| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| accounting & auditing | 3,653 | 913 | 2,739 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Water Filtration System | 2012-08-31 | 4,587 | 1,633 | 200DB | 5.000000000000 | 264 | 0 | ||
| MIS Project | 2010-01-01 | 90,000 | 90,000 | SL | 3.000000000000 | 0 | 0 | ||
| Prism Project | 2011-10-20 | 10,600 | 10,600 | SL | 3.000000000000 | 0 | 0 | ||
| Netsuite Customization | 2011-12-22 | 26,623 | 26,623 | SL | 3.000000000000 | 0 | 0 | ||
| Website Redesign | 2012-11-28 | 1,425 | 1,029 | SL | 3.000000000000 | 396 | 0 | ||
| Netsuite Software | 2013-05-08 | 2,700 | 750 | SL | 3.000000000000 | 450 | 0 | ||
| Netsuite Software | 2013-08-07 | 2,500 | 591 | SL | 3.000000000000 | 417 | 0 | ||
| Netsuite Software | 2013-08-29 | 1,360 | 321 | SL | 3.000000000000 | 227 | 0 | ||
| Netsuite Software | 2013-09-09 | 935 | 208 | SL | 3.000000000000 | 156 | 0 | ||
| Netsuite Software | 2013-09-26 | 2,465 | 548 | SL | 3.000000000000 | 411 | 0 | ||
| Netsuite Software | 2013-10-24 | 2,720 | 566 | SL | 3.000000000000 | 453 | 0 | ||
| Netsuite Software | 2013-12-18 | 2,125 | 384 | SL | 3.000000000000 | 354 | 0 | ||
| Netsuite Software | 2013-01-23 | 863 | 288 | SL | 3.000000000000 | 143 | 0 | ||
| Computer | 2009-06-17 | 1,724 | 862 | 200DB | 5.000000000000 | 0 | 0 | ||
| Computer | 2009-07-07 | 1,454 | 727 | 200DB | 5.000000000000 | 0 | 0 | ||
| Computer Equipment - Server | 2009-11-23 | 2,465 | 1,232 | 200DB | 5.000000000000 | 0 | 0 | ||
| Computer | 2010-02-17 | 1,756 | 827 | 200DB | 5.000000000000 | 51 | 0 | ||
| Computer | 2010-03-11 | 1,262 | 595 | 200DB | 5.000000000000 | 36 | 0 | ||
| Computer | 2010-04-19 | 2,659 | 1,252 | 200DB | 5.000000000000 | 77 | 0 | ||
| IMAC | 2010-05-12 | 1,576 | 743 | 200DB | 5.000000000000 | 45 | 0 | ||
| Computer | 2010-05-29 | 2,461 | 1,159 | 200DB | 5.000000000000 | 71 | 0 | ||
| Macbook Pro | 2010-07-23 | 2,572 | 1,212 | 200DB | 5.000000000000 | 74 | 0 | ||
| Docking Station | 2010-08-14 | 130 | 61 | 200DB | 5.000000000000 | 4 | 0 | ||
| Server Equipment | 2011-06-06 | 11,169 | 200DB | 5.000000000000 | 0 | 0 | |||
| Video Conferencing Equipment | 2011-12-23 | 6,293 | 200DB | 5.000000000000 | 0 | 0 | |||
| 2 Mac Books | 2012-06-13 | 3,830 | 1,364 | 200DB | 5.000000000000 | 220 | 0 | ||
| 2 Mac Books | 2012-09-25 | 4,425 | 1,575 | 200DB | 5.000000000000 | 255 | 0 | ||
| Macbook Pro | 2012-10-04 | 2,849 | 1,014 | 200DB | 5.000000000000 | 164 | 0 | ||
| 2 IMacs | 2013-04-03 | 4,241 | 1,102 | 200DB | 5.000000000000 | 407 | 0 | ||
| Furniture - Rockford | 2009-08-11 | 8,300 | 3,594 | 200DB | 7.000000000000 | 371 | 0 | ||
| Office Desks - McCoy Rockford | 2012-12-19 | 5,124 | 1,441 | 200DB | 7.000000000000 | 320 | 0 | ||
| Macbook Pro | 2013-04-13 | 1,819 | 728 | 200DB | 5.000000000000 | 436 | 0 | ||
| Macbook Pro | 2014-10-07 | 2,848 | 71 | 200DB | 5.000000000000 | 541 | 0 | ||
| Canon Copier/Printer | 2014-01-03 | 3,795 | 664 | 200DB | 5.000000000000 | 493 | 0 |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
Assefa Eyasu Consult |
Woreda 7 Bole Sub City,WoredaHN9999 ET |
2016-07-01 | 31,415 | To fund the organization's exempt purpose | 31,415 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Berkshire Hathaway B New - CS | 4,856,035 | 4,856,035 |
| Fidelity Spartan Intl - CS | 465,210 | 465,210 |
| Fidelity Spartan Total - CS | 706,493 | 706,493 |
| Berkshire Hathaway B New - JPM | 8,215,265 | 8,215,265 |
| fidelity Spartan Intl - JPM | 1,155,417 | 1,155,417 |
