| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,600 | 0 | 1,440 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAPTOPS | 2008-12-12 | 2,750 | 1,244 | 200DB | 5.000000000000 | 131 | 0 | ||
| COMPUTER | 2008-05-02 | 1,185 | 567 | 200DB | 5.000000000000 | 25 | 0 | ||
| LAND | 2004-07-01 | 110,000 | L | 0 | 0 | ||||
| COMPUTER | 2009-01-02 | 2,431 | 1,005 | 200DB | 5.000000000000 | 140 | 0 | ||
| COMPUTER | 2011-04-12 | 676 | 200DB | 5.000000000000 | 0 | 0 | |||
| COMPUTER | 2011-05-04 | 886 | 200DB | 5.000000000000 | 0 | 0 | |||
| SERVERS AND PROGRAMS | 2011-12-13 | 6,820 | 200DB | 5.000000000000 | 0 | 0 | |||
| SYMANTEC BACKUP SOFTWARE | 2011-12-20 | 2,627 | 949 | SL | 3.000000000000 | 876 | 0 | ||
| COMPUTER NETWORK | 2011-12-30 | 1,000 | 200DB | 5.000000000000 | 0 | 0 | |||
| COMPUTERS | 2012-01-06 | 1,064 | 106 | 200DB | 5.000000000000 | 170 | 0 | ||
| SERVER REPLACEMENT | 2012-01-09 | 6,784 | 678 | 200DB | 5.000000000000 | 1,085 | 0 | ||
| SERVER REPLACEMENT | 2012-02-01 | 6,469 | 647 | 200DB | 5.000000000000 | 1,035 | 0 | ||
| HARD DRIVE | 2012-02-01 | 986 | 99 | 200DB | 5.000000000000 | 158 | 0 | ||
| POCKET PROJECTOR AND IPAD | 2012-01-12 | 890 | 89 | 200DB | 5.000000000000 | 142 | 0 | ||
| MICROSOFT OFFICE PROFESSIONAL | 2012-02-01 | 2,554 | 390 | SL | 3.000000000000 | 426 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAPTOPS | 2,750 | 2,750 | 0 | |
| COMPUTER | 1,185 | 1,185 | 0 | |
| LAND | 110,000 | 0 | 110,000 | |
| COMPUTER | 2,431 | 2,361 | 70 | |
| COMPUTER | 676 | 676 | 0 | |
| COMPUTER | 886 | 886 | 0 | |
| SERVERS AND PROGRAMS | 6,820 | 6,820 | 0 | |
| SYMANTEC BACKUP SOFTWARE | 2,627 | 1,825 | 802 | |
| COMPUTER NETWORK | 1,000 | 1,000 | 0 | |
| COMPUTERS | 1,064 | 808 | 256 | |
| SERVER REPLACEMENT | 6,784 | 5,155 | 1,629 | |
| SERVER REPLACEMENT | 6,469 | 4,917 | 1,552 | |
| HARD DRIVE | 986 | 750 | 236 | |
| POCKET PROJECTOR AND IPAD | 890 | 676 | 214 | |
| MICROSOFT OFFICE PROFESSIONAL | 2,554 | 2,093 | 461 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 6,500 | 0 | 6,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM FIFTH MANAGEMENT | 2,000 | ||
| DUE FROM AMERICA WORK VISA | 62 | 62 | |
| DUE T/F EB5 WORLD WIDE | 13 | 13 | |
| ADVANCE | 1,250 | 1,250 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK AND CREDIT CARD CHARGES | 5,714 | 0 | 5,143 | |
| COMPUTER | 8,403 | 0 | 8,403 | |
| FILING FEES | 110,295 | 0 | 110,295 | |
| INSURANCE | 2,956 | 0 | 2,956 | |
| MISCELLANEOUS | 544 | 0 | 490 | |
| OFFICE SUPPLIES | 13,203 | 0 | 11,883 | |
| PAYROLL EXPENSES | 4,437 | 0 | 4,437 | |
| POSTAGE & DELIVERY | 15,161 | 0 | 13,645 | |
| PROMOTIONS AND ENTERTAINMENTS | 3,615 | 0 | 3,615 | |
| RECRUITERS FEES | 9,500 | 0 | 9,500 | |
| STORAGE | 6,511 | 0 | 5,860 | |
| TELEPHONE | 11,061 | 0 | 9,955 | |
| TRANSLATION SERVICES | 19,000 | 0 | 1,900 | |
| UTILITIES | 3,417 | 0 | 3,075 | |
| TEMPORARY HELP | 385 | 0 | 385 | |
| ADVERTISING | 3,828 | 0 | 3,828 | |
| DUES AND SUBSCRIPTIONS | 1,390 | 0 | 1,251 | |
| MARKETING | 1,753 | 0 | 1,753 | |
| SCHOLARSHIP | 3,000 | 0 | 3,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEE INCOME | 420,578 | 420,578 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO JACOB FAMILY TRUST | 14,789 | 14,789 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 15,500 | 0 | 15,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 19,110 | 0 | 19,110 | |
| OTHER | 459 | 0 | 459 |