| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CPA | 5,100 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Table Runner | 2015-10-14 | 143 | 123 | SL | 5.0000 | 20 | |||
| 62 Wide Base | 2015-10-14 | 453 | 386 | SL | 5.0000 | 67 | |||
| 2 Table Throw and Runner | 2015-10-14 | 340 | 289 | SL | 5.0000 | 51 | |||
| Projector | 2015-11-06 | 479 | 400 | SL | 5.0000 | 79 | |||
| TV | 2015-08-24 | 641 | 575 | 200DB | 5.0000 | 18 | |||
| Website and Video | 2016-10-26 | 6,675 | 5,785 | SL | 5.0000 | 890 | |||
| 15 In MacBook Pro | 2015-09-26 | 3,073 | 2,613 | SL | 5.0000 | 460 | |||
| Laptop | 2018-04-18 | 1,086 | 362 | SL | 5.0000 | 217 | |||
| Computer | 2019-09-11 | 2,076 | 138 | SL | 5.0000 | 415 | |||
| Printers | 2019-09-10 | 323 | 22 | SL | 5.0000 | 65 | |||
| Office Chair | 2019-09-09 | 380 | 13 | SL | 10.0000 | 38 | |||
| Bookshelves | 2019-09-03 | 363 | 12 | SL | 10.0000 | 36 | |||
| Desk | 2019-08-05 | 1,167 | 49 | SL | 10.0000 | 117 | |||
| Furnishings | 2019-07-18 | 413 | 17 | SL | 10.0000 | 41 | |||
| Computer Erin | 2019-06-11 | 2,909 | 339 | SL | 5.0000 | 582 | |||
| Computer Beverly | 2019-02-19 | 1,277 | 213 | SL | 5.0000 | 255 | |||
| Computer | 2019-01-02 | 951 | 190 | SL | 5.0000 | 190 | |||
| Leasehold Improvements | 2019-06-25 | 972 | 32 | SL | 15.0000 | 65 | |||
| Improvements | 2019-07-30 | 13,291 | 369 | SL | 15.0000 | 886 | |||
| Improvements | 2019-08-31 | 5,542 | 123 | SL | 15.0000 | 369 | |||
| Improvements | 2019-09-30 | 1,500 | 25 | SL | 15.0000 | 100 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 16,073 | 16,909 | 836 | |
| Machinery and Equipment | 10,925 | 2,409 | 8,516 | |
| Improvements | 21,305 | 1,969 | 19,336 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 61 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security Deposit | 2,100 | 2,100 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Service Charges | 343 | |||
| Computer & Internet | 4,405 | |||
| Connect Program Expenses | 2,221 | 2,221 | ||
| Equip Program Expenses | 42,334 | 42,334 | ||
| Insurance | 2,466 | |||
| Marketing | 302 | |||
| Other | 8,081 | |||
| Repairs & Maint | 1,113 | |||
| Supplies | 5,815 | |||
| Travel | 941 | 941 | ||
| Travel Meals | 516 | 516 | ||
| Website | 706 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Material Sales | 22 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Taxes | 4,419 | 16,409 |
| Retirement Plan Payable | 7,300 | 10,000 |
| SBA | 55,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| payroll | 31,813 |