| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OQBC Accounting Solutions | 12,080 | 0 | 12,080 | 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 | 88,492 | SL | 2.56 % | 17,435 | 17,435 | ||
| BUILDING 115 | 1999-06-30 | 258,427 | 129,778 | SL | 2.56 % | 6,626 | 6,626 | ||
| 115 BUILDING IMPROVEMENTS | 2015-05-01 | 51,527 | 11,834 | SL | 2.56 % | 1,321 | 1,321 | ||
| 1225 CAPITAL IMPROVEMENTS | 2018-06-01 | 6,744 | 2,870 | 150DB | 5.90 % | 398 | 398 | ||
| FURNITURE & EQUIPMENT | 2018-06-01 | 37,960 | 32,876 | 200DB | 8.93 % | 3,390 | 3,390 | ||
| 1225 HVAC | 2020-07-09 | 2,709 | 262 | SL | 2.56 % | 69 | 69 | ||
| 115 HVAC | 2020-08-10 | 2,487 | 237 | SL | 2.56 % | 64 | 64 | ||
| 1225 BUILDING IMPROVEMENTS | 2021-04-26 | 25,833 | 2,014 | SL | 2.56 % | 662 | 662 | ||
| COUNTER TOP KITCHEN | 2021-05-04 | 1,636 | 921 | 200DB | 12.49 % | 204 | 204 | ||
| ELECTRICAL | 2021-05-18 | 2,200 | 1,238 | 200DB | 12.49 % | 275 | 275 | ||
| KITCHEN CABINETS | 2021-05-21 | 2,800 | 1,576 | 200DB | 12.49 % | 350 | 350 | ||
| BLINDS | 2021-06-07 | 10,809 | 6,082 | 200DB | 12.49 % | 1,350 | 1,350 | ||
| FURNITURE | 2022-01-07 | 1,239 | 882 | 200DB | 11.52 % | 143 | 143 | ||
| 1225 HVAC | 2021-09-13 | 2,053 | 139 | SL | 2.56 % | 53 | 53 | ||
| 1115 NEW AC | 2023-10-07 | 7,104 | 99 | SL | 2.56 % | 182 | 182 | ||
| DELL COMPUTER | 2023-10-01 | 2,537 | 507 | 200DB | 32.00 % | 812 | 812 | ||
| 1225 ROODING WATER PROOF SILICONE | 2025-04-18 | 15,750 | SL | 0.11 % | 17 | 17 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 92,196 | 83,621 | 8,575 | 20,000 |
| Buildings | 938,427 | 242,331 | 696,096 | 1,400,000 |
| Improvements | 114,207 | 20,221 | 93,986 |
| 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 | 28,357 | |
| Prepaid Interest | 1,716 | 1,654 | |
| Security Deposit | 529 | 529 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 2,715 | 2,715 | ||
| Bank Fees | 59 | 59 | ||
| Burglar Alarm | 602 | 602 | ||
| Insurance | 46,287 | 46,287 | ||
| Janitorial Service | 16,745 | 16,745 | ||
| Licenses | 61 | 61 | ||
| Office Supplies | 186 | 186 | ||
| PO Box Service | 878 | 878 | ||
| Postage and Delivery | 3 | 3 | ||
| Refinance Cost | 450 | 450 | ||
| Repairs & Maintenance | 11,595 | 11,595 | ||
| Scholarships | 1,500 | 1,500 | ||
| Staff & Teachers Attention | 7,130 | 7,130 | ||
| Utilities | 4,621 | 4,621 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 240,973 | 240,973 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deposits Payable | 900 | 900 |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Unicol Inc. | 3,250 | 0 | 3,250 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Tax | 1,692 | 1,692 |