| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,600 | 0 | 1,600 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2012-01-12 | 110,000 | L | 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 | 895 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTERS | 2014-05-20 | 561 | 280 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTERS | 2014-08-27 | 700 | 350 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTER | 2017-08-17 | 530 | 189 | 200DB | 5.000000000000 | 31 | 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 |
|---|---|---|---|---|
| POCKET PROJECTOR & IPAD | 890 | 890 | 0 | |
| MICROSOFT OFFICE PROFESSIONAL | 2,425 | 2,425 | 0 | |
| COMPUTERS | 1,790 | 1,790 | 0 | |
| COMPUTERS | 561 | 561 | 0 | |
| COMPUTERS | 700 | 700 | 0 | |
| COMPUTER | 530 | 485 | 45 | |
| PRINTER | 212 | 212 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 3,000 | 0 | 3,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 2,223 | 0 | 2,223 | |
| BANK AND CREDIT CARD FEES | 5,607 | 1,587 | 4,020 | |
| COMPUTER EXPENSE | 5,990 | 0 | 5,990 | |
| DUES & SUBSCRIPTIONS | 250 | 0 | 250 | |
| FILING FEES | 43,825 | 0 | 43,825 | |
| PARKING | 2,261 | 0 | 0 | |
| PAYROLL EXPENSE | 29 | 0 | 0 | |
| POSTAGE & DELIVERY | 2,162 | 0 | 0 | |
| VEHICLE EXPENSE | 102 | 0 | 0 | |
| TRAINING | 195 | 0 | 195 | |
| OFFICE EXPENSE | 2,639 | 0 | 0 | |
| INSURANCE | 4,919 | 0 | 0 | |
| BAD DEBT EXPENSE | 38,495 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEE INCOME | 135,490 | 135,490 | |
| J-1 PROGRAM | 105,063 | 105,063 | |
| SERVICES | 4,087 | 4,087 |
| Description | Amount |
|---|---|
| BOOK/TAX DEPRECIATION | 31 |
| PRIOR PERIOD BOOK ADJUSTMENT - NO TAX EFFECT | 165 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO JACOB FAMILY TRUST | 7,210 | 0 |
| DUE TO AMERICA WORK VISA | 86 | 0 |
| J-1 PREPAID INSURANCE | 20,571 | 0 |
| DEFERRED REVENUE | 39,967 | 0 |
| ACCRUED INTEREST | 0 | 784 |
| PPP LOAN | 0 | 44,700 |
| EIDL | 0 | 68,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT SERVICES | 638 | 0 | 638 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES - REAL ESTATE | 475 | 0 | 475 | |
| TAXES - PAYROLL | 16,798 | 0 | 16,798 |