| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 85,938 | 0 | 0 | 84,139 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SERVER WITH MONITOR & NETBOOK | 2010-04-14 | 3,506 | 3,506 | SL | 3.000000000000 | 0 | 0 | 0 | |
| MOBILE PRECISION M4400 | 2010-04-30 | 1,871 | 1,871 | SL | 3.000000000000 | 0 | 0 | 0 | |
| MOBILE PRECISION M4400 | 2010-04-30 | 1,871 | 1,871 | SL | 3.000000000000 | 0 | 0 | 0 | |
| MOBILE PRECISION M4400 | 2010-04-30 | 1,871 | 1,871 | SL | 3.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2012-09-05 | 1,933 | 1,503 | SL | 3.000000000000 | 430 | 0 | 430 | |
| MICROSOFT WINDOWS SERVER P72-03988 | 2013-07-01 | 1,100 | 825 | SL | 2.000000000000 | 275 | 0 | 275 | |
| MICROSOFT SQL SERVER 2008 STANDARD R2 OLP WITH 5 CALS | 2013-07-01 | 1,900 | 1,425 | SL | 2.000000000000 | 475 | 0 | 475 | |
| HP COMPUTER | 2013-07-08 | 1,259 | 630 | SL | 3.000000000000 | 420 | 0 | 420 | |
| MICRO CENTER | 2013-08-13 | 1,908 | 901 | SL | 3.000000000000 | 636 | 0 | 636 | |
| COMPUTER & PERIPHERALS | 2014-11-04 | 3,931 | 218 | SL | 3.000000000000 | 1,310 | 0 | 1,310 | |
| HP LAPTOP AND HARD DRIVE | 2015-05-05 | 1,209 | SL | 3.000000000000 | 235 | 0 | 235 | ||
| HP LAPTOP H39 | 2015-06-12 | 1,622 | SL | 3.000000000000 | 270 | 0 | 270 | ||
| HP LAPTOP BB | 2015-08-31 | 2,095 | SL | 3.000000000000 | 233 | 0 | 233 | ||
| HP LAPTOP EW | 2015-10-01 | 1,834 | SL | 3.000000000000 | 153 | 0 | 153 | ||
| MONITOR EE | 2015-12-08 | 550 | SL | 3.000000000000 | 15 | 0 | 15 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SERVER WITH MONITOR & NETBOOK | 3,506 | 3,506 | 0 | 0 |
| MOBILE PRECISION M4400 | 1,871 | 1,871 | 0 | 0 |
| MOBILE PRECISION M4400 | 1,871 | 1,871 | 0 | 0 |
| MOBILE PRECISION M4400 | 1,871 | 1,871 | 0 | 0 |
| COMPUTER | 1,933 | 1,933 | 0 | 0 |
| MICROSOFT WINDOWS SERVER P72-03988 | 1,100 | 1,100 | 0 | 0 |
| MICROSOFT SQL SERVER 2008 STANDARD R2 OLP WITH 5 CALS | 1,900 | 1,900 | 0 | 0 |
| HP COMPUTER | 1,259 | 1,050 | 209 | 209 |
| MICRO CENTER | 1,908 | 1,537 | 371 | 371 |
| COMPUTER & PERIPHERALS | 3,931 | 1,528 | 2,403 | 2,403 |
| HP LAPTOP AND HARD DRIVE | 1,209 | 235 | 974 | 974 |
| HP LAPTOP H39 | 1,622 | 270 | 1,352 | 1,352 |
| HP LAPTOP BB | 2,095 | 233 | 1,862 | 1,862 |
| HP LAPTOP EW | 1,834 | 153 | 1,681 | 1,681 |
| MONITOR EE | 550 | 15 | 535 | 535 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 7,702 | 0 | 0 | 7,702 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OVERPAYMENT TO STICHTING | 283,692 | 0 | 0 |
| DEPOSIT | 579 | 579 | 579 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 1,131 | 8 | 0 | 0 |
| BUSINESS LICENSES AND FEES | 1,412 | 0 | 0 | 1,597 |
| BUSINESS MEETINGS AND MEALS | 1,123 | 0 | 0 | 1,123 |
| COMPUTER SUPPLIES & REPAIRS | 1,778 | 0 | 0 | 1,689 |
| DUES AND MEMBERSHIP FEES | 140 | 0 | 0 | 140 |
| AUTO INSURANCE | 1,116 | 0 | 0 | 1,116 |
| BUSINESS LIABILITY INSURANCE | 47,977 | 0 | 0 | 47,977 |
| INTERNET SERVICES | 2,512 | 0 | 0 | 2,491 |
| OFFICE SUPPLIES | 1,336 | 0 | 0 | 1,978 |
| PAYROLL SERVICES FEE | 13,395 | 0 | 0 | 13,395 |
| RETIREMENT FUND SERVICES FEE | 3,734 | 0 | 0 | 3,734 |
| POSTAGE & DELIVERY | 405 | 0 | 0 | 405 |
| TELEPHONE | 6,455 | 0 | 0 | 6,455 |
| MOVING EXPENSES | 5,000 | 0 | 0 | 5,000 |
| UTILITIES | 501 | 0 | 0 | 538 |
| OTHER EXPENSES | 1,138 | 0 | 0 | 5,657 |
| OH MEALS AND ENTERTAINMENT | 1,260 | 0 | 0 | 0 |
| WORKERS COMP INSURANCE | 3,089 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RESEARCH CONTRACTS | 39,614 | 39,614 | |
| PROGRAM SERVICE REVENUE | 3,860,138 | 3,860,138 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED LEAVE LIABILITY | 62,345 | 75,507 |
| DUE TO STICHTING (PARENT) | 1,267,461 | 233,913 |
| STICHTING LONG TERM LOAN | 100,000 | 100,000 |
| BILLING IN EXCESS OF REVENUE | 849,255 | 760,360 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 133 | 0 | 0 | 133 |
| MISC | 1,225 | 0 | 0 | 1,225 |
| SUBCONTRACTORS ON RESEARCH GRANTS | 2,592,785 | 0 | 0 | 2,311,332 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| G&A TAXES | 162 | 0 | 0 | 162 |
| PAYROLL TAXES | 47,205 | 0 | 4,721 | 42,485 |