| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 12,000 | 0 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|
| Multimedia Software | 2010-10-12 | 1,500 | 250 | 500 | 750 | |||
| Multimedia Software | 2010-06-30 | 2,500 | 1,250 | 833 | 2,083 | |||
| Multimedia Software | 2010-03-23 | 3,050 | 1,525 | 1,017 | 2,542 | |||
| Multimedia Software | 2009-11-20 | 7,600 | 3,800 | 2,533 | 6,333 | |||
| Multimedia Software | 2009-06-25 | 1,000 | 833 | 167 | 1,000 | |||
| Multimedia Software | 2009-05-01 | 10,000 | 8,333 | 1,667 | 10,000 | |||
| Multimedia Software | 2009-05-01 | 5,000 | 4,167 | 833 | 5,000 | |||
| Multimedia Software | 2009-04-06 | 17,500 | 14,583 | 2,917 | 17,500 | |||
| Multimedia Software | 2009-03-17 | 17,500 | 14,583 | 2,917 | 17,500 | |||
| Multimedia Software | 2009-02-25 | 5,000 | 4,167 | 833 | 5,000 | |||
| Multimedia Software | 2009-01-29 | 17,500 | 14,583 | 2,917 | 17,500 | |||
| Multimedia Software | 2008-12-19 | 5,000 | 4,167 | 833 | 5,000 | |||
| Multimedia Software | 2008-10-20 | 3,500 | 2,917 | 583 | 3,500 | |||
| Multimedia Software | 2008-10-07 | 2,500 | 2,083 | 417 | 2,500 | |||
| Multimedia Software | 2008-09-11 | 3,450 | 2,875 | 575 | 3,450 | |||
| Multimedia Software | 2008-09-03 | 15,000 | 12,501 | 2,499 | 15,000 | |||
| Multimedia Software | 2008-07-31 | 10,000 | 8,333 | 1,667 | 10,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Equipment | 2011-03-31 | 947 | 95 | 54 | 20.00 % | 189 | |||
| Equipment | 2010-11-30 | 855 | 86 | 54 | 20.00 % | 171 | |||
| Equipment | 2010-10-31 | 1,657 | 166 | 54 | 20.00 % | 331 | |||
| Computer Software | 2011-02-21 | 842 | 84 | 54 | 20.00 % | 168 | |||
| Computer Software | 2011-01-28 | 709 | 71 | 54 | 20.00 % | 142 | |||
| Computer Equipment | 2011-06-01 | 2,067 | 207 | 54 | 20.00 % | 413 | |||
| Computer Equipment | 2011-02-17 | 493 | 49 | 54 | 20.00 % | 99 | |||
| Computer Equipment | 2010-07-22 | 7,850 | 785 | 54 | 20.00 % | 1,570 | |||
| Furniture & Fixtures | 2011-05-04 | 680 | 49 | 58 | 14.29 % | 97 | |||
| Leasehold improvement | 2011-03-16 | 1,000 | 7 | 87 | 2.56 % | 26 | |||
| Sprinkler System | 2011-03-07 | 5,780 | 43 | 87 | 2.56 % | 148 | |||
| Leasehold improvement | 2011-02-07 | 8,000 | 77 | 87 | 2.56 % | 205 | |||
| Furniture & Fixtures | 2011-05-04 | 5,000 | 357 | 58 | 14.29 % | 715 | |||
| Furniture & Fixtures | 2011-02-22 | 6,000 | 428 | 58 | 14.29 % | 857 | |||
| Furniture & Fixtures | 2010-11-30 | 1,600 | 114 | 58 | 14.29 % | 229 | |||
| Books | 2010-01-04 | 5,400 | 2,700 | 35 | 33.33 % | 1,800 | |||
| Computer Software | 2010-02-26 | 974 | 292 | 54 | 20.00 % | 195 | |||
| Computer Software | 2009-12-09 | 4,500 | 1,350 | 54 | 20.00 % | 900 | |||
| Computer Equipment | 2010-03-03 | 1,275 | 383 | 54 | 20.00 % | 255 | |||
| Computer Equipment | 2010-02-01 | 600 | 180 | 54 | 20.00 % | 120 | |||
| Computer Equipment | 2009-10-05 | 1,824 | 547 | 54 | 20.00 % | 365 | |||
| Computer Equipment | 2009-10-01 | 1,187 | 356 | 54 | 20.00 % | 237 | |||
| Leasehold Improvements | 2010-02-24 | 2,950 | 104 | 87 | 2.56 % | 76 | |||
