| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 11,400 | 0 | 0 | 11,400 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| ELECTRICAL WIRING | 2018-01-25 | 8,611 | 423 | 39.0000 | 221 | 644 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| PROJECTOR | 2016-06-22 | 486 | 340 | 200DB | 8.87 % | 43 | |||
| PRINTER | 2016-08-24 | 374 | 305 | 200DB | 11.30 % | 42 | |||
| CELL PHONE | 2016-10-11 | 948 | 753 | 200DB | 10.94 % | 104 | |||
| OFFICE FURNITURE | 2017-10-13 | 18,418 | 9,357 | 200DB | 14.06 % | 2,590 | |||
| CONFERENCE TABLE /CHAIRS | 2017-10-30 | 4,532 | 2,303 | 200DB | 14.06 % | 637 | |||
| OFFICE CHAIRS | 2017-01-17 | 196 | 121 | 200DB | 10.93 % | 21 | |||
| SOFTWARE | 2017-02-14 | 497 | 477 | SL | 4.17 % | 20 | |||
| RUG | 2017-05-18 | 347 | 201 | 200DB | 11.97 % | 42 | |||
| MONITORS | 2017-12-08 | 1,310 | 863 | 200DB | 13.68 % | 179 | |||
| SIGN | 2017-12-26 | 804 | 409 | 200DB | 14.06 % | 113 | |||
| OFFICE EQUIPMENT | 2018-01-08 | 357 | 166 | 200DB | 15.31 % | 55 | |||
| CELL PHONE | 2018-01-09 | 1,078 | 657 | 200DB | 15.60 % | 168 | |||
| OFFICE SIGN | 2018-01-10 | 1,590 | 739 | 200DB | 15.31 % | 243 | |||
| MICROWAVE | 2018-01-25 | 261 | 121 | 200DB | 15.31 % | 40 | |||
| CELL PHONE | 2018-01-26 | 1,034 | 631 | 200DB | 15.60 % | 161 | |||
| CELL PHONE | 2018-01-29 | 1,252 | 764 | 200DB | 15.60 % | 195 | |||
| CELL PHONE | 2018-01-29 | 1,034 | 631 | 200DB | 15.60 % | 161 | |||
| CELL PHONE | 2018-02-06 | 408 | 249 | 200DB | 15.60 % | 64 | |||
| CELL PHONE | 2018-02-26 | 1,406 | 858 | 200DB | 15.60 % | 219 | |||
| OFFICE SIGN | 2018-03-13 | 680 | 316 | 200DB | 15.31 % | 104 | |||
| BICYCLE | 2018-03-29 | 481 | 223 | 200DB | 15.31 % | 74 | |||
| LAMPS | 2018-05-30 | 512 | 211 | 200DB | 16.76 % | 86 | |||
| PRINTER | 2018-06-20 | 475 | 262 | 200DB | 18.00 % | 86 | |||
| PRINTER | 2018-06-20 | 475 | 262 | 200DB | 18.00 % | 86 | |||
| DOOR SIGN | 2018-06-28 | 266 | 109 | 200DB | 16.76 % | 45 | |||
| LAPTOP | 2018-09-04 | 2,453 | 1,202 | 200DB | 20.40 % | 500 | |||
| FURNITURE | 2018-10-18 | 7,910 | 2,461 | 200DB | 19.68 % | 1,557 | |||
| MACBOOK PRO | 2018-12-14 | 3,240 | 1,393 | 200DB | 22.80 % | 739 | |||
| CELL PHONE | 2018-12-21 | 1,451 | 624 | 200DB | 22.80 % | 331 | |||
| LAP TOP COMPUTER | 2018-10-17 | 2,237 | 962 | 200DB | 22.80 % | 510 | |||
| LASER PRINTER | 2019-01-22 | 370 | 74 | 200DB | 32.00 % | 118 | |||
| LAPTOP | 2019-01-25 | 3,434 | 687 | 200DB | 32.00 % | 1,099 | |||
| SOFTWARE | 2019-02-01 | 250 | 42 | SL | 33.33 % | 83 | |||
| OFFICE CHAIRS | 2019-08-19 | 358 | 51 | 200DB | 24.49 % | 88 | |||
| LAPTOPS | 2019-08-21 | 4,378 | 876 | 200DB | 32.00 % | 1,401 | |||
