| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,400 | 6,400 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE EQUIPMENT | 2011-06-28 | 968 | 0 | M5 | |||||
| SOFTWARE | 2013-05-03 | 447 | 447 | M3 | |||||
| OFFICE EQUIPMENT | 2013-08-28 | 970 | 970 | M5 | |||||
| OFFICE EQUIPMENT | 2013-08-28 | 970 | 970 | M5 | |||||
| OFFICE EQUIPMENT | 2013-10-18 | 1,587 | 1,587 | M5 | |||||
| SURFACE PRO 3 | 2015-05-27 | 1,315 | 1,238 | M5 | |||||
| OFFICE EQUIPMENT | 2015-10-29 | 246 | 231 | M5 | |||||
| FURNITURE | 2015-03-30 | 3,882 | 3,017 | M7 | |||||
| OFFICE EQUIPMENT | 2016-03-08 | 276 | 217 | M5 | |||||
| OFFICE EQUIPMENT | 2016-03-08 | 657 | 517 | M5 | |||||
| DELL 750 CPU | 2018-09-12 | 1,894 | 985 | M5 | 364 | ||||
| SURFACE LAPTOP 3 | 2020-10-14 | 1,854 | M5 | 93 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 968 | 968 | ||
| SOFTWARE | ||||
| OFFICE EQUIPMENT | ||||
| OFFICE EQUIPMENT | ||||
| OFFICE EQUIPMENT | ||||
| SURFACE PRO 3 | ||||
| OFFICE EQUIPMENT | ||||
| FURNITURE | ||||
| OFFICE EQUIPMENT | ||||
| OFFICE EQUIPMENT | ||||
| DELL 750 CPU | 1,894 | 1,349 | 545 | |
| SURFACE LAPTOP 3 | 1,854 | 93 | 1,761 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER SUPPORT | 1,833 | 1,833 | ||
| CONFERENCE & EVENTS | 350 | 350 | ||
| BANK/BROKER FEES | 108 | 108 | ||
| EMP BENEFITS/HEALTH INSURANCE | 19,530 | 19,530 | ||
| EQUIPMENT MAINTENANCE | 717 | 717 | ||
| EQUIPMENT LEASE | 22 | 22 | ||
| LICENSE/FEES | 9,607 | 9,607 | ||
| MISC | 569 | 569 | ||
| OFFICE SUPPLIES | 606 | 606 | ||
| ON-LINE SERVICES | 939 | 939 | ||
| RENT | 27,978 | 27,978 | ||
| REPAIR & MAINTENANCE | 380 | 380 | ||
| SUBSCRIPTIONS | 404 | 404 | ||
| TELEPHONE/VOICE | 722 | 722 | ||
| DELIVERIES/MAIL SERVICE | 181 | 181 | ||
| SEMINAR/EDUCATION EXPENSE | 25 | 25 | ||
| SECURITY SERVICES | 2,286 | 2,286 | ||
| LOSS ON DISPOSAL OF ASSET | 1,158 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PENSION CONTRIBUTION PAYABLE | 32,507 | 12,025 |
| INTERCOMPANY PAYABLE | 0 | 6,012 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANT FEES | 17,238 | 17,238 | ||
| PAYROLL PREP. FEES | 14,591 | 14,591 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES - SSA | 4,970 | 4,970 | ||
| PAYROLL TAXES - MED | 1,162 | 1,162 | ||
| PAYROLL TAXES - SUI | 242 | 242 | ||
| PAYROLL TAXES - DC PFL | 497 | 497 | ||
| PROPERTY TAX | 18 | 18 |