021-05-04 | 1,636 | 635 | 200DB | 17.49 % | 286 | 286 | ||
| ELECTRICAL | 2021-05-18 | 2,200 | 853 | 200DB | 17.49 % | 385 | 385 | ||
| KITCHEN CABINETS | 2021-05-21 | 2,800 | 1,086 | 200DB | 17.49 % | 490 | 490 | ||
| BLINDS | 2021-06-07 | 10,809 | 4,192 | 200DB | 17.49 % | 1,890 | 1,890 | ||
| FURNITURE | 2022-01-07 | 1,239 | 644 | 200DB | 19.20 % | 238 | 238 | ||
| 1225 HVAC | 2021-09-13 | 2,053 | 86 | SL | 2.56 % | 53 | 53 | ||
| 1115 NEW AC | 2023-10-07 | 7,104 | SL | 1.39 % | 99 | 99 | |||
| DELL COMPUTER | 2023-10-01 | 2,537 | 200DB | 20.00 % | 507 | 507 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 92,196 | 77,097 | 15,099 | 20,000 |
| Buildings | 938,427 | 218,270 | 720,157 | 1,250,000 |
| Improvements | 98,457 | 17,455 | 81,002 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Mombach, Boyle, Hardin & Simmons, PA | 5,100 | 0 | 5,100 | 0 |
| Trip Scott PA | 9,807 | 0 | 9,807 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Loan Settlement Charges | 8,689 | 8,689 | |
| Prepaid Insurance | 36,749 | ||
| Prepaid Interes | 1,716 | ||
| Security Deposit | 529 | 529 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 17,857 | 17,857 | ||
| Bank Fees | 508 | 508 | ||
| Burglar Alarm | 284 | 284 | ||
| Insurance | 43,659 | 43,659 | ||
| Janitorial Service | 14,184 | 14,184 | ||
| Office Supplies | 507 | 507 | ||
| Postage and Delivery | 101 | 101 | ||
| Refinance Cost | 5,818 | 5,818 | ||
| Repairs & Maintenance | 11,447 | 11,447 | ||
| Scholarships | 2,904 | 2,904 | ||
| Staff & Teachers Attention | 3,943 | 3,943 | ||
| Utilities | 4,493 | 4,493 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 210,213 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deposits Payable | 900 | 900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Dubose Ventures LLC | 2,500 | 0 | 2,500 | 0 |
| Unicol Inc. | 3,000 | 0 | 3,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Tax | 1,471 | 1,471 |