| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,675 | 5,675 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE LIGHTING | 2017-11-01 | 61,194 | 27,683 | SL | 7.000000000000 | 8,742 | 0 | 8,742 | |
| OFFICE BUILDOUT | 2017-11-01 | 254,938 | 53,821 | SL | 15.000000000000 | 16,996 | 0 | 16,996 | |
| ARCHITECT FEES | 2017-11-01 | 45,218 | 9,547 | SL | 15.000000000000 | 3,015 | 0 | 3,015 | |
| COMPUTERS | 2017-11-01 | 7,027 | 4,449 | SL | 5.000000000000 | 1,405 | 0 | 1,405 | |
| PRINTER | 2017-11-01 | 1,238 | 785 | SL | 5.000000000000 | 248 | 0 | 248 | |
| OFFICE FURNITURE | 2017-11-01 | 53,989 | 24,424 | SL | 7.000000000000 | 7,713 | 0 | 7,713 | |
| OFFICE LIGHTING | 2018-01-01 | 76,790 | 32,910 | SL | 7.000000000000 | 10,970 | 0 | 10,970 | |
| COMPUTERS | 2018-01-01 | 14,023 | 8,415 | SL | 5.000000000000 | 2,805 | 0 | 2,805 | |
| PRINTER | 2018-01-01 | 5,008 | 3,006 | SL | 5.000000000000 | 1,002 | 0 | 1,002 | |
| OFFICE BUILDOUT | 2018-01-01 | 42,225 | 8,445 | SL | 15.000000000000 | 2,815 | 0 | 2,815 | |
| OFFICE FURNITURE | 2018-01-01 | 86,103 | 36,900 | SL | 7.000000000000 | 12,300 | 0 | 12,300 | |
| ARCHITECT FEES | 2018-01-01 | 1,313 | 264 | SL | 15.000000000000 | 88 | 0 | 88 | |
| OFFICE BUILDOUT | 2019-01-01 | 19,473 | 2,596 | SL | 15.000000000000 | 1,298 | 0 | 1,298 | |
| OFFICE FURNITURE | 2020-01-01 | 15,057 | 2,151 | SL | 7.000000000000 | 2,151 | 0 | 2,151 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE LIGHTING | 61,194 | 36,425 | 24,769 | 24,769 |
| OFFICE BUILDOUT | 254,938 | 70,817 | 184,121 | 184,121 |
| ARCHITECT FEES | 45,218 | 12,562 | 32,656 | 32,656 |
| COMPUTERS | 7,027 | 5,854 | 1,173 | 1,173 |
| PRINTER | 1,238 | 1,033 | 205 | 205 |
| OFFICE FURNITURE | 53,989 | 32,137 | 21,852 | 21,852 |
| OFFICE LIGHTING | 76,790 | 43,880 | 32,910 | 32,910 |
| COMPUTERS | 14,023 | 11,220 | 2,803 | 2,803 |
| PRINTER | 5,008 | 4,008 | 1,000 | 1,000 |
| OFFICE BUILDOUT | 42,225 | 11,260 | 30,965 | 30,965 |
| OFFICE FURNITURE | 86,103 | 49,200 | 36,903 | 36,903 |
| ARCHITECT FEES | 1,313 | 352 | 961 | 961 |
| OFFICE BUILDOUT | 19,473 | 3,894 | 15,579 | 15,579 |
| OFFICE FURNITURE | 15,057 | 4,302 | 10,755 | 10,755 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,790 | 3,790 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BRANDING & MISC OFFICE EXPENSES | 1,611 | 0 | 0 | 0 |
| INSURANCE | 3,088 | 0 | 0 | 0 |
| MISC OFFICE EXPENSES | 5,986 | 0 | 0 | 0 |
| BANK SERVICE CHARGES | 4,994 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 17,725 | 0 | 0 | 0 |
| PAYROLL TAXES | 10,703 | 0 | 0 | 0 |