| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| funiture and fixture | 20,444 | 20,444 | 0 | |
| computer and hardware | 2,074 | 2,074 | 0 | |
| computer software | 1,177 | 1,177 | 0 | |
| funiture and equipment | 6,268 | 6,268 | 0 | |
| other leasehold | 456 | 456 | 0 | |
| machinery and Equipment | 10,469 | 9,612 | 857 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Acc Amort Organization | -425 | -425 | -425 |
| Organization Cost | 425 | 425 | 425 |
| Acct Rreceivable | 0 | 0 | 0 |
| Rent Deposit | 10,250 | 10,250 | 10,250 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charge | 579 | 579 | ||
| Billing Expense | 13,580 | 13,580 | ||
| Cleaning Expense | 3,880 | 3,880 | ||
| Contract Labor | 149,377 | 149,377 | ||
| Credit Expense | 1,905 | 1,905 | ||
| Dues and Subscriptions | 130 | 130 | ||
| Educational and Materials | 798 | 798 | ||
| Equipment Rental | 578 | 578 | ||
| Fees - Dept Of Children & Familie | 855 | 855 | ||
| Insurance | 56,940 | 56,940 | ||
| Internet | 2,499 | 2,499 | ||
| Laboratory Fee | 64,408 | 64,408 | ||
| Maintenance | 1,235 | 1,235 | ||
| Office Expense | 5,078 | 5,078 | ||
| Office Supplies | 1,959 | 1,959 | ||
| Other Costs | 738 | 738 | ||
| Postage | 175 | 175 | ||
| Protection Services | 4,732 | 5,732 | ||
| Rent 1140 | 34,120 | 34,120 | ||
| Rent Shather & Associates Miami | 21,300 | 21,300 | ||
| Rent Westchester Point | 24,473 | 24,473 | ||
| Telephone Answering Point | 6,049 | 6,049 | ||
| Utilities | 2,762 | 2,762 | ||
| Insurance | 4,308 | 4,308 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| fica w/h payable | 738 | 0 |
| federal w/h | 450 | 168 |
| futa payable | 168 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Fed Taxes | 168 | 168 | ||
| State Unemplyment Tax | 28 | 28 | ||
| Payroll Taxes | 7,893 | 7,893 |