| Leasehold Improvements | 2009-12-04 | 4,250 | 168 | 87 | 2.56 % | 109 | |||
| Leasehold Improvements | 2009-11-23 | 1,500 | 62 | 87 | 2.56 % | 38 | |||
| Leasehold Improvements | 2009-09-04 | 9,000 | 414 | 87 | 2.56 % | 231 | |||
| Leasehold Improvements | 2009-07-30 | 20,000 | 1,005 | 87 | 2.56 % | 513 | |||
| Furnitrure and Fixtures | 2010-03-03 | 750 | 161 | 58 | 14.29 % | 107 | |||
| Furniture and fixtures | 2009-06-30 | 1,722 | 615 | 58 | 14.28 % | 246 | |||
| Books | 2008-07-29 | 10,000 | 8,333 | 35 | 16.67 % | 1,667 | |||
| Ryszard Pieniazek | 2008-12-19 | 50,000 | 3,260 | 87 | 2.56 % | 1,282 | |||
| Project Management | 2008-10-08 | 4,125 | 287 | 87 | 2.56 % | 106 | |||
| Project Management | 2008-10-08 | 5,000 | 347 | 87 | 2.56 % | 128 | |||
| Ryszard Pieniazek | 2008-11-19 | 20,000 | 1,347 | 87 | 2.56 % | 513 | |||
| Ryszard Pieniazek | 2008-11-13 | 1,100 | 74 | 87 | 2.56 % | 28 | |||
| Project Management | 2008-10-20 | 9,000 | 626 | 87 | 2.56 % | 231 | |||
| Ryszard Pieniazek | 2008-10-06 | 5,000 | 347 | 87 | 2.56 % | 128 | |||
| Ryszard Pieniazek | 2008-10-06 | 6,000 | 417 | 87 | 2.56 % | 154 | |||
| Ryszard Pieniazek | 2008-09-23 | 7,000 | 500 | 87 | 2.56 % | 179 | |||
| Ryszard Pieniazek | 2008-09-12 | 4,000 | 287 | 87 | 2.56 % | 103 | |||
| Ryszard Pieniazek | 2008-09-08 | 8,000 | 573 | 87 | 2.56 % | 205 | |||
| Ryszard Pieniazek | 2008-08-26 | 10,000 | 737 | 87 | 2.56 % | 256 | |||
| Ryszard Pieniazek | 2008-07-31 | 1,000 | 77 | 87 | 2.56 % | 26 | |||
| Ryszard Pieniazek | 2008-07-31 | 9,000 | 683 | 87 | 2.56 % | 231 | |||
| Ryszard Pieniazek | 2008-07-25 | 8,000 | 607 | 87 | 2.56 % | 205 | |||
| Furniture & Fixtures | 2008-10-29 | 895 | 320 | 58 | 14.28 % | 128 | |||
| Furniture & Fixtures | 2008-09-25 | 1,000 | 357 | 58 | 14.28 % | 143 | |||
| Equipment & Instruments | 2008-10-28 | 2,495 | 1,248 | 54 | 20.00 % | 499 | |||
| Computer Software | 2009-01-20 | 7,450 | 3,725 | 54 | 20.00 % | 1,490 | |||
| Computer Equipment | 2009-05-01 | 1,891 | 945 | 54 | 20.00 % | 378 | |||
| Computer Equipment | 2009-01-29 | 1,972 | 985 | 54 | 20.00 % | 394 | |||
| Computer Equipment | 2008-09-26 | 5,688 | 2,845 | 54 | 20.00 % | 1,138 | |||
| Richard Pieniazek | 2008-06-15 | 15,530 | 1,211 | 87 | 2.56 % | 398 | |||
| Richard Pieniazek | 2008-05-15 | 40,000 | 3,206 | 87 | 2.56 % | 1,026 | |||
| Richard Pieniazek | 2008-04-15 | 53,000 | 4,361 | 87 | 2.56 % | 1,359 | |||
| RTH Associates | 2008-03-10 | 2,000 | 168 | 87 | 2.56 % | 51 | |||
| Richard Pieniazek | 2008-03-03 | 20,000 | 1,689 | 87 | 2.56 % | 513 | |||
| Richard Pieniazek | 2008-02-21 | 3,000 | 260 | 87 | 2.56 % | 77 | |||
| Richard Pieniazek | 2008-02-11 | 1,300 | 112 | 87 | 2.56 % | 33 | |||
| Mordy Raisman | 2008-02-04 | 1,600 | 138 | 87 | 2.56 % | 41 | |||
| RTH Associates | 2008-01-25 | 2,000 | 177 | 87 | 2.56 % | 51 | |||
| Maintenance Eng Ltd. | 2007-08-10 | 584 | 58 | 87 | 2.56 % | 15 | |||
| American Express | 2007-07-20 | 1,148 | 115 | 87 | 2.56 % | 29 | |||
| AMS Communications, Inc. | 2008-04-09 | 850 | 424 | 58 | 14.29 % | 121 | |||
| Exposition Carpet Co. | 2007-07-18 | 2,245 | 1,123 | 58 | 14.29 % | 321 | |||