| Fidelity Spartan Total - JPM | 1,908,978 | 1,908,978 |
| Schwab One Investments - JPM | 5,149,357 | 5,149,357 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Discus US Leverage | AT COST | 27,799 | 27,799 |
| Partners in Prophet | AT COST | 6,435,313 | 6,435,313 |
| Prophet Opportunity Partners | AT COST | 2,677,326 | 2,677,326 |
| Dynamo Fund | AT COST | 1,015,332 | 1,015,332 |
| Spruce House | AT COST | 1,091,767 | 1,091,767 |
| Barker Partnership Fund | AT COST | 1,065,685 | 1,065,685 |
| FVP Overseas Ltd | AT COST | 949,321 | 949,321 |
| Praesidium Strategic Opp Offshore Fund, Ltd | AT COST | 993,841 | 993,841 |
| Ashe Capital Partners LP | AT COST | 935,230 | 935,230 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Water Filtration System | 4,587 | 4,191 | 396 | |
| MIS Project | 90,000 | 90,000 | 0 | |
| Prism Project | 10,600 | 10,600 | 0 | |
| Netsuite Customization | 26,623 | 26,623 | 0 | |
| Website Redesign | 1,425 | 1,425 | 0 | |
| Netsuite Software | 2,700 | 2,550 | 150 | |
| Netsuite Software | 2,500 | 2,258 | 242 | |
| Netsuite Software | 1,360 | 1,228 | 132 | |
| Netsuite Software | 935 | 832 | 103 | |
| Netsuite Software | 2,465 | 2,192 | 273 | |
| Netsuite Software | 2,720 | 2,379 | 341 | |
| Netsuite Software | 2,125 | 1,801 | 324 | |
| Netsuite Software | 863 | 863 | 0 | |
| Computer | 1,724 | 1,724 | 0 | |
| Computer | 1,454 | 1,454 | 0 | |
| Computer Equipment - Server | 2,465 | 2,465 | 0 | |
| Computer | 1,756 | 1,756 | 0 | |
| Computer | 1,262 | 1,262 | 0 | |
| Computer | 2,659 | 2,659 | 0 | |
| IMAC | 1,576 | 1,576 | 0 | |
| Computer | 2,461 | 2,461 | 0 | |
| Macbook Pro | 2,572 | 2,572 | 0 | |
| Docking Station | 130 | 130 | 0 | |
| Server Equipment | 11,169 | 11,169 | 0 | |
| Video Conferencing Equipment | 6,293 | 6,293 | 0 | |
| 2 Mac Books | 3,830 | 3,499 | 331 | |
| 2 Mac Books | 4,425 | 4,043 | 382 | |
| Macbook Pro | 2,849 | 2,603 | 246 | |
| 2 IMacs | 4,241 | 3,630 | 611 | |
| Furniture - Rockford | 8,300 | 8,115 | 185 | |
| Office Desks - McCoy Rockford | 5,124 | 4,323 | 801 | |
| Macbook Pro | 1,819 | 1,164 | 655 | |
| Macbook Pro | 2,848 | 2,036 | 812 | |
| Canon Copier/Printer | 3,795 | 3,055 | 740 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 776 | 0 | 776 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Prepaid Expenses | 28,209 | 37,120 | 37,120 |
| Description | Amount |
|---|---|
| Unrealized gain loss | 1,973,046 |
| book tax difference - amortization | 6,317 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank & credit card fees | 11,740 | 11,740 | 0 | |
| Information technology | 73,198 | 36,599 | 36,599 | |
| Insurance | 22,423 | 11,212 | 11,211 | |
| Maintenance & repairs | 1,446 | 0 | 1,446 | |
| Marketing | 21,248 | 0 | 0 | |
| meals & entertainment | 2,235 | 0 | 2,235 | |
| Office supplies & expense | 45,751 | 2,283 | 43,467 | |
| Payroll administration expense | 9,362 | 468 | 8,894 | |
| Foreign office expenses | 3,672 | 0 | 3,672 | |
| Training & Development | 6,354 | 0 | 6,354 | |
| Vehicle expense | 68,756 | 0 | 68,756 | |
| foreign currency translation | 95,564 | 0 | 95,564 |
| Description | Amount |
|---|---|
| Cumulative change from cash to accrual | 5,908,652 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Independent contractors | 2,489 | 0 | 2,489 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 58,749 | 4,791 | 53,958 | |
| Excise tax | 260,847 | 0 | 0 | |
| state filing fees | 1,835 | 0 | 1,835 |