| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 4,250 | 4,250 |
| Person Name | Explanation |
|---|---|
| JONG-DEOK KIM |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LEASEHOLD IMPROVEMENT | 2004-01-01 | 306,401 | 73,327 | S/L | 39.0000 | 7,856 | 7,856 | 7,856 | |
| LAND | 1996-09-03 | 1,006,625 | |||||||
| BUILDING | 1996-09-03 | 3,799,985 | 1,689,905 | S/L | 39.0000 | 97,436 | 97,436 | 97,436 | |
| LEASEHOLD IMPROVEMENT | 2008-06-30 | 195,877 | 17,788 | S/L | 39.0000 | 5,022 | 5,022 | 5,022 | |
| SECURITY CAMERA | 2009-09-01 | 4,926 | 3,849 | 200DB | 7.0000 | 308 | 308 | 308 | |
| LEASEHOLD IMPROVEMENT | 2011-09-28 | 36,928 | 276 | S/L | 39.0000 | 947 | 947 | 947 | |
| EQUIPMENT | 2000-01-01 | 96,824 | 200DB | 7.0000 | 96,824 | 96,824 | 96,824 | ||
| EQUIPMENT | 2003-01-01 | 82,851 | 82,851 | 200DB | 7.0000 | ||||
| PROJECTOR | 2007-08-09 | 1,057 | 821 | 200DB | 7.0000 | 94 | |||
| APPLE IMAC COMPUTER | 2009-08-19 | 1,605 | 1,374 | 200DB | 5.0000 | 92 | |||
| DELL COMPUTER | 2011-04-21 | 519 | 104 | 200DB | 5.0000 | 166 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4,526,973 | 2,079,040 | 2,447,933 | 7,500,000 | |
| 1,006,625 | 1,006,625 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT ASSET | 3,200 | 3,200 | 3,200 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL REAL ESTATE PROPERTY | ||||
| ADVERTISING | 845 | 845 | 845 | |
| BANK SERVICE CHARGE | 510 | 510 | 510 | |
| CAR EXPENSE | 4,800 | 4,800 | 4,800 | |
| INSURANCE | 8,341 | 8,341 | 8,341 | |
| OFFICE EXPENSE | 3,708 | 3,708 | 3,708 | |
| EQUIPMENT RENTAL | 300 | 300 | 300 | |
| JANITORIAL EXPENSE | 47,720 | 47,720 | 47,720 | |
| LANDSCAPING | 4,100 | 4,100 | 4,100 | |
| REPAIRS & MAINTENANCE | 52,599 | 52,599 | 52,599 | |
| SUPPLIES | 4,368 | 4,368 | 4,368 | |
| TAXES - LOCAL GOVT | 93,526 | 93,526 | 93,526 | |
| UTILITIES | 81,451 | 81,451 | 81,451 | |
| TELEPHONE | 5,126 | 5,126 | 5,126 | |
| LICENSE & PERMIT | 1,936 | 1,936 | 1,936 | |
| SECURITY SERVICE | 5,861 | 5,861 | 5,861 | |
| TRASH REMOVAL | 4,720 | 4,720 | 4,720 | |
| EXPENSES | ||||
| ADMINISTRATIVE & GENERAL | 25,992 | 25,992 | ||
| SCIENTIFIC & SUPPORT ACTIVITI | 1,387,695 | 1,387,695 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANTS SECURITY DEPOSIT | 79,355 | 80,312 |
| NOTES PAYABLE | 400,000 | 335,000 |
| PAYROLL TAX PAYABLE | 4,044 | 1,238 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT PAYROLL TAXES | 22,760 | 22,760 | ||
| INDIRECT LOCAL TAXES | 2,377 | 2,377 |