| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,000 | 5,000 | 5,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & FIXTUR | 2010-07-01 | 2,038 | 1,019 | M7 | |||||
| SENTRY SECRTY SAFE | 2011-04-15 | 867 | M7 | ||||||
| DESK - SEAN | 2011-05-26 | 277 | M7 | ||||||
| CHAIR ERGONOMIN | 2011-06-15 | 511 | M7 | ||||||
| TABLES CHAIRS | 2011-07-15 | 657 | M7 | ||||||
| LECTURE RECRD EQIP | 2011-08-15 | 617 | M7 | ||||||
| 2 CHAIRS | 2011-08-31 | 228 | M7 | ||||||
| DESK & CHAIR | 2011-12-30 | 384 | M7 | ||||||
| FILE CABINET | 2011-01-01 | 518 | M7 | ||||||
| BAILEY WLESS PHONE | 2012-09-01 | 8,272 | 3,582 | M7 | 369 | ||||
| APPLE COMPUTER | 2015-01-15 | 3,019 | 1,075 | M5 | 174 | ||||
| MACBOOK PRO | 2018-08-30 | 2,933 | M5 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 1,312,913 | 1,205,989 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 1,929,491 | 6,262,376 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTUR | 2,038 | 2,038 | ||
| SENTRY SECRTY SAFE | 867 | 867 | ||
| DESK - SEAN | 277 | 277 | ||
| CHAIR ERGONOMIN | 511 | 511 | ||
| TABLES CHAIRS | 657 | 657 | ||
| LECTURE RECRD EQIP | 617 | 617 | ||
| 2 CHAIRS | 228 | 228 | ||
| DESK & CHAIR | 384 | 384 | ||
| FILE CABINET | 518 | 518 | ||
| BAILEY WLESS PHONE | 8,272 | 8,087 | 185 | |
| APPLE COMPUTER | 3,019 | 2,759 | 260 | |
| MACBOOK PRO | 2,933 | 2,933 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,284 | 1,142 | 1,142 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 5,682 | 4,537 | 4,537 |
| PREPAID FEDERAL TAX | 0 | 11,121 | 11,121 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HIRING & RECRUITMENT | 3,982 | 3,982 | ||
| OTHER PERSONNEL EXPENSES | 23,377 | 23,377 | ||
| MARKETING | 164,395 | 164,395 | ||
| PORTFOLIO & ACCREDITATION | 41,800 | 41,800 | ||
| COURSE DEVELOPMENT | 129,522 | 129,522 | ||
| OTHER PROGRAM EXPENSES | 3,323 | 3,323 | ||
| SOFTWARE | 5,514 | 5,514 | ||
| SUPPLIES | 1,030 | 1,030 | ||
| WEBSITE DEVELOPMENT | 20,124 | 20,124 | ||
| DIGITAL EDUCATION CONFERENCES | 7,462 | 7,462 | ||
| SUMMIT CONFERENCE | 35,037 | 35,037 | ||
| OTHER PROGRAM EXPENSES | 29,350 | 29,350 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COURSE DEVELOPMENT FEES | 24,542 | ||
| CREDIT CARD REWARDS | 3,438 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 4,863 | 5,097 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 50 |
| Item No. | 1 |
|---|---|
| Borrower's Name | MICHAEL J SAYLOR |
| Borrower's Title | |
| Original Amount of Loan | 1000 |
| Balance Due | 800 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | TO BE REPAID IN 12 MONTHS |
| Interest Rate | 0. |
| Security Provided by Borrower | NONE |
| Purpose of Loan | NON TAX DEDUCTIBLE PORTION OF CONTRIBUTION PAID |
| Description of Lender Consideration | |
| Consideration FMV |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 58,012 | 58,012 | ||
| STATE | 250 | |||
| FEDERAL | 13,879 |