| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 3,500 | 0 | 0 | 500 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Software | 2015-06-30 | 749 | 531 | 218 | 749 |
| 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 & Fixtures | 2010-11-30 | 1,600 | 1,486 | SL | 7.14 % | 114 | |||
| Furniture & Fixtures | 2011-02-22 | 6,000 | 5,570 | SL | 7.14 % | 430 | |||
| Furniture & Fixtures | 2011-05-04 | 5,000 | 4,645 | SL | 7.14 % | 355 | |||
| Furniture & Fixtures | 2011-05-04 | 680 | 631 | SL | 7.14 % | 49 | |||
| Computer Software | 2012-07-10 | 3,600 | 3,510 | SL | 2.50 % | 90 | |||
| Computer Software | 2013-03-14 | 1,145 | 1,002 | SL | 12.50 % | 143 | |||
| Leasehold Improv - Yeshur | 2013-06-30 | 27,589 | 2,828 | SL | 2.56 % | 707 | |||
| Equipment | 2013-02-28 | 1,024 | 897 | SL | 12.50 % | 127 | |||
| Equipment | 2013-03-25 | 966 | 844 | SL | 12.50 % | 122 | |||
| Equipment | 2013-03-31 | 1,040 | 910 | SL | 12.50 % | 130 | |||
| Equipment | 2013-04-15 | 5,109 | 4,216 | SL | 17.50 % | 893 | |||
| Equipment | 2013-04-30 | 1,193 | 986 | SL | 17.50 % | 207 | |||
| Leasehold Improve Keshet | 2014-05-27 | 86,515 | 6,932 | SL | 2.56 % | 2,218 | |||
| Leasehold Improve Yeshuru | 2013-12-31 | 326,149 | 29,623 | SL | 2.56 % | 8,362 | |||
| Machinery & Equipment | 2013-12-31 | 5,125 | 3,588 | SL | 20.00 % | 1,025 | |||
| Vehicle | 2014-05-28 | 750 | 525 | SL | 20.00 % | 75 | |||
| Computer Software | 2015-06-30 | 20,075 | 14,219 | SL | 29.17 % | 5,856 | |||
| Equipment | 2015-06-30 | 20,196 | 8,583 | SL | 20.00 % | 4,039 | |||
| Improvements - Keshet | 2015-06-30 | 199,712 | 10,456 | SL | 2.56 % | 5,121 | |||
| Improvements- Yeshurun | 2015-06-30 | 82,054 | 4,296 | SL | 2.56 % | 2,104 | |||
| Improvements | 2016-06-30 | 43,419 | 1,159 | SL | 2.56 % | 1,113 | |||
| Equipment | 2016-06-30 | 40,335 | 9,075 | SL | 20.00 % | 8,067 | |||
| Improvements | 2016-09-06 | 1,325 | 44 | SL | 6.67 % | 88 | |||
| Computer Software | 2016-10-01 | 1,950 | 195 | SL | 20.00 % | 390 | |||
| Books | 2016-07-20 | 25,000 | 4,168 | SL | 33.33 % | 8,333 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 14,029 | 14,029 | ||
| Machinery and Equipment | 157,518 | 122,827 | 34,691 | 34,692 |
| Improvements | 766,763 | 75,059 | 691,704 | 691,703 |
| Miscellaneous | 81,249 | 63,749 | 17,500 | 17,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 26,206 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Other Assets | 1,564 | 1,564 | 1,564 |
| Security Deposit | 7,000 | 7,000 | 7,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising and Promotion | 6,042 | 6,042 | ||
| Amortization | 218 | |||
| Bank Charges | 8,898 | 8,898 | ||
| Cleaning | 4,974 | 4,974 | ||
| Computer Expenses | 1,141 | 1,141 | ||
| Employee Benefits | 34,475 | 34,475 | ||
| Equipment Rental | 56,650 | 56,650 | ||
| Insurance | 217,705 | 217,705 | ||
| Internet Hosting | 17,280 | 17,280 | ||
| Library | 399 | 399 | ||
| Office Supplies | 31,392 | 31,392 | ||
| Payroll Processing Fees | 527 | 527 | ||
| Postage | 1,848 | 1,848 | ||
| Program Expenses | 40,886 | 40,886 | ||
| Repairs | 39,657 | 39,657 | ||
| Supplies | 46,388 | 46,388 | ||
| Telephone | 24,399 | 24,399 | ||
| Temporary Help | 4,458 | 4,458 | ||
| Utilities | 16,932 | 16,932 | ||
| Website | 264 | 264 |
| Description | Amount |
|---|---|
| Special event income Part I, Line 11, Column C | 9,645 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Liabilities | 10,668 | 12,845 |
| Sales Tax Payable | 55 | 338 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Outside Consultants | 290,244 | 0 | 0 | 283,802 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Tax Expense | 105,006 | 105,006 |