| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 32,340 | 0 | 32,340 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| CDW DIRECT SOFTWARE | 2013-05-31 | 895 | 472 | 36.000000000000 | 298 | 0 | 770 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MAC BOOK PRO | 2011-05-01 | 4,742 | 3,478 | SL | 5.000000000000 | 948 | 0 | ||
| TIME CAPSULE | 2011-07-01 | 487 | 341 | SL | 5.000000000000 | 97 | 0 | ||
| FURNITURE-IKEA | 2011-07-01 | 4,343 | 1,520 | SL | 10.000000000000 | 434 | 0 | ||
| 32" CLD HDTV | 2011-07-01 | 298 | 104 | SL | 10.000000000000 | 30 | 0 | ||
| REFRIGERATOR-IKEA | 2011-07-01 | 349 | 122 | SL | 10.000000000000 | 35 | 0 | ||
| OFFICE FURNITURE - IKEA | 2013-02-28 | 618 | 162 | SL | 7.000000000000 | 88 | 0 | ||
| MAC BOOK PRO | 2013-03-15 | 1,275 | 468 | SL | 5.000000000000 | 255 | 0 | ||
| MAC BOOK PRO | 2013-03-15 | 1,275 | 468 | SL | 5.000000000000 | 255 | 0 | ||
| IPAD MINI 64GB | 2013-09-30 | 900 | 225 | SL | 5.000000000000 | 180 | 0 | ||
| (2) MAC BOOK ADAPTORS | 2013-10-31 | 168 | 39 | SL | 5.000000000000 | 34 | 0 | ||
| OFFICE FURNITURE - IKEA | 2013-10-31 | 851 | 142 | SL | 7.000000000000 | 122 | 0 | ||
| OFFICE DESK | 2013-03-15 | 181 | 47 | SL | 7.000000000000 | 26 | 0 | ||
| APPLE LAPTOP | 2014-06-30 | 1,717 | 172 | SL | 5.000000000000 | 343 | 0 | ||
| APPLE LAPTOP | 2014-06-30 | 1,211 | 121 | SL | 5.000000000000 | 242 | 0 | ||
| APPLE MACBOOK PRO | 2015-06-02 | 2,557 | SL | 5.000000000000 | 255 | 0 | |||
| APPLE MACBOOK PRO | 2015-06-02 | 2,557 | SL | 5.000000000000 | 255 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MAC BOOK PRO | 4,742 | 4,426 | 316 | 316 |
| TIME CAPSULE | 487 | 438 | 49 | 49 |
| FURNITURE-IKEA | 4,343 | 1,954 | 2,389 | 2,389 |
| 32" CLD HDTV | 298 | 134 | 164 | 164 |
| REFRIGERATOR-IKEA | 349 | 157 | 192 | 192 |
| OFFICE FURNITURE - IKEA | 618 | 250 | 368 | 368 |
| MAC BOOK PRO | 1,275 | 723 | 552 | 552 |
| MAC BOOK PRO | 1,275 | 723 | 552 | 552 |
| IPAD MINI 64GB | 900 | 405 | 495 | 495 |
| (2) MAC BOOK ADAPTORS | 168 | 73 | 95 | 95 |
| OFFICE FURNITURE - IKEA | 851 | 264 | 587 | 587 |
| CDW DIRECT SOFTWARE | 895 | 770 | 125 | 125 |
| OFFICE DESK | 181 | 73 | 108 | 108 |
| APPLE LAPTOP | 1,717 | 515 | 1,202 | 1,202 |
| APPLE LAPTOP | 1,211 | 363 | 848 | 848 |
| APPLE MACBOOK PRO | 2,557 | 255 | 2,302 | 2,302 |
| APPLE MACBOOK PRO | 2,557 | 255 | 2,302 | 2,302 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 14,780 | 0 | 14,780 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 3,400 | 3,400 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 13,715 | 0 | 13,715 | |
| INTERNET | 3,997 | 0 | 3,997 | |
| CONSULTING EXPENSE | 25,075 | 0 | 25,075 | |
| PAYROLL PROCESSING | 3,564 | 0 | 3,564 | |
| INSURANCE | 13,446 | 0 | 13,446 | |
| MAINTENANCE | 6,227 | 0 | 6,227 | |
| TRAINING EXPENSE | 3,000 | 0 | 3,000 | |
| ADVERTISING | 12,458 | 0 | 12,458 | |
| MARKETING/PUBLIC RELATIONS | 11,261 | 0 | 11,261 | |
| DUES & PUBLICATIONS/REGISTRATION | 12,396 | 0 | 12,396 | |
| RESEARCH INTERNET | 1,230 | 0 | 1,230 | |
| SOFTWARE EXPENSES | 3,717 | 0 | 3,717 | |
| CT TAXES | 1,777 | 0 | 1,777 | |
| WEBSITE | 20,600 | 0 | 20,600 | |
| ADVERTISING CAMPAIGN | 1,682 | 0 | 1,682 | |
| PROFESSIONAL DEVELOPMENT | 50 | 0 | 50 | |
| AMORTIZATION | 298 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 45,000 | 0 | 45,000 |