| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OQBC Accounting Solutions | 14,089 | 0 | 14,089 | 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 | 105,927 | SL | 2.56 % | 17,435 | 17,435 | ||
| BUILDING 115 | 1999-06-30 | 258,427 | 136,404 | SL | 2.56 % | 6,626 | 6,626 | ||
| 115 BUILDING IMPROVEMENTS | 2015-05-01 | 51,527 | 13,155 | SL | 2.56 % | 1,321 | 1,321 | ||
| 1225 CAPITAL IMPROVEMENTS | 2018-06-01 | 6,744 | 3,268 | 150DB | 5.90 % | 398 | 398 | ||
| FURNITURE & EQUIPMENT | 2018-06-01 | 37,960 | 36,266 | 200DB | 4.46 % | 1,694 | 1,694 | ||
| 1225 HVAC | 2020-07-09 | 2,709 | 331 | SL | 2.56 % | 69 | 69 | ||
| 115 HVAC | 2020-08-10 | 2,487 | 301 | SL | 2.56 % | 64 | 64 | ||
| 1225 BUILDING IMPROVEMENTS | 2021-04-26 | 25,833 | 2,676 | SL | 2.56 % | 662 | 662 | ||
| COUNTER TOP KITCHEN | 2021-05-04 | 1,636 | 1,125 | 200DB | 8.93 % | 146 | 146 | ||
| ELECTRICAL | 2021-05-18 | 2,200 | 1,513 | 200DB | 8.93 % | 196 | 196 | ||
| KITCHEN CABINETS | 2021-05-21 | 2,800 | 1,926 | 200DB | 8.93 % | 250 | 250 | ||
| BLINDS | 2021-06-07 | 10,809 | 7,432 | 200DB | 8.93 % | 965 | 965 | ||
| FURNITURE | 2022-01-07 | 1,239 | 1,025 | 200DB | 11.52 % | 143 | 143 | ||
| 1225 HVAC | 2021-09-13 | 2,053 | 192 | SL | 2.56 % | 53 | 53 | ||
| 1115 NEW AC | 2023-10-07 | 7,104 | 281 | SL | 2.56 % | 182 | 182 | ||
| DELL COMPUTER | 2023-10-01 | 2,537 | 1,319 | 200DB | 19.20 % | 487 | 487 | ||
| 1225 ROODING WATER PROOF SILICONE | 2025-04-18 | 15,750 | 17 | SL | 2.56 % | 404 | 404 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 92,196 | 87,502 | 4,694 | 15,000 |
| Buildings | 938,427 | 266,392 | 672,035 | 1,450,000 |
| Improvements | 114,207 | 23,374 | 90,833 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Loan Settlement Charges | 8,689 | 8,689 | 8,689 |
| Prepaid Insurance | 28,357 | 26,779 | 26,779 |
| Prepaid Interest | 1,654 | 1,229 | 1,229 |
| Security Deposit | 529 | 529 | 529 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 15,000 | 15,000 | ||
| Bank Fees | 440 | 440 | ||
| Burglar Alarm | 1,059 | 1,059 | ||
| Insurance | 34,168 | 34,168 | ||
| Janitorial Service | 13,714 | 13,714 | ||
| Licenses | 123 | 123 | ||
| Office Supplies | 130 | 130 | ||
| PO Box Service | 759 | 759 | ||
| Postage and Delivery | 5 | 5 | ||
| Printing & Reproduction | 36 | 36 | ||
| Refinance Cost | 2,250 | 2,250 | ||
| Repairs & Maintenance | 17,700 | 17,700 | ||
| Scholarships | 1,500 | 1,500 | ||
| Staff & Teachers Attention | 9,072 | 9,072 | ||
| Survey & Appraisals | 2,445 | 2,445 | ||
| Utilities | 4,597 | 4,597 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 249,863 | 249,863 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deposits Payable | 900 | 900 |
| Rounding | 1 | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Unicol Inc. | 4,700 | 0 | 4,700 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Tax | 1,968 | 1,968 |