| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Kim Yeung Ling PC Accounting Fee | 320 | 213 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Renovation | 2007-03-01 | 54,409 | 54,409 | 150DB | 15.000000000000 | 0 | |||
| Professional & Zoing Fee | 2008-03-25 | 7,600 | 7,600 | 200DB | 5.000000000000 | 0 | |||
| Renovation | 2013-10-02 | 8,300 | 5,421 | 150DB | 15.000000000000 | 490 | |||
| Renovation (129 N 10th St) | 2014-06-02 | 45,000 | 27,728 | 150DB | 15.000000000000 | 2,657 | |||
| Renovation (129 N 10th St) | 2017-01-01 | 359,050 | 160,261 | 150DB | 15.000000000000 | 20,925 | |||
| Repair( Rental) | 2021-01-01 | 11,650 | 4,517 | 200DB | 7.000000000000 | 2,038 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building | 17,000 | 0 | 17,000 | |
| 100 Graves | 25,000 | 0 | 25,000 | |
| Improvement (Blue Print) | 3,000 | 3,000 | 0 | |
| Renovation | 54,409 | 54,409 | 0 | |
| Professional & Zoing Fee | 7,600 | 7,600 | 0 | |
| Professional & Zoning Fee | 7,520 | 5,052 | 2,468 | |
| Building Improvement | 8,300 | 5,911 | 2,389 | |
| Professional & Permit (129 N 10th St) | 3,440 | 2,233 | 1,207 | |
| Renovation (129 N 10th St) | 45,000 | 30,385 | 14,615 | |
| Renovation (129 N 10th Street) | 359,050 | 181,186 | 177,864 | |
| Repair ( Rental ) | 11,650 | 6,555 | 5,095 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Incorporation Expenses | 500 | 500 | 500 |
| LAND-96 PIECES | 0 | 115,599 | 115,599 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 1,713 | 0 | ||
| Alarm | 667 | 444 | ||
| Insurance | 11,538 | 7,692 | ||
| Supplies | 1,540 | 1,027 | ||
| Telephone | 1,254 | 836 | ||
| Utilities | 5,862 | 3,908 | ||
| REPAIR | 13,918 | 13,918 | ||
| Amortization | 730 | 229 | ||
| PROGRAM EXPENSES | 3,255 | 0 |
| Description | Amount |
|---|---|
| CONTRIBUTION | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LAND PAYABLE | 0 | 103,599 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Taxes | 30,321 | 0 | ||
| UOL Taxes | 2,616 | 2,616 | ||
| License | 0 | 0 | ||
| Federal tax |