| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,010 | 0 | 3,010 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN COSTS - 07/13/17 REFINANCE | 2017-07-13 | 5,228 | 1,307 | 60.000000000000 | 1,046 | 0 | 1,046 | 2,353 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER EQUIPMENT | 918 | 918 | 0 | |
| TAPE DRIVE | 1,058 | 1,058 | 0 | |
| POWER EDGE | 3,904 | 3,904 | 0 | |
| WINDOWS SERVER | 944 | 944 | 0 | |
| LINKSYS | 84 | 84 | 0 | |
| APC BATTERY BACKUP | 138 | 138 | 0 | |
| SERVER | 3,714 | 3,714 | 0 | |
| HARDWARE | 361 | 361 | 0 | |
| EQUIPMENT | 1,950 | 1,950 | 0 | |
| COMPUTER EQUIPMENT | 2,451 | 2,368 | 83 | |
| FURNITURE | 261 | 261 | 0 | |
| APPLE IPAD | 3,329 | 3,274 | 55 | |
| COMPUTER EQUIPMENT | 1,642 | 1,642 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MURPHY HOUSE PROJECT | 757,546 | 757,546 | 757,546 |
| LOAN COSTS - 07/13/17 REFINANCE | 3,921 | 2,875 | 2,875 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EDUCATIONAL - CONSULTING | 43,752 | 0 | 43,752 | 0 |
| EDUCATIONAL - TRAVEL | 448,148 | 0 | 448,148 | 0 |
| EDUCATIONAL - VENUE | 716,395 | 0 | 716,395 | 0 |
| EDUCATIONAL - DICTATION | 1,597 | 0 | 1,597 | 0 |
| EDUCATIONAL - OTHER EXPENSES | 358,088 | 0 | 358,088 | 0 |
| BANK CHARGES | 676 | 0 | 676 | 0 |
| AUTO EXPENSES | 17,526 | 0 | 17,526 | 0 |
| INSURANCE | 10,226 | 0 | 10,226 | 0 |
| OFFICE EXPENSES | 7,912 | 0 | 7,912 | 0 |
| OTHER ADMINISTRATIVE EXPENSES | 4,725 | 0 | 4,725 | 0 |
| MURPHY HOUSE INTEREST, TAXES & MAINTENANCE | 32,618 | 0 | 32,618 | 32,618 |
| CONTRACT LABOR | 109,745 | 0 | 109,745 | 0 |
| AMORTIZATION | 1,046 | 0 | 1,046 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SEMINARS & WORKSHOPS | 1,949,502 | 1,949,502 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 0 | 3,026 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT SERVICES | 4,008 | 0 | 4,008 | 0 |