| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 46,832 | 0 | 46,832 | 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 | 2017-07-13 | 5,228 | 4,445 | 60.000000000000 | 783 | 0 | 783 | 5,228 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF MURHPY HOUSE | 2006-08 | Purchased | 2022-09 | 160,000 | 138,491 | Cost | 11,100 | 10,409 |
| 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 | |
| LOAN COSTS | 5,228 | 5,228 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 45,735 | 0 | 45,735 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Murphy House Project | 757,546 | 0 | 0 |
| Loan Costs - 07/13/17 Refinance | 783 | 0 | 0 |
| Description | Amount |
|---|---|
| Disposition of Murphy House Asset | 623,453 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 783 | 0 | 783 | 0 |
| Auto Expenses | 3,091 | 0 | 3,091 | 0 |
| Bank Charges | 671 | 0 | 671 | 0 |
| Contract Labor | 68,280 | 0 | 68,280 | 0 |
| Educational Other Expenses | 202,309 | 0 | 202,309 | 0 |
| Educational Travel | 3,068 | 0 | 3,068 | 0 |
| Insurance | 25,102 | 0 | 25,102 | 0 |
| Murphy House Interest, Taxes, & Maintenance | 17,145 | 0 | 17,145 | 0 |
| Office Expenses | 5,433 | 0 | 5,433 | 0 |
| Other Administrative Expenses | 2,635 | 0 | 2,635 | 0 |
| Amortization | 783 | 0 | 783 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Seminar and Workshops | 767,572 | 767,572 |