| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 5,600 | 5,600 |
| 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 | 96,896 | S/L | 39.0000 | 7,857 | 7,857 | 7,857 | |
| LAND | 1996-09-03 | 1,006,625 | |||||||
| BUILDING | 1996-09-03 | 3,799,985 | 1,982,212 | S/L | 39.0000 | 97,435 | 97,435 | 97,435 | |
| LEASEHOLD IMPROVEMENT | 2008-06-30 | 195,877 | 32,855 | S/L | 39.0000 | 5,023 | 5,023 | 5,023 | |
| SECURITY CAMERA | 2009-09-01 | 4,926 | 4,596 | 200DB | 7.0000 | 220 | 220 | 220 | |
| LEASEHOLD IMPROVEMENT | 2011-09-28 | 36,928 | 3,117 | 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 | ||||
| LHI - KIC WASHINGTON | 2015-06-01 | 74,062 | S/L | 39.0000 | 1,029 | 1,029 | 1,029 | ||
| PROJECTOR | 2007-08-09 | 1,057 | 1,057 | 200DB | 7.0000 | ||||
| APPLE IMAC COMPUTER | 2009-08-19 | 1,605 | 1,605 | 200DB | 5.0000 | ||||
| DELL COMPUTER | 2011-04-21 | 519 | 429 | 200DB | 5.0000 | 60 | |||
| FURNITURE - KIC WASHINGTON | 2015-06-01 | 12,459 | 200DB | 7.0000 | 1,780 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4,619,710 | 2,423,009 | 2,196,701 | ||
| 1,006,625 | 1,006,625 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE | 33,718 | 33,718 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT ASSET | 3,200 |
| Description | Amount |
|---|---|
| PRIOR YEAR ADJUSTMENT | 3,585 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL REAL ESTATE PROPERTY | ||||
| BANK SERVICE CHARGE | 76 | 76 | 76 | |
| CAR EXPENSE | 2,000 | 2,000 | 2,000 | |
| DUE AND SUBSCRIPTION | 485 | 485 | 485 | |
| INSURANCE | 13,277 | 13,277 | 13,277 | |
| OFFICE EXPENSE | 14 | 14 | 14 | |
| JANITORIAL EXPENSE | 48,068 | 48,068 | 48,068 | |
| REPAIR & MAINTENANCE | 62,504 | 62,504 | 62,504 | |
| SECURITY SERVICE | 7,212 | 7,212 | 7,212 | |
| TRASH REMOVAL | 3,032 | 3,032 | 3,032 | |
| LANDSCAPING | 4,420 | 4,420 | 4,420 | |
| EQUIPMENT RENTAL | 2,359 | 2,359 | 2,359 | |
| SUPPLIES | 1,207 | 1,207 | 1,207 | |
| TAXES - LOCAL GOV'T | 81,660 | 81,660 | 81,660 | |
| UTILITIES | 115,622 | 115,622 | 115,622 | |
| TELEPHONE | 7,575 | 7,575 | 7,575 | |
| LICENSE & PERMIT | 1,775 | 1,775 | 1,775 | |
| MISCELLANEOUS EXPNESE | 200 | 200 | 200 | |
| EXPENSES | ||||
| ADVERTISING | 10,206 | 10,206 | ||
| BANK SERVICE CHARGE | 3,200 | 3,200 | ||
| DUES AND SUBSCRIPTION | 818 | 818 | ||
| INSURANCE | 40,316 | 40,316 | ||
| CONSULTING EXPENSE | 32,350 | 32,350 | ||
| OFFICE EPENSE | 32,595 | 32,595 | ||
| REPAIRS AND MAINTENANCE | 5,983 | 5,983 | ||
| TELEPHONE | 3,531 | 3,531 | ||
| OUTSIDE SERVICE | 3,157 | 3,157 | ||
| MISCELLANEOUS EXPENSE | 924 | 924 | ||
| DONATION | 500 | 500 | ||
| SCIENTIFIC SUPPORT & ACTIVITI | 1,144,439 | 1,144,439 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST INCOME FROM IRS | 10 | 10 | 10 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 13,674 | 55,102 |
| PAYROLL TAX PAYABLE | 6,628 | |
| UNEARNED INCOME | 650,274 | 633,183 |
| TENANTS SECURITY DEPOSIT | 77,545 | 66,110 |
| NOTES PAYABLE | 235,000 |