| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 7,000 | 7,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER EQUIPMENT | 2013-04-29 | 1,224 | 673 | 200DB | 5.0000 | 220 | |||
| COMPUTER EQUIPMENT | 2013-04-29 | 1,224 | 673 | 200DB | 5.0000 | 220 | |||
| LENOVO | 2013-05-03 | 936 | 515 | 200DB | 5.0000 | 168 | |||
| COMPUTER EQUIPMENT | 2013-05-22 | 1,400 | 770 | 200DB | 5.0000 | 252 | |||
| COMPUTER EQUIPMENT | 2013-06-14 | 1,430 | 200DB | 5.0000 | 572 | ||||
| FURNITURE AND FIXTURE | 2013-05-20 | 1,989 | S/L | 7.0000 | 284 | ||||
| LEASEHOLD IMPROVEMENT | 2013-12-31 | 33,401 | 3,718 | 150DB | 15.0000 | 2,968 | |||
| TOOLS AND EQUIPMENT | 2013-12-31 | 46,621 | 20,048 | 200DB | 5.0000 | 10,629 | |||
| TOOLS AND EQUIPMENT | 2014-12-31 | 1,095 | 39 | 200DB | 7.0000 | 302 | |||
| TOOLS AND EQUIPMENT | 2015-07-27 | 754 | 200DB | 7.0000 | 431 | ||||
| TOOLS AND EQUIPMENT | 2015-07-29 | 1,001 | 200DB | 7.0000 | 572 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 91,075 | 43,054 | 48,021 | 48,021 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 8,880 | 8,880 | 8,880 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTOMOBILE | 796 | 796 | ||
| BANK CHARGES | 240 | 240 | ||
| CHARITABLE CONTRIBUTIONS | 922 | 922 | ||
| REPAIRS | 575 | 575 | ||
| FREIGHT AND DELIVERY | 74 | 74 | ||
| INSURANCE | 12,602 | 12,602 | ||
| MEALS | 279 | 279 | ||
| MERCHANT ACCOUNT FEES | 1,060 | 1,060 | ||
| OFFICE | 1,204 | 1,204 | ||
| OFFICE SUPPLIES | 190 | 190 | ||
| POSTAGE | 331 | 331 | ||
| PROJECT SUPPLIES | 28,045 | 28,045 | ||
| MAINTENANCE | 1,679 | 1,679 | ||
| SHOP SUPPLIES | 1,113 | 1,113 | ||
| PRINTING | 27 | 27 | ||
| TELEPHONE | 1,310 | 1,310 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 1,226 | 211 |
| CREDIT CARD PAYABLE | 5,849 |
| Item No. | 1 |
|---|---|
| Borrower's Name | RECEIVABLE |
| Borrower's Title | MATTHEW SCHULTZ |
| Original Amount of Loan | |
| Balance Due | 6461 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 6461 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 1,451 | 1,451 |