| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Kim Yeung Ling PC Accounting Fee | 1,820 |
| 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 | 5,911 | 150DB | 15.000000000000 | 490 | |||
| Renovation (129 N 10th St) | 2014-06-02 | 45,000 | 30,385 | 150DB | 15.000000000000 | 2,657 | |||
| Renovation (129 N 10th St) | 2017-01-01 | 359,050 | 181,186 | 150DB | 15.000000000000 | 20,925 | |||
| Repair( Rental) | 2021-01-01 | 11,650 | 6,555 | 200DB | 7.000000000000 | 1,456 |
| 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 | 5,553 | 1,967 | |
| Building Improvement | 8,300 | 6,401 | 1,899 | |
| Professional & Permit (129 N 10th St) | 3,440 | 2,462 | 978 | |
| Renovation (129 N 10th St) | 45,000 | 33,042 | 11,958 | |
| Renovation (129 N 10th Street) | 359,050 | 202,111 | 156,939 | |
| Repair ( Rental ) | 11,650 | 8,011 | 3,639 |
| 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 | 115,599 | 115,599 | 115,599 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 1,928 | 0 | ||
| Alarm | 468 | 312 | ||
| Insurance | 12,910 | 8,606 | ||
| Internet | 908 | 0 | ||
| Telephone | 1,131 | 754 | ||
| Utilities | 4,826 | 3,217 | ||
| REPAIR | 11,110 | 11,110 | ||
| Pest Control | 1,832 | 1,832 | ||
| 229 | ||||
| FIRE DEPARTMENT | 6,806 | 3,403 | ||
| Amortization | 730 |
| Description | Amount |
|---|---|
| CONTRIBUTION | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LAND PAYABLE | 103,599 | 51,800 |
| 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 | 0 | 0 |