| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 4,600 | 4,600 |
| 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 | 89,040 | S/L | 39.0000 | 7,856 | 7,856 | 7,856 | |
| LAND | 1996-09-03 | 1,006,625 | |||||||
| BUILDING | 1996-09-03 | 3,799,985 | 1,884,776 | S/L | 39.0000 | 97,436 | 97,436 | 97,436 | |
| LEASEHOLD IMPROVEMENT | 2008-06-30 | 195,877 | 27,833 | S/L | 39.0000 | 5,022 | 5,022 | 5,022 | |
| SECURITY CAMERA | 2009-09-01 | 4,926 | 4,376 | 200DB | 7.0000 | 220 | 220 | 220 | |
| LEASEHOLD IMPROVEMENT | 2011-09-28 | 36,928 | 2,170 | 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 | 6,216 | 200DB | 7.0000 | ||||
| PROJECTOR | 2007-08-09 | 1,057 | 1,010 | 200DB | 7.0000 | 47 | |||
| APPLE IMAC COMPUTER | 2009-08-19 | 1,605 | 1,559 | 200DB | 5.0000 | 46 | |||
| DELL COMPUTER | 2011-04-21 | 519 | 370 | 200DB | 5.0000 | 59 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4,533,189 | 2,308,658 | 2,224,531 | 6,000,000 | |
| 1,006,625 | 1,006,625 | 2,000,000 |
| 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 |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL REAL ESTATE PROPERTY | ||||
| ADVERTISING | 3,805 | 3,805 | 3,805 | |
| BANK SERVICE CHARGE | 271 | 271 | 271 | |
| CAR EXPENSE | 4,600 | 4,600 | 4,600 | |
| DUE AND SUBSCRIPTION | 75 | 75 | 75 | |
| EMPLOYEE BENEFIT PROGRAM | 5,136 | 5,136 | 5,136 | |
| INSURANCE | 11,087 | 11,087 | 11,087 | |
| OFFICE EXPENSE | 588 | 588 | 588 | |
| JANITORIAL EXPENSE | 47,061 | 47,061 | 47,061 | |
| REPAIR & MAINTENANCE | 40,390 | 40,390 | 40,390 | |
| SECURITY SERVICE | 6,813 | 6,813 | 6,813 | |
| TRASH REMOVAL | 2,943 | 2,943 | 2,943 | |
| LANDSCAPING | 7,100 | 7,100 | 7,100 | |
| EQUIPMENT RENTAL | 2,493 | 2,493 | 2,493 | |
| SUPPLIES | 7,983 | 7,983 | 7,983 | |
| TAXES - LOCAL GOV'T | 88,256 | 88,256 | 88,256 | |
| UTILITIES | 89,990 | 89,990 | 89,990 | |
| TELEPHONE | 7,344 | 7,344 | 7,344 | |
| PAYROLL EXPENSE | 34,002 | 34,002 | 34,002 | |
| PAYROLL TAXES | 2,676 | 2,676 | 2,676 | |
| LICENSE & PERMIT | 354 | 354 | 354 | |
| EXPENSES | ||||
| ADMINISTRATIVE & GENERAL | 24,304 | 24,304 | ||
| SCIENTIFIC & SUPPORT ACTIVITI | 1,614,786 | 1,614,786 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 145,371 | 13,674 |
| UNEARNED INCOME | 576,632 | 650,274 |
| TENANTS SECURITY DEPOSIT | 77,545 | 77,545 |
| NOTES PAYABLE | ||
| PAYROLL TAX PAYABLE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT PAYROLL TAXES | 19,565 | 19,565 | ||
| INDIRECT LOCAL TAXES | ||||
| INDIRECT LICENSE & PERMITS | 175 | 175 |