| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 5,800 | 0 | 0 | 5,800 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| TRADEMARKS | 2008-06-30 | 109,013 | 83,582 | 180.000000000000 | 7,268 | 0 | 7,268 | 90,850 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| PRODUCTION STUDIO | 2008-01-01 | 2,716,571 | 835,872 | SL | 39.000000000000 | 69,656 | 0 | 69,656 | |
| LAND | 2004-06-11 | 194,840 | L | 0 | 0 | 0 | |||
| EQUIPMENT | 2008-01-01 | 499,015 | 499,015 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAPTOPS/SOFTWARE | 2006-09-22 | 9,151 | 9,151 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| VIDEO CONF | 2008-01-01 | 209,228 | 209,228 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TELEPHONE | 2008-01-01 | 32,585 | 32,585 | SL | 5.000000000000 | 0 | 0 | 0 | |
| NETWORK SERVER | 2008-01-01 | 1,729 | 1,729 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CAMERA | 2008-01-31 | 16,966 | 16,966 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTERS | 2008-01-01 | 7,375 | 7,375 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FURNITURE & FIXTURES | 2008-01-01 | 79,965 | 79,965 | SL | 7.000000000000 | 0 | 0 | 0 | |
| MUSICAL INSTRUMENTS | 2008-01-01 | 45,904 | 45,904 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MICROPHONES | 2008-01-01 | 57,883 | 57,883 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SSL CONSOLE | 2008-01-01 | 231,500 | 231,500 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LOW VOLT EQUIP | 2008-01-01 | 21,344 | 21,344 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SOUND EQUIPMENT | 2008-07-31 | 38,444 | 38,444 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FULLY DEPRECIATED | 1996-12-17 | 28,640 | 28,640 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CAMERA EQUIPMENT | 2009-04-22 | 11,184 | 11,184 | SL | 5.000000000000 | 0 | 0 | 0 | |
| GENERATOR | 2009-10-13 | 68,170 | 68,170 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COSTA RICA FIXED ASSETS | 2009-12-31 | 5,960,119 | 3,530,306 | SL | 0 % | 19,764 | 0 | 19,764 | |
| DELL LAPTOP | 2010-06-25 | 3,720 | 3,720 | SL | 5.000000000000 | 0 | 0 | 0 | |
| APPLE MAC COMPUTER | 2010-10-14 | 2,772 | 2,772 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WIRELESS MONITOR | 2010-10-29 | 2,918 | 2,918 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2011-05-23 | 2,311 | 2,311 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2011-09-30 | 3,368 | 3,368 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DEHUMIDIFER | 2011-10-03 | 2,500 | 2,500 | SL | 5.000000000000 | 0 | 0 | 0 | |
| RWANDAN FIXED ASSETS | 2012-12-31 | 2,529,400 | 169,310 | SL | 0 % | 0 | 0 | 0 | |
| B&H VIDEO | 2012-09-28 | 9,125 | 9,125 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 360 EQUIPMENT FOR TOURS | 2013-02-28 | 2,397 | 2,397 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAPTOPS/SOFTWARE | 2013-06-21 | 2,868 | 2,868 | SL | 5.000000000000 | 0 | 0 | 0 | |
| JVC JVGCPX100 | 2013-05-27 | 999 | 999 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CANNON CA5D3 EOS 5D MARK III | 2013-05-28 | 3,299 | 3,299 | SL | 5.000000000000 | 0 | 0 | 0 | |
| APPLE LAPTOP | 2013-03-19 | 3,114 | 3,114 | SL | 5.000000000000 | 0 | 0 | 0 | |
| IPHONE | 2014-03-03 | 908 | 908 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BUILDING | 2010-12-31 | 220,350 | NC | 0 % | 0 | 0 | 0 | ||
| LAND | 2015-12-31 | 15,000 | NC | 0 % | 0 | 0 | 0 | ||
| FURNITURE | 2020-01-01 | 1,000 | SL | 7.000000000000 | 143 | 0 | 143 | ||
| MOTORBIKE | 2020-01-01 | 1,099 | SL | 5.000000000000 | 220 | 0 | 220 | ||
