| 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 | 7,630 | 10.0000 | 996 | 996 | 996 | 8,626 |
| 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 | 167,604 | S/L | 39.0000 | 7,857 | 7,857 | 7,857 | |
| LAND | 1996-09-03 | 1,006,625 | |||||||
| BUILDING | 1996-09-03 | 3,799,985 | 2,859,131 | S/L | 39.0000 | 97,436 | 97,436 | 97,436 | |
| LEASEHOLD IMPROVEMENT | 2008-06-30 | 195,877 | 78,058 | S/L | 39.0000 | 5,022 | 5,022 | 5,022 | |
| SECURITY CAMERA | 2009-09-01 | 4,926 | 4,926 | 200DB | 7.0000 | ||||
| LEASEHOLD IMPROVEMENT | 2011-09-28 | 36,928 | 11,639 | S/L | 39.0000 | 946 | 946 | 946 | |
| 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 | 16,221 | S/L | 39.0000 | 1,899 | 1,899 | 1,899 | |
| HVAC EQUIPMENT | 2016-08-04 | 62,000 | 62,000 | 200DB | 7.0000 | ||||
| LEASEHOLD IMPROVEMENT | 2016-10-27 | 28,456 | 5,259 | S/L | 39.0000 | 730 | 730 | 730 | |
| HVAC EQUIPMENT | 2017-03-15 | 30,000 | 28,661 | 200DB | 7.0000 | 1,339 | 1,339 | 1,339 | |
| LEASEHOLD IMPROVEMENT | 2017-04-20 | 12,856 | 2,211 | S/L | 39.0000 | 330 | 330 | 330 | |
| BLDG IMPROVEMENT | 2023-04-21 | 181,651 | 3,299 | S/L | 39.0000 | 4,658 | 4,658 | 4,658 | |
| BLDG IMPROVEMENT | 2024-04-23 | 226,111 | S/L | 39.0000 | 4,107 | 4,107 | 4,107 | ||
| 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 | 12,459 | 200DB | 7.0000 | ||||
| FURN - KIC | 2016-06-10 | 4,165 | 4,165 | 200DB | 7.0000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 5,174,902 | 3,577,655 | 1,597,247 | ||
| 1,006,625 | 1,006,625 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL REAL ESTATE PROPERTY | ||||
| COMMISSION | 21,377 | 21,377 | 21,377 | |
| EQUIPMENT RENTAL | 867 | 867 | 867 | |
| INSURANCE | 15,336 | 15,336 | 15,336 | |
| JANITORIAL EXPENSE | 48,666 | 48,666 | 48,666 | |
| LANDSCAPING | 9,641 | 9,641 | 9,641 | |
| LICENSE AND PERMIT | 2,079 | 2,079 | 2,079 | |
| REPAIR & MAINTENANCE | 37,094 | 37,094 | 37,094 | |
| SECURITY SERVICE | 10,000 | 10,000 | 10,000 | |
| SUPPLIES | 1,715 | 1,715 | 1,715 | |
| TAXES - LOCAL GOVT | 71,918 | 71,918 | 71,918 | |
| TELEPHONE | 4,349 | 4,349 | 4,349 | |
| TRASH REMOVAL | 4,076 | 4,076 | 4,076 | |
| UTILITIES | 73,041 | 73,041 | 73,041 | |
| EXPENSES | ||||
| CONSULTING EXPENSE | 69,077 | 69,077 | ||
| DUES AND SUBSCRIPTION | 2,153 | 2,153 | ||
| HONORARIUM | 7,200 | 7,200 | ||
| INSURANCE | 3,814 | 3,814 | ||
| INTERNSHIP | 35,013 | 35,013 | ||
| MEALS | 33,582 | 33,582 | ||
| OFFICE EXPENSE | 18,315 | 18,315 | ||
| PROGRAM DEVELOPMENT - NOAA | 654,714 | 654,714 | ||
| SCHOLARSHIP | 50,000 | 50,000 | ||
| SCIENTIFIC SUPPORT & ACTIVITI | 126,981 | 126,981 | ||
| TECHNOLOGY INNOVATION SUPPORT | 741,780 | 741,780 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 1,392,248 | 1,392,248 | |
| OTHER REVENUE | 8,200 | 8,200 |
| Description | Amount |
|---|---|
| PRIOR-YEAR ADJUSTMENT | 49,327 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 3,461 | 371 |
| UNEARNED INCOME | 439,916 | |
| TENANTS SECURITY DEPOSIT | 90,103 | 102,620 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 2,624 | 2,624 |