| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,100 | 4,050 | 0 | 4,050 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BALI LANE - BLDG | 2015-10-17 | 325,000 | 85,182 | SL | 3.64 % | 11,817 | 11,817 | 11,817 | |
| BALI LANE - ROOF | 2017-05-11 | 15,630 | 13,538 | 200DB | 8.93 % | 1,396 | 1,396 | 1,396 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 325,000 | 96,999 | 228,001 | 228,001 |
| Improvements | 15,630 | 14,934 | 696 | 696 |
| Land | 175,000 | 175,000 | 175,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 150 | 0 | 0 | 150 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEE | 27 | 27 | ||
| DUES & SUBSCRIPTIONS | 740 | 740 | ||
| INSURANCE EXPENSE | 1,776 | 888 | 888 | |
| MANAGEMENT FEES | 6,542 | 6,542 | ||
| OFFICE EXPENSE | 1,712 | 1,712 | ||
| OUTSIDE SERVICES | 475 | 475 | ||
| PAYROLL PROCESSING COSTS | 639 | 319 | 320 | |
| POSTAGE | 11 | 11 | ||
| RENT EXPENSE | 1,000 | 1,000 | ||
| Rental Expenses | 11,987 | 11,987 | 11,987 | |
| RETIREMENT PLAN ADMIN | 684 | 342 | 342 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARDS PAYABLE | 5,395 | 6,907 |
| BALI LANE PURCHASE OPTION | 25,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER FEES | 20,030 | 0 | 0 | 20,030 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 5,051 | 2,525 | 2,526 | |
| SOS | 25 | 25 |