| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 6,950 | 6,950 |
| Person Name | Explanation |
|---|---|
| KIHO MOON |
| 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 | 81,183 | S/L | 39.0000 | 7,857 | 7,857 | 7,857 | |
| LAND | 1996-09-03 | 1,006,625 | |||||||
| BUILDING | 1996-09-03 | 3,799,985 | 1,787,341 | S/L | 39.0000 | 97,435 | 97,435 | 97,435 | |
| LEASEHOLD IMPROVEMENT | 2008-06-30 | 195,877 | 22,810 | S/L | 39.0000 | 5,023 | 5,023 | 5,023 | |
| SECURITY CAMERA | 2009-09-01 | 4,926 | 4,157 | 200DB | 7.0000 | 219 | 219 | 219 | |
| LEASEHOLD IMPROVEMENT | 2011-09-28 | 36,928 | 1,223 | S/L | 39.0000 | 947 | 947 | 947 | |
| EQUIPMENT | 2000-01-01 | 96,824 | 96,824 | 200DB | 7.0000 | ||||
| EQUIPMENT | 2003-01-01 | 82,851 | 82,851 | 200DB | 7.0000 | ||||
| OFFICE FURNITURE | 2013-02-27 | 6,216 | 200DB | 7.0000 | 6,216 | 6,216 | 6,216 | ||
| PROJECTOR | 2007-08-09 | 1,057 | 915 | 200DB | 7.0000 | 95 | |||
| APPLE IMAC COMPUTER | 2009-08-19 | 1,605 | 1,466 | 200DB | 5.0000 | 93 | |||
| DELL COMPUTER | 2011-04-21 | 519 | 270 | 200DB | 5.0000 | 100 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4,533,188 | 2,197,025 | 2,336,163 | 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 | Amount |
|---|---|
| PRIOR YEAR ADJUSTMENT | 600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL REAL ESTATE PROPERTY | ||||
| ADVERTISING | 2,476 | 2,476 | 2,476 | |
| BANK SERVICE CHARGE | 524 | 524 | 524 | |
| CAR EXPENSE | 4,800 | 4,800 | 4,800 | |
| DUE AND SUBSCRIPTION | 50 | 50 | 50 | |
| INSURANCE | 8,891 | 8,891 | 8,891 | |
| OFFICE EXPENSE | 263 | 263 | 263 | |
| JANITORIAL EXPENSE | 47,414 | 47,414 | 47,414 | |
| REPAIR & MAINTENANCE | 66,735 | 66,735 | 66,735 | |
| SECURITY SERVICE | 7,942 | 7,942 | 7,942 | |
| TRASH REMOVAL | 3,063 | 3,063 | 3,063 | |
| LANDSCAPING | 4,740 | 4,740 | 4,740 | |
| EQUIPMENT RENTAL | 2,519 | 2,519 | 2,519 | |
| SUPPLIES | 1,498 | 1,498 | 1,498 | |
| TAXES - LOCAL GOV'T | 87,709 | 87,709 | 87,709 | |
| UTILITIES | 92,280 | 92,280 | 92,280 | |
| TELEPHONE | 5,180 | 5,180 | 5,180 | |
| PAYROLL EXPENSE | 8,500 | 8,500 | 8,500 | |
| LICENSE & PERMIT | 1,654 | 1,654 | 1,654 | |
| EXPENSES | ||||
| ADMINISTRATIVE & GENERAL | 18,592 | 18,592 | ||
| SCIENTIFIC & SUPPORT ACTIVITI | 1,735,094 | 1,735,094 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 145,371 | |
| UNEARNED INCOME | 576,632 | |
| TENANTS SECURITY DEPOSIT | 80,312 | 77,545 |
| NOTES PAYABLE | 335,000 | |
| PAYROLL TAX PAYABLE | 1,238 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT PAYROLL TAXES | 23,548 | 23,548 | ||
| INDIRECT LOCAL TAXES | ||||
| INDIRECT LICENSE & PERMITS | 55 | 55 |