| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 3,000 | 0 | 3,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAPTOPS | 2008-12-12 | 2,750 | 2,750 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTER | 2008-05-02 | 1,185 | 1,185 | 200DB | 5.000000000000 | 0 | 0 | ||
| LAND | 2004-07-01 | 110,000 | L | 0 % | 0 | 0 | |||
| COMPUTER | 2009-01-02 | 2,431 | 2,431 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTER | 2011-04-12 | 676 | 676 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTER | 2011-05-04 | 886 | 886 | 200DB | 5.000000000000 | 0 | 0 | ||
| SERVERS AND PROGRAMS | 2011-12-13 | 6,820 | 6,820 | 200DB | 5.000000000000 | 0 | 0 | ||
| SYMANTEC BACKUP SOFTWARE | 2011-12-20 | 2,627 | 2,627 | 200DB | 3.000000000000 | 0 | 0 | ||
| COMPUTER NETWORK | 2011-12-30 | 1,000 | 1,000 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTERS | 2012-01-06 | 1,064 | 1,064 | 200DB | 5.000000000000 | 0 | 0 | ||
| SERVER REPLACEMENT | 2012-01-09 | 6,784 | 6,784 | 200DB | 5.000000000000 | 0 | 0 | ||
| SERVER REPLACEMENT | 2012-02-01 | 6,469 | 6,469 | 200DB | 5.000000000000 | 0 | 0 | ||
| HARD DRIVE | 2012-02-01 | 986 | 986 | 200DB | 5.000000000000 | 0 | 0 | ||
| POCKET PROJECTOR & IPAD | 2012-01-12 | 890 | 890 | 200DB | 5.000000000000 | 0 | 0 | ||
| MICROSOFT OFFICE PROFESSIONAL | 2012-01-02 | 2,425 | 2,425 | 200DB | 3.000000000000 | 0 | 0 | ||
| COMPUTERS | 2014-05-08 | 1,790 | 740 | 200DB | 5.000000000000 | 103 | 0 | ||
| COMPUTERS | 2014-05-20 | 561 | 232 | 200DB | 5.000000000000 | 32 | 0 | ||
| COMPUTERS | 2014-08-27 | 700 | 290 | 200DB | 5.000000000000 | 40 | 0 | ||
| COMPUTER | 2017-08-17 | 530 | 53 | 200DB | 5.000000000000 | 85 | 0 | ||
| PRINTER | 2017-12-04 | 212 | 200DB | 5.000000000000 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 110,000 | 0 | 110,000 | |
| POCKET PROJECTOR & IPAD | 890 | 890 | 0 | |
| MICROSOFT OFFICE PROFESSIONAL | 2,425 | 2,425 | 0 | |
| COMPUTERS | 1,790 | 1,738 | 52 | |
| COMPUTERS | 561 | 545 | 16 | |
| COMPUTERS | 700 | 680 | 20 | |
| COMPUTER | 530 | 403 | 127 | |
| PRINTER | 212 | 212 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 3,050 | 0 | 3,050 |
| Description | Amount |
|---|---|
| BOOK/TAX DEPRECIATION | 219 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 7,608 | 0 | 7,608 | |
| BAD DEBT | 12,135 | 0 | 12,135 | |
| BANK AND CREDIT CARD FEES | 3,263 | 700 | 2,563 | |
| CLIENT DATABASE | 1,500 | 0 | 1,500 | |
| COMPUTER EXPENSE | 528 | 0 | 528 | |
| DUES & SUBSCRIPTIONS | 1,215 | 0 | 1,215 | |
| EMPLOYEE RELATIONS | 250 | 0 | 250 | |
| FILING FEES | 18,905 | 0 | 18,905 | |
| INSURANCE | 11,597 | 0 | 11,597 | |
| J-1 OFFICE EXPENSE | 237 | 0 | 237 | |
| PARKING | 1,631 | 0 | 1,631 | |
| PAYROLL EXPENSE | 1,494 | 0 | 1,494 | |
| POSTAGE & DELIVERY | 6,718 | 0 | 6,718 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEE INCOME | 123,723 | 123,723 | |
| J-1 PROGRAM | 121,952 | 121,952 |
| Description | Amount |
|---|---|
| PRIOR PERIOD A/R | 3,192 |
| DONATED SERVICES | 21,468 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO JACOB FAMILY TRUST | 14,789 | 7,210 |
| DUE TO AMERICA WORK VISA | 40 | 86 |
| J-1 PREPAID INSURANCE | 0 | 31,926 |
| DEFERRED REVENUE | 0 | 39,967 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES - REAL ESTATE | 475 | 0 | 475 |