| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 2,500 | 2,500 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| FINANCING FEE | 2016-05-31 | 9,953 | 1,659 | 10.0000 | 995 | 995 | 995 | 2,654 |
| 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 | 120,466 | S/L | 39.0000 | 7,856 | 7,856 | 7,856 | |
| LAND | 1996-09-03 | 1,006,625 | |||||||
| BUILDING | 1996-09-03 | 3,799,985 | 2,274,518 | S/L | 39.0000 | 97,436 | 97,436 | 97,436 | |
| LEASEHOLD IMPROVEMENT | 2008-06-30 | 195,877 | 47,923 | S/L | 39.0000 | 5,022 | 5,022 | 5,022 | |
| SECURITY CAMERA | 2009-09-01 | 4,926 | 4,926 | 200DB | 7.0000 | ||||
| LEASEHOLD IMPROVEMENT | 2011-09-28 | 36,928 | 5,957 | 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 | 4,827 | S/L | 39.0000 | 1,899 | 1,899 | 1,899 | |
| HVAC EQUIPMENT | 2016-08-04 | 62,000 | 24,041 | 200DB | 7.0000 | 10,845 | 10,845 | 10,845 | |
| LEASEHOLD IMPROVEMENT | 2016-10-27 | 28,456 | 882 | S/L | 39.0000 | 729 | 729 | 729 | |
| HVAC EQUIPMENT | 2017-03-15 | 30,000 | 4,286 | 200DB | 7.0000 | 7,347 | 7,347 | 7,347 | |
| LEASEHOLD IMPROVEMENT | 2017-04-20 | 12,856 | 234 | S/L | 39.0000 | 329 | 329 | 329 | |
| 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 | 519 | 200DB | 5.0000 | ||||
| FURNITURE - KIC WASHINGTON | 2015-06-01 | 12,459 | 7,010 | 200DB | 7.0000 | 1,557 | |||
| FURN - KIC | 2016-06-10 | 4,165 | 1,615 | 200DB | 7.0000 | 728 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4,774,061 | 2,823,106 | 1,950,955 | ||
| 1,006,625 | 1,006,625 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL REAL ESTATE PROPERTY | ||||
| COMMISSION | 7,889 | 7,889 | 7,889 | |
| EMPLOYEE BENEFIT PROGRAM | 7,128 | 7,128 | 7,128 | |
| PROFESSIONAL FEE | 8,100 | 8,100 | 8,100 | |
| INSURANCE | 11,929 | 11,929 | 11,929 | |
| JANITORIAL EXPENSE | 48,104 | 48,104 | 48,104 | |
| REPAIR & MAINTENANCE | 111,606 | 111,606 | 111,606 | |
| SECURITY SERVICE | 7,629 | 7,629 | 7,629 | |
| TRASH REMOVAL | 3,868 | 3,868 | 3,868 | |
| LANDSCAPING | 5,810 | 5,810 | 5,810 | |
| SUPPLIES | 10,800 | 10,800 | 10,800 | |
| TAXES - PAYROLL | 4,317 | 4,317 | 4,317 | |
| TAXES - LOCAL GOVT | 77,112 | 77,112 | 77,112 | |
| UTILITIES | 77,447 | 77,447 | 77,447 | |
| TELEPHONE | 7,655 | 7,655 | 7,655 | |
| PAYROLL | 56,289 | 56,289 | 56,289 | |
| LICENSE AND PERMIT | 1,930 | 1,930 | 1,930 | |
| EXPENSES | ||||
| CONSULTING EXPENSE | 15,150 | 15,150 | ||
| DUES AND SUBSCRIPTION | 5,045 | 5,045 | ||
| EQUIPMENT RENTAL | 4,123 | 4,123 | ||
| INSURANCE | 3,020 | 3,020 | ||
| MISCELLANEOUS EXPENSE | 324 | 324 | ||
| OFFICE EXPENSE | 95,082 | 95,082 | ||
| OUTSIDE SERVICE | 18,000 | 18,000 | ||
| PROGRAM DEVELOPMENT | 393,620 | 393,620 | ||
| PROGRAM REFUND | 4,055 | 4,055 | ||
| SCIENTIFIC SUPPORT & ACTIVITI | 1,887,977 | 1,887,977 | ||
| SUPPLIES | 49,216 | 49,216 | ||
| TELEPHONE | 4,987 | 4,987 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER REVENUE | 6,651 | 6,651 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 2,212 | 143 |
| UNEARNED INCOME | 817,230 | 42,325 |
| TENANTS SECURITY DEPOSIT | 72,948 | 83,207 |
| LINEOF CREDIT | 259,757 |