| HP Laptop | 2008-06-13 | 925 | 648 | 54 | 20.00 % | 185 | |||
| TV Monitor | 2008-04-13 | 929 | 651 | 54 | 20.00 % | 186 | |||
| Walder Science Center | 2008-03-31 | 2,138 | 1,498 | 54 | 20.00 % | 428 | |||
| Walder Science Center | 2007-10-31 | 1,035 | 725 | 54 | 20.00 % | 207 | |||
| Richard Pieniazek | 2007-06-27 | 3,500 | 364 | 87 | 2.56 % | 90 | |||
| American Express | 2007-06-21 | 1,905 | 198 | 87 | 2.56 % | 49 | |||
| Richard Pieniazek | 2007-05-15 | 1,399 | 148 | 87 | 2.56 % | 36 | |||
| American Express | 2007-05-15 | 1,147 | 120 | 87 | 2.56 % | 29 | |||
| Richard Pieniazek | 2007-05-10 | 3,000 | 318 | 87 | 2.56 % | 77 | |||
| Richard Pieniazek | 2007-05-10 | 1,000 | 107 | 87 | 2.56 % | 26 | |||
| Richard Pieniazek | 2007-04-24 | 1,000 | 109 | 87 | 2.56 % | 26 | |||
| Richard Pieniazek | 2007-03-27 | 2,000 | 219 | 87 | 2.56 % | 51 | |||
| American Express | 2007-03-27 | 5,400 | 592 | 87 | 2.56 % | 138 | |||
| Richard Pieniazek | 2007-03-16 | 3,000 | 330 | 87 | 2.56 % | 77 | |||
| Con Tech, Inc | 2006-11-30 | 2,500 | 296 | 87 | 2.56 % | 64 | |||
| Book Shelves | 2007-06-27 | 2,271 | 1,380 | 58 | 14.28 % | 324 | |||
| Telephone System | 2007-02-22 | 4,278 | 2,902 | 58 | 14.28 % | 611 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 173,000 | 139,158 | 33,842 | 33,842 |
| Land | 880,000 | 880,000 | 880,000 | |
| Improvements | 365,718 | 32,735 | 332,983 | 332,983 |
| Buildings | 1,300,206 | 1,300,206 | 1,300,206 | |
| Machinery and Equipment | 55,761 | 28,527 | 27,234 | 27,234 |
| Furniture and Fixtures | 27,290 | 15,116 | 12,174 | 12,174 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 1,126 | 0 | 0 | 1,126 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security Deposit | 7,000 | 8,616 | 8,616 |
| Description | Amount |
|---|---|
| Special event losses Part I, Line 11, Column C | 7,828 |
| Book / Tax Difference - Depreciation Expense | 546 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Utilities | 8,887 | 8,887 | ||
| Temporary Help | 6,958 | 6,958 | ||
| Telephone | 4,624 | 4,624 | ||
| Supplies | 61,564 | 66,925 | ||
| Repairs | 2,963 | 2,963 | ||
| Postage | 1,813 | 1,813 | ||
| Payroll Processing Fees | 1,072 | 1,072 | ||
| Office Supplies | 26,227 | 26,227 | ||
| Library | 18,183 | 18,183 | ||
| Insurance | 81,675 | 81,675 | ||
| Equipment Rental | 18,424 | 18,424 | ||
| Computer Expenses | 3,429 | 3,429 | ||
| Cleaning | 960 | 960 | ||
| Bank Charges | 2,708 | 2,708 | ||
| Amortization | 23,708 | |||
| Advertising and Promotion | 1,114 | 1,114 |
| Description | Amount |
|---|---|
| Donated services | 456,444 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Accrued Interest Payable | 3,939 | |
| Deferred Lease Incentive | 2,070 | 9,352 |
| Deposits | 200,000 | 287,000 |
| Sales Tax Payable | 225 | 101 |
| Other Loans Payable | 775,750 | 881,216 |
| Payroll Liabilities | 2,240 | 2,585 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Outside Consultant | 180,549 | 0 | 0 | 180,549 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Tax Expense | 96,740 | 96,740 |