| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 6,390 | 6,390 |
| 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 | 4,645 | 10.0000 | 995 | 995 | 995 | 5,640 |
| 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 | 144,035 | S/L | 39.0000 | 7,856 | 7,856 | 7,856 | |
| LAND | 1996-09-03 | 1,006,625 | |||||||
| BUILDING | 1996-09-03 | 3,799,985 | 2,566,825 | S/L | 39.0000 | 97,435 | 97,435 | 97,435 | |
| LEASEHOLD IMPROVEMENT | 2008-06-30 | 195,877 | 62,990 | S/L | 39.0000 | 5,023 | 5,023 | 5,023 | |
| SECURITY CAMERA | 2009-09-01 | 4,926 | 4,926 | 200DB | 7.0000 | ||||
| LEASEHOLD IMPROVEMENT | 2011-09-28 | 36,928 | 8,798 | 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 | 10,524 | S/L | 39.0000 | 1,899 | 1,899 | 1,899 | |
| HVAC EQUIPMENT | 2016-08-04 | 62,000 | 48,166 | 200DB | 7.0000 | 5,534 | 5,534 | 5,534 | |
| LEASEHOLD IMPROVEMENT | 2016-10-27 | 28,456 | 3,071 | S/L | 39.0000 | 729 | 729 | 729 | |
| HVAC EQUIPMENT | 2017-03-15 | 30,000 | 20,629 | 200DB | 7.0000 | 2,677 | 2,677 | 2,677 | |
| LEASEHOLD IMPROVEMENT | 2017-04-20 | 12,856 | 1,222 | S/L | 39.0000 | 330 | 330 | 330 | |
| 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 | 10,791 | 200DB | 7.0000 | 1,112 | |||
| FURN - KIC | 2016-06-10 | 4,165 | 3,236 | 200DB | 7.0000 | 371 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4,757,187 | 3,198,198 | 1,558,989 | ||
| 1,006,625 | 1,006,625 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FINANCING FEE, NET | 5,308 | 4,313 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL REAL ESTATE PROPERTY | ||||
| COMMISSION | 3,081 | 3,081 | 3,081 | |
| EQUIPMENT RENTAL | 1,133 | 1,133 | 1,133 | |
| INSURANCE | 8,933 | 8,933 | 8,933 | |
| JANITORIAL EXPENSE | 48,537 | 48,537 | 48,537 | |
| LANDSCAPING | 9,563 | 9,563 | 9,563 | |
| LICENSE AND PERMIT | 1,755 | 1,755 | 1,755 | |
| PAYROLL | 69,014 | 69,014 | 69,014 | |
| PAYROLL TAXES | 5,317 | 5,317 | 5,317 | |
| REPAIR & MAINTENANCE | 120,421 | 120,421 | 120,421 | |
| SECURITY SERVICE | 7,479 | 7,479 | 7,479 | |
| SUPPLIES | 6,824 | 6,824 | 6,824 | |
| TAXES - LOCAL GOVT | 60,089 | 60,089 | 60,089 | |
| TELEPHONE | 4,371 | 4,371 | 4,371 | |
| TRASH REMOVAL | 5,140 | 5,140 | 5,140 | |
| UTILITIES | 73,959 | 73,959 | 73,959 | |
| EXPENSES | ||||
| ADVERTISING | 15,070 | 15,070 | ||
| CONSULTING EXPENSE | 12,175 | 12,175 | ||
| CONSULTING - KIC | 342,692 | 342,692 | ||
| DUES AND SUBSCRIPTION | 2,460 | 2,460 | ||
| INSURANCE | 3,432 | 3,432 | ||
| INTERNSHIP | 126,704 | 126,704 | ||
| MEALS | 7,828 | 7,828 | ||
| OCCUPANCY | 207,467 | 207,467 | ||
| OFFICE EXPENSE | 2,833 | 2,833 | ||
| OUTSIDE SERVICE | 644,587 | 644,587 | ||
| PROGRAM DEVELOPMENT - NOAA | 298,736 | 298,736 | ||
| SCHOLARSHIP | 38,895 | 38,895 | ||
| SCIENTIFIC SUPPORT & ACTIVITI | 102,306 | 102,306 | ||
| TECHNOLOGY INNOVATION SUPPORT | 549,840 | 549,840 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 749,046 | 749,046 | |
| OTHER REVENUE | 2,044 | 2,044 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 143 | 3,933 |
| UNEARNED INCOME | 713,046 | 438,629 |
| TENANTS SECURITY DEPOSIT | 95,261 | 86,706 |