| OFFICE | 2020-01-01 | 46,058 | SL | 39.000000000000 | 1,181 | 0 | 1,181 | ||
| TOYOTA RAV 4 | 2020-01-01 | 36,000 | SL | 5.000000000000 | 7,200 | 0 | 7,200 | ||
| LAND | 2020-01-01 | 21,886 | L | 0 | 0 | 0 | |||
| PERIMETER WALL/FENCE/GATE | 2020-01-01 | 9,877 | SL | 15.000000000000 | 658 | 0 | 658 | ||
| TENT | 2020-01-01 | 3,500 | SL | 7.000000000000 | 500 | 0 | 500 | ||
| 2020 FORD EXPLORER | 2020-05-01 | 41,302 | SL | 5.000000000000 | 5,507 | 0 | 5,507 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PRODUCTION STUDIO | 2,716,571 | 905,528 | 1,811,043 | |
| LAND | 194,840 | 0 | 194,840 | |
| EQUIPMENT | 499,015 | 499,015 | 0 | |
| LAPTOPS/SOFTWARE | 9,151 | 9,151 | 0 | |
| VIDEO CONF | 209,228 | 209,228 | 0 | |
| TELEPHONE | 32,585 | 32,585 | 0 | |
| NETWORK SERVER | 1,729 | 1,729 | 0 | |
| CAMERA | 16,966 | 16,966 | 0 | |
| COMPUTERS | 7,375 | 7,375 | 0 | |
| FURNITURE & FIXTURES | 79,965 | 79,965 | 0 | |
| MUSICAL INSTRUMENTS | 45,904 | 45,904 | 0 | |
| MICROPHONES | 57,883 | 57,883 | 0 | |
| SSL CONSOLE | 231,500 | 231,500 | 0 | |
| LOW VOLT EQUIP | 21,344 | 21,344 | 0 | |
| TRADEMARKS | 109,013 | 90,850 | 18,163 | |
| SOUND EQUIPMENT | 38,444 | 38,444 | 0 | |
| FULLY DEPRECIATED | 28,640 | 28,640 | 0 | |
| CAMERA EQUIPMENT | 11,184 | 11,184 | 0 | |
| GENERATOR | 68,170 | 68,170 | 0 | |
| COSTA RICA FIXED ASSETS | 5,960,119 | 3,550,070 | 2,410,049 | |
| DELL LAPTOP | 3,720 | 3,720 | 0 | |
| APPLE MAC COMPUTER | 2,772 | 2,772 | 0 | |
| WIRELESS MONITOR | 2,918 | 2,918 | 0 | |
| COMPUTER | 2,311 | 2,311 | 0 | |
| COMPUTER | 3,368 | 3,368 | 0 | |
| DEHUMIDIFER | 2,500 | 2,500 | 0 | |
| B&H VIDEO | 9,125 | 9,125 | 0 | |
| 360 EQUIPMENT FOR TOURS | 2,397 | 2,397 | 0 | |
| LAPTOPS/SOFTWARE | 2,868 | 2,868 | 0 | |
| JVC JVGCPX100 | 999 | 999 | 0 | |
| CANNON CA5D3 EOS 5D MARK III | 3,299 | 3,299 | 0 | |
| APPLE LAPTOP | 3,114 | 3,114 | 0 | |
| IPHONE | 908 | 908 | 0 | |
| BUILDING | 220,350 | 0 | 220,350 | |
| FURNITURE | 1,000 | 143 | 857 | |
| MOTORBIKE | 1,099 | 220 | 879 | |
| OFFICE | 46,058 | 1,181 | 44,877 | |
| TOYOTA RAV 4 | 36,000 | 7,200 | 28,800 | |
| LAND | 21,886 | 0 | 21,886 | |
| PERIMETER WALL/FENCE/GATE | 9,877 | 658 | 9,219 | |
| TENT | 3,500 | 500 | 3,000 | |
| 2020 FORD EXPLORER | 41,302 | 5,507 | 35,795 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PROGRAM RELATED INVESTMENT | 14,615,301 | 12,957,801 | 12,957,801 |
| DEPOSITS | 875 | 0 | 0 |
| WIP KENYA | 75,618 | 0 | 0 |
| EMPLOYEE ADVANCES | 5,820 | 2,469 | 2,469 |
| HVAC DEPOSIT | 0 | 30,163 | 30,163 |
| Description | Amount |
|---|---|
| PRIOR YEAR ADJUSTMENT - CLOSED BANK ACCOUNTS | 9,704 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 61,390 | 0 | 0 | 61,390 |
| BROADCASTING EXPENSES | 13,669 | 0 | 0 | 13,669 |
| REPAIRS | 122,121 | 0 | 0 | 122,121 |
| INSURANCE | 38,632 | 0 | 0 | 38,632 |
| INTERNET FEES | 2,752 | 0 | 0 | 2,752 |
| STUDIO OPERATIONS | 600 | 0 | 0 | 600 |
| LICENSES AND PERMITS | 1,824 | 0 | 0 | 1,824 |
| MISCELLANEOUS EXPENSE | 6,894 | 0 | 0 | 6,894 |
| CURRENCY CONVERSIONS | 46,372 | 0 | 0 | 0 |
| AMORTIZATION | 7,268 | 0 | 7,268 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER CURRENT LIABILITIES | 247,364 | 341,799 |
| FORD MOTOR CREDIT | 0 | 32,672 |
| SBA PAYCHECK PROTECTION LOAN | 0 | 9,876 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 87,916 | 0 | 0 | 87,916 |
| LEGAL FEES | 68,930 | 0 | 0 | 68,930 |
| Name | Address |
|---|---|
| DR DECAROL WILLIAMSON |
2618 NEW VILLAGE WAY WILMINGTON,NC28405 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY AND OTHER | 14,142 | 0 | 0 | 14,142 |