| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,405 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SONY HDR-PJ260V | 2012-05-16 | 965 | 965 | M5 | |||||
| OFFICE EQUIPMENT | 2013-08-28 | 660 | 330 | M5 | |||||
| OFFICE EQUIPMENT | 2013-10-18 | 1,972 | 986 | M5 | |||||
| OFFICE EQUIPMENT | 2013-10-24 | 1,346 | 673 | M5 | |||||
| OFFICE EQUIPMENT | 2013-08-28 | 970 | 485 | M5 | |||||
| OFFICE EQUIPMENT | 2013-08-28 | 970 | 485 | M5 | |||||
| OFFICE EQUIPMENT | 2013-08-28 | 969 | 484 | M5 | |||||
| OFFICE EQUIPMENT | 2013-08-28 | 969 | 484 | M5 | |||||
| OFFICE EQUIPMENT | 2011-04-21 | 3,065 | 0 | M5 | |||||
| OFFICE EQUIPMENT | 2015-01-23 | 808 | 382 | M5 | 22 | ||||
| OFFICE EQUIPMENT | 2015-03-03 | 1,955 | 922 | M5 | 55 | ||||
| OFFICE EQUIPMENT | 2015-10-29 | 712 | 335 | M5 | |||||
| FURNITURE | 2015-05-28 | 3,881 | 1,506 | M7 | 173 | ||||
| OFFICE EQUIPMENT | 2016-03-08 | 829 | 342 | M5 | |||||
| OFFICE EQUIPMENT | 2016-03-08 | 1,970 | 814 | M5 | |||||
| DELL 9020 128 GB S | 2016-04-12 | 1,604 | 663 | M5 | 92 | ||||
| CANON DIGITAL CAME | 2016-06-30 | 4,903 | 2,027 | M5 | 282 | ||||
| DELL M115HD PROJEC | 2016-06-30 | 576 | 238 | M5 | 33 | ||||
| DELL XPS15 I5 LAPT | 2016-07-07 | 2,325 | 961 | M5 | 134 | ||||
| DELL OPTIPLEX 3040 | 2016-10-17 | 1,395 | 576 | M5 | 80 | ||||
| APPLE LAPTOP | 2016-11-02 | 1,987 | 822 | M5 | |||||
| DELL OPTIPLEX - I5 | 2016-12-30 | 1,422 | 589 | M5 | 82 | ||||
| DELL OPTIPLEX - I5 | 2016-12-30 | 1,116 | 462 | M5 | 64 | ||||
| DELL OPTIPLEX 7040 | 2016-12-30 | 1,856 | 768 | M5 | 107 | ||||
| DELL OPTIPLEX 5040 | 2017-06-01 | 1,469 | 523 | M5 | 85 | ||||
| HARD DISK DRIVE | 2018-08-30 | 1,468 | 764 | M5 | 282 | ||||
| WIRELESS SYSTEM | 2018-08-30 | 948 | 493 | M5 | |||||
| LENOVO 720 DESKTOP | 2018-12-31 | 860 | 447 | M5 | 165 | ||||
| OFFICE EQUIPMENT | 2014-07-23 | 1,438 | 718 | M5 | |||||
| DELL R330 SERVER | 2019-04-01 | 1,364 | 341 | M5 | |||||
| MICROCENTER LAPTOP | 2019-12-31 | 1,908 | 95 | M5 | 725 | ||||
| DELL NETWORK EQUIP | 2020-05-26 | 6,756 | M5 | 1,351 | |||||
| GALILEO PHONE SYST | 2020-07-08 | 3,620 | M5 | 724 | |||||
| SOFTWARE | 2013-05-03 | 1,340 | 670 | M3 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SONY HDR-PJ260V | 965 | 965 | ||
| OFFICE EQUIPMENT | ||||
| OFFICE EQUIPMENT | ||||
| OFFICE EQUIPMENT | ||||
| OFFICE EQUIPMENT | ||||
| OFFICE EQUIPMENT | ||||
| OFFICE EQUIPMENT | ||||
| OFFICE EQUIPMENT | ||||
| OFFICE EQUIPMENT | 3,065 | 3,065 | ||
| OFFICE EQUIPMENT | 808 | 808 | ||
| OFFICE EQUIPMENT | 1,955 | 1,955 | ||
| OFFICE EQUIPMENT | ||||
| FURNITURE | 3,881 | 3,620 | 261 | |
| OFFICE EQUIPMENT | ||||
| OFFICE EQUIPMENT | ||||
| DELL 9020 128 GB S | 1,604 | 1,557 | 47 | |