| SOFTWARE | 2019-08-29 | 250 | 42 | SL | 33.33 % | 83 | |||
| SOFTWARE | 2019-08-30 | 250 | 42 | SL | 33.33 % | 83 | |||
| COMPUTER MONITORS | 2019-10-07 | 382 | 76 | 200DB | 32.00 % | 122 | |||
| COMPUTER MONITOR | 2019-10-15 | 191 | 38 | 200DB | 32.00 % | 61 | |||
| COMPUTER MONITOR | 2019-10-15 | 191 | 38 | 200DB | 32.00 % | 61 | |||
| COMPUTER | 2019-10-28 | 1,248 | 250 | 200DB | 32.00 % | 399 | |||
| PRINTER | 2019-12-09 | 735 | 147 | 200DB | 32.00 % | 235 | |||
| FILE CABINET | 2019-11-14 | 1,026 | 147 | 200DB | 24.49 % | 251 | |||
| REFRIGERATOR | 2019-11-14 | 1,211 | 173 | 200DB | 24.49 % | 297 | |||
| IPAD | 2020-01-14 | 958 | 200DB | 20.00 % | 192 | ||||
| DESK | 2020-05-12 | 781 | 200DB | 14.29 % | 112 | ||||
| ROUTER | 2020-06-03 | 218 | 200DB | 20.00 % | 44 | ||||
| MONITOR | 2020-06-08 | 223 | 200DB | 20.00 % | 45 | ||||
| MONITOR | 2020-06-08 | 223 | 200DB | 20.00 % | 45 | ||||
| NETGEAR SOFTWARE | 2020-09-15 | 549 | SL | 16.67 % | 92 | ||||
| IPHONE | 2020-09-22 | 1,565 | 200DB | 20.00 % | 313 | ||||
| COMPACT REFRIGERATOR | 2020-10-21 | 218 | 200DB | 14.29 % | 31 | ||||
| FURNITURE | 2020-10-23 | 1,596 | 200DB | 14.29 % | 228 | ||||
| MIRROR | 2020-12-09 | 629 | 200DB | 14.29 % | 90 | ||||
| APPLE TRACKPAD | 2020-12-21 | 142 | 200DB | 20.00 % | 28 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 41,335 | 23,294 | 18,041 | 18,041 |
| Machinery and Equipment | 65,328 | 50,752 | 14,576 | 14,576 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 15,760 | |||
| Net Intangible Assets | 8,188 | 7,967 | |
| RENT DEPOSIT | 7,791 | 7,791 | |
| Rounding | 1 | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 221 | |||
| BANK CHARGES | 1,637 | 1,637 | ||
| DUES & SUBSCRIPTIONS | 9,812 | 9,812 | ||
| EMPLOYEE BENEFITS | 71,729 | 71,729 | ||
| ENTERTAINMENT | 451 | 451 | ||
| INSURANCE | 2,122 | 2,122 | ||
| INTERNET EXPENSE | 4,853 | 4,853 | ||
| LICENSE & FEES | 9,258 | 9,258 | ||
| MEALS | 1,744 | 1,744 | ||
| MISCELLANEOUS | 164 | 164 | ||
| OFFICE SUPPLIES | 4,037 | 4,040 | ||
| OUTSIDE SERVICES | 13,157 | 13,157 | ||
| PAYROLL FEES | 1,693 | 1,693 | ||
| PAYROLL TAXES | 33,006 | 33,006 | ||
| POSTAGE & MAILING | 132 | 132 | ||
| PROMOTION | 60 | 60 | ||
| TELEPHONE | 1,024 | 1,024 | ||
| WORKERS COMPENSATION INSURANCE | 3,048 | 3,048 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 4,245 | 4,245 | 4,245 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PPP LOAN PAYABLE | 64,700 | |
| INTEREST PAYABLE PPP LOAN | 433 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL SERVICES | 1,530 | 0 | 0 | 1,530 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CURRENT YEAR EXCISE TAXES | 520 | 520 |