| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,500 | 4,250 | 0 | 4,250 |
| 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 | 96,999 | SL | 3.64 % | 11,817 | 11,817 | 11,817 | |
| BALI LANE - ROOF | 2017-05-11 | 15,630 | 14,934 | 200DB | 4.46 % | 696 | 696 | 696 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 325,000 | 108,816 | 216,184 | 765,000 |
| Improvements | 15,630 | 15,630 | ||
| 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 |
|---|---|---|---|---|
| DUES & SUBSCRIPTIONS | 190 | 190 | ||
| INSURANCE EXPENSE | 1,776 | 888 | 888 | |
| MANAGEMENT FEES | 4,922 | 4,922 | ||
| OFFICE EXPENSE | 1,234 | 1,234 | ||
| PAYROLL PROCESSING COSTS | 660 | 330 | 330 | |
| POSTAGE | 57 | 57 | ||
| RENT EXPENSE | 1,225 | 1,225 | ||
| Rental Expenses | 10,577 | 10,577 | 10,577 | |
| RETIREMENT PLAN ADMIN | 964 | 482 | 482 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT-TO TIE TO CS STATEMENT | 14,929 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARDS PAYABLE | 6,907 | 8,019 |
| BALI LANE PURCHASE OPTION | 25,000 | 25,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER FEES | 13,000 | 0 | 0 | 13,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 5,355 | 2,677 | 2,678 |