| CANON DIGITAL CAME | 4,903 | 4,761 | 142 | |
| DELL M115HD PROJEC | 576 | 559 | 17 | |
| DELL XPS15 I5 LAPT | 2,325 | 2,258 | 67 | |
| DELL OPTIPLEX 3040 | 1,395 | 1,354 | 41 | |
| APPLE LAPTOP | ||||
| DELL OPTIPLEX - I5 | 1,422 | 1,382 | 40 | |
| DELL OPTIPLEX - I5 | 1,116 | 1,084 | 32 | |
| DELL OPTIPLEX 7040 | 1,856 | 1,803 | 53 | |
| DELL OPTIPLEX 5040 | 1,469 | 1,343 | 126 | |
| HARD DISK DRIVE | 1,468 | 1,046 | 422 | |
| WIRELESS SYSTEM | ||||
| LENOVO 720 DESKTOP | 860 | 612 | 248 | |
| OFFICE EQUIPMENT | 1,438 | 1,437 | 1 | |
| DELL R330 SERVER | ||||
| MICROCENTER LAPTOP | 1,908 | 820 | 1,088 | |
| DELL NETWORK EQUIP | 6,756 | 1,351 | 5,405 | |
| GALILEO PHONE SYST | 3,620 | 724 | 2,896 | |
| SOFTWARE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 37,298 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID DEBIT CARD (VISA) | 698 | 698 | 698 |
| INTELLECTUAL PROPERTY | 34,800 | 34,800 | 34,800 |
| SECURITY DEPOSIT | 0 | 16,812 | 16,812 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACADEMIC INITIATIVE | 69,187 | 69,187 | ||
| FIELD LEARNING INITIATIVE | 24,526 | 24,526 | ||
| PROGRAM EXPENSES COMMS/MEDIA | 23,517 | 23,517 | ||
| PROGRAM EXPENSES MATERIALS | 19,437 | 19,437 | ||
| COURIER/FREIGHT/POSTAGE | 422 | 422 | ||
| ON-LINE SERVICES | 3,501 | 3,501 | ||
| BANK FEES & CHARGES | 780 | 0 | ||
| LICENSES & FEES | 12,356 | 0 | ||
| TELEPHONE | 6,811 | 6,811 | ||
| STAFFING COST | 99,331 | 74,498 | ||
| SUBSCRIPTIONS & REFERENCE | 794 | 794 | ||
| EQUIPMENT & MAINTENANCE | 7,648 | 7,648 | ||
| MEMBERSHIP/TRAINING/FEES/DUES | 348 | 348 | ||
| MEALS & ENTERTAINMENT | 123 | 123 | ||
| BUSINESS INSURANCE | 8,268 | 2,067 | ||
| SECURITY SERVICE | 5,608 | 5,608 | ||
| OFFICE EXPENSES | 3,012 | 753 | ||
| MISC ADMIN EXPENSES | 3,318 | 3,318 | ||
| COMPUTER SUPPORT & TRAINING | 28,688 | 14,344 | ||
| PARKING | 5,425 | 4,069 | ||
| LOSS ON DISPOSAL OF ASSETS | 5,897 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM REVENUE | 144 | ||
| REFUNDED TRAVEL EXPENSES | 473 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SEP PAYABLE | 89,224 | 80,603 |
| PAYROLL - SOCIAL SECURITY PAYA | 60 | |
| PAYROLL - MEDICARE PAYABLE | 14 | |
| INTERCOMPANY PAYBLE | 0 | 31,395 |
| PAYROLL - INCOME TAX W/H | 0 | 429 |
| PAYROLL - FSA | 0 | 1,927 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANTS | 44,541 | 44,541 | ||
| PAYROLL FEES | 17,200 | 12,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX - SSA | 31,867 | 23,900 | ||
| PAYROLL TAX - MED | 7,970 | 5,978 | ||
| PAYROLL TAX - DC SUI | 1,238 | 929 | ||
| PAYROLL TAX - DC ADMIN FEE | 155 | 116 | ||
| PAYROLL TAX - DC FAMILY LEAVE | 3,440 | 2,580 |