| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,707 | 1,707 | 0 | 1,707 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| DEVELOPED SOFTWARE | 2017-07-01 | 30,918 | 30,918 | 5 | 0 | 0 | 0 | 30,918 |
| DEVELOPED SOFTWARE | 2018-07-01 | 4,200 | 3,780 | 5 | 420 | 0 | 420 | 4,200 |
| SOFTWARE DEVELOPMENT | 2019-07-01 | 44,800 | 31,360 | 5 | 8,960 | 0 | 8,960 | 40,320 |
| Person Name | Explanation |
|---|---|
| LINA KHOLAKI | NO COMPENSATION PAID AS BOARD MEMBER OR OFFICER COMPENSATION AS lANGUAGE CONSULTANT |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING IMPROV09 | 1999-03-01 | 355,551 | 216,903 | SL | 39 | 9,117 | 0 | 9,117 | |
| BUILDING 09 | 1999-03-01 | 2,962,995 | 1,807,549 | SL | 39 | 75,974 | 0 | 75,974 | |
| 739 CYPRESS PROJECT | 2002-05-14 | 24,257 | 12,207 | SL | 39 | 622 | 622 | 0 | |
| 739 CYPRESS PROJECT | 2003-06-05 | 31,023 | 14,741 | SL | 39 | 795 | 795 | 0 | |
| 739 CYPRESS PROJECT | 2004-06-30 | 598,921 | 284,099 | SL | 39 | 15,357 | 15,357 | 0 | |
| 739 CYPRESS PROJECT | 2005-06-30 | 623,725 | 280,540 | SL | 39 | 15,993 | 15,993 | 0 | |
| 691 CYPRESS IMPROVEMENT | 2009-01-01 | 623,772 | 223,248 | SL | 39 | 15,994 | 15,994 | 0 | |
| LAND | 1998-06-30 | 1,315,643 | 0 | NDA | 0 | 0 | 0 | ||
| FURNITURE & FIXURE DEPRECIATED TO MATCH | 2000-01-01 | 11,144 | 11,144 | SL | 7 | 0 | 0 | 0 | |
| IMPROVEMENTS | 2015-01-15 | 5,200 | 2,602 | SL | 15 | 347 | 347 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | ALDEEN CHREMAINDER TRUST |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 2,034,534 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEVELOPED SOFTWARE NET AMORT | 13,860 | 4,480 | 4,480 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 2,292 | 0 | 2,292 | 2,292 |
| DUES & SUBSCRIPTIONS | 2,561 | 0 | 2,561 | 2,561 |
| TELEPHONE | 1,889 | 1,889 | 0 | 0 |
| GARDENING | 9,125 | 0 | 9,125 | 9,125 |
| UTILITIES | 8,222 | 0 | 8,222 | 8,222 |
| REIMBURSED EXPENSES | 857 | 857 | 0 | 0 |
| INSURANCE EXPENSE | 17,621 | 2,983 | 13,638 | 13,638 |
| REPAIRS & MAINTENANCE | 60,874 | 10,000 | 50,874 | 60,874 |
| SECURITY | 550 | 550 | 0 | 0 |
| OFFICE SUPPLIES | 69 | 69 | 0 | 0 |
| LICENSES | 320 | 320 | 0 | 0 |
| OFFICE EXPENSE | 481 | 481 | 0 | 0 |
| TRAVEL | 32 | 0 | 32 | 32 |
| POSTAGE | 272 | 0 | 272 | 272 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ONLINE EDUCATION | 3,124 | 0 | 3,124 |
| CAPITAL GAIN DISTRIBUTIONS | 1,714 | 1,714 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 15,869 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Liabilities | -31 | -31 |
| Security Deposits | 25,905 | 26,905 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL PROPERTY MANAGMENT | 5,777 | 5,777 | 0 | 5,777 |
| LEGAL FEES | 0 | 0 | 0 | 0 |
| PROGRAM SUPPORT | 9,473 | 0 | 9,473 | 9,473 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 1,589 | 0 | 1,589 | 1,589 |
| PROPERTY TAX AND OTHER | 25,951 | 10,432 | 15,518 | 15,518 |
| LICENSE & FEES | 128 | 0 | 128 | 128 |
| FEDERAL TAX | 1,290 | 1,290 | 0 | 1,290 |