| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 21,000 | 0 | 0 | 4,200 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATIONAL EXPENSES | 2013-06-15 | 112,496 | 41,875 | 180.000000000000 | 7,500 | 0 | 0 | 49,375 |
| 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 | 2014-04-30 | 4,993 | 3,996 | SL | 5.000000000000 | 997 | 0 | 0 | |
| FURNITURE | 2014-04-30 | 2,887 | 1,648 | SL | 7.000000000000 | 412 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORGANIZATIONAL EXPENSES | 112,496 | 49,375 | 63,121 | |
| EQUIPMENT | 4,993 | 4,993 | 0 | |
| FURNITURE | 2,887 | 2,060 | 827 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 34,400 | 34,400 | 34,400 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 2,949 | 0 | 0 | 590 |
| INFORMATION TECHNOLOGY | 454,493 | 0 | 0 | 454,493 |
| OFFICE EXPENSES | 14,580 | 0 | 0 | 10,015 |
| DUES AND FEES | 2,016 | 0 | 45 | 403 |
| AMORTIZATION | 7,500 | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| BOOK TO TAX ADJUSTMENT - DEPRECIATION | 7,333 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAMPUS ACTIVITIES | 43,310 | 0 | 0 | 43,310 |
| FELLOWSHIPS EXPENSE | 64,200 | 0 | 0 | 64,200 |
| PROJECT MANAGEMENT | 334,400 | 0 | 0 | 110,080 |
| CONTRACT LABOR | 42,000 | 0 | 0 | 42,000 |
| VIDEO PROJECTS | 3,967 | 0 | 0 | 3,967 |
| OTHER | 78,348 | 0 | 0 | 78,348 |
| OUTSIDE CONTRACT SERVICES | 5,160 | 0 | 0 | 5,160 |
| CURRICULUM DEVELOPMENT | 47,567 | 0 | 0 | 47,567 |
| INDEPENDENT CONTRACTORS | 118,357 | 0 | 0 | 118,357 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 41,256 | 0 | 0 | 28,753 |