| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,815 | 0 | 1,815 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & EQUIPMENT | 2012-01-01 | 568 | 568 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT | 2014-03-07 | 724 | 556 | SL | 5.000000000000 | 145 | 0 | ||
| (2) HP ZBOOK NOTEBOOKS | 2014-04-29 | 5,880 | 4,312 | SL | 5.000000000000 | 1,176 | 0 | ||
| HP ZBOOK 15 NOTEBOOK | 2014-05-28 | 3,652 | 2,616 | SL | 5.000000000000 | 730 | 0 | ||
| WAVE WORKS OFFICE FURNITURE | 2014-10-06 | 6,287 | 2,044 | SL | 10.000000000000 | 629 | 0 | ||
| HP LASERJET PRINTER | 2014-09-19 | 679 | 442 | SL | 5.000000000000 | 136 | 0 | ||
| WEBSITE | 2014-10-14 | 7,830 | 7,830 | SL | 3.000000000000 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & EQUIPMENT | 568 | 568 | 0 | 0 |
| COMPUTER EQUIPMENT | 724 | 701 | 23 | 23 |
| (2) HP ZBOOK NOTEBOOKS | 5,880 | 5,488 | 392 | 392 |
| HP ZBOOK 15 NOTEBOOK | 3,652 | 3,346 | 306 | 306 |
| WAVE WORKS OFFICE FURNITURE | 6,287 | 2,673 | 3,614 | 3,614 |
| HP LASERJET PRINTER | 679 | 578 | 101 | 101 |
| WEBSITE | 7,830 | 7,830 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,674 | 0 | 2,674 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 4,611 | 0 | 4,611 | |
| OFFICE EXPENSE | 1,489 | 0 | 1,489 | |
| INSURANCE | 8,416 | 0 | 8,416 | |
| BANK FEES | 326 | 0 | 326 | |
| PROJECT EXPENSES - CONSULTING | 4,035 | 0 | 4,035 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EB5 PROGRAM FEE | 5,000 | 5,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 375 | 162 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE CONSULTANT FEES | 1,763 | 0 | 1,763 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 3,128 | 0 | 3,128 |