| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,252 |
| 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 | 2011-04-21 | 3,065 | 0 | M5 | |||||
| OFFICE EQUIPMENT | 2015-01-23 | 808 | 404 | M5 | |||||
| OFFICE EQUIPMENT | 2015-03-03 | 1,955 | 977 | M5 | |||||
| FURNITURE | 2015-05-28 | 3,881 | 1,679 | M7 | 173 | ||||
| DELL 9020 128 GB S | 2016-04-12 | 1,604 | 755 | M5 | 46 | ||||
| CANON DIGITAL CAME | 2016-06-30 | 4,903 | 2,309 | M5 | 141 | ||||
| DELL M115HD PROJEC | 2016-06-30 | 576 | 271 | M5 | 17 | ||||
| DELL XPS15 I5 LAPT | 2016-07-07 | 2,325 | 1,095 | M5 | 67 | ||||
| DELL OPTIPLEX 3040 | 2016-10-17 | 1,395 | 656 | M5 | 40 | ||||
| DELL OPTIPLEX - I5 | 2016-12-30 | 1,422 | 671 | M5 | 40 | ||||
| DELL OPTIPLEX - I5 | 2016-12-30 | 1,116 | 526 | M5 | 32 | ||||
| DELL OPTIPLEX 7040 | 2016-12-30 | 1,856 | 875 | M5 | 53 | ||||
| DELL OPTIPLEX 5040 | 2017-06-01 | 1,469 | 608 | M5 | 85 | ||||
| HARD DISK DRIVE | 2018-08-30 | 1,468 | 1,046 | M5 | 169 | ||||
| LENOVO 720 DESKTOP | 2018-12-31 | 860 | 612 | M5 | 99 | ||||
| OFFICE EQUIPMENT | 2014-07-23 | 1,438 | 718 | M5 | |||||
| MICROCENTER LAPTOP | 2019-12-31 | 1,908 | 820 | M5 | |||||
| DELL NETWORK EQUIP | 2020-05-26 | 6,756 | 1,351 | M5 | 2,162 | ||||
| GALILEO PHONE SYST | 2020-07-08 | 3,620 | 724 | M5 | 1,158 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SONY HDR-PJ260V | 965 | 965 | ||
| OFFICE EQUIPMENT | 3,065 | 3,065 | ||
| OFFICE EQUIPMENT | 808 | 808 | ||
| OFFICE EQUIPMENT | 1,955 | 1,955 | ||
| FURNITURE | 3,881 | 3,793 | 88 | |
| DELL 9020 128 GB S | 1,604 | 1,603 | 1 | |
| CANON DIGITAL CAME | 4,903 | 4,902 | 1 | |
| DELL M115HD PROJEC | 576 | 576 | ||
| DELL XPS15 I5 LAPT | 2,325 | 2,325 | ||
| DELL OPTIPLEX 3040 | 1,395 | 1,394 | 1 | |
| DELL OPTIPLEX - I5 | 1,422 | 1,422 | ||
| DELL OPTIPLEX - I5 | 1,116 | 1,116 | ||
| DELL OPTIPLEX 7040 | 1,856 | 1,856 | ||
| DELL OPTIPLEX 5040 | 1,469 | 1,428 | 41 | |
| HARD DISK DRIVE | 1,468 | 1,215 | 253 | |
| LENOVO 720 DESKTOP | 860 | 711 | 149 | |
| OFFICE EQUIPMENT | 1,438 | 1,437 | 1 | |
| MICROCENTER LAPTOP | ||||
| DELL NETWORK EQUIP | 6,756 | 3,513 | 3,243 | |
| GALILEO PHONE SYST | 3,620 | 1,882 | 1,738 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 43,775 |
| 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 | 16,812 | 16,812 | 16,812 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACADEMIC INITIATIVE | 151,559 | 151,559 | ||
| FIELD LEARNING INITIATIVE | 47,730 | 47,730 | ||
| PROGRAM EXPENSES COMMS/MEDIA | 15,667 | 15,667 | ||
| PROGRAM EXPENSES MATERIALS | 68,531 | 68,531 | ||
| COURIER/FREIGHT/POSTAGE | 7,141 | 7,141 | ||
| ON-LINE SERVICES | 1,859 | 1,859 | ||
| BANK FEES & CHARGES | 476 | 0 | ||
| LICENSES & FEES | 10,880 | 0 | ||
| TELEPHONE | 3,670 | 3,670 | ||
| SUBSCRIPTIONS & REFERENCE | 1,225 | 1,225 | ||
| EQUIPMENT & MAINTENANCE | 4,676 | 4,676 | ||
| MEALS & ENTERTAINMENT | 107 | 107 | ||
| BUSINESS INSURANCE | 4,881 | 1,220 | ||
| SECURITY SERVICE | 3,398 | 3,398 | ||
| OFFICE EXPENSES | 807 | 202 | ||
| MISC ADMIN EXPENSES | 360 | 360 | ||
| COMPUTER SUPPORT & TRAINING | 9,444 | 4,722 | ||
| PARKING | 2,005 | 1,504 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM REVENUE | 183 |
| Description | Amount |
|---|---|
| DISPOSAL OF ASSETS | 291 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SEP PAYABLE | 80,603 | 77,423 |
| INTERCOMPANY PAYBLE | 31,395 | 8,425 |
| PAYROLL - INCOME TAX W/H | 429 | 6 |
| PAYROLL - FSA | 1,927 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANTS | 324,346 | 324,346 | ||
| PAYROLL FEES | 8,981 | 6,736 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX - SSA | 28,674 | 21,506 | ||
| PAYROLL TAX - MED | 11,219 | 8,414 | ||
| PAYROLL TAX - DC SUI | 1,026 | 770 | ||
| PAYROLL TAX - DC ADMIN FEE | 108 | 81 | ||
| PAYROLL TAX - DC FAMILY LEAVE | 4,797 | 3,598 | ||
| DC REGISTRATION FEE | 80 | 60 | ||
| PROPERTY TAX | 194 | 146 |