| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 11,379 | 11,379 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| POCKET PROJECTOR & IPAD | 2012-01-12 | 890 | 890 | 200DB | 5.0000 | ||||
| MICROSOFT OFFICE PROFESSIONAL | 2012-01-02 | 2,425 | 2,425 | 200DB | 3.0000 | ||||
| COMPUTERS | 2014-05-08 | 1,790 | 1,790 | 200DB | 5.0000 | ||||
| COMPUTERS | 2014-05-20 | 561 | 561 | 200DB | 5.0000 | ||||
| COMPUTERS | 2014-08-27 | 700 | 700 | 200DB | 5.0000 | ||||
| COMPUTER | 2017-08-17 | 530 | 485 | 200DB | 5.0000 | 30 | |||
| PRINTER | 2017-12-04 | 212 | 212 | 200DB | 5.0000 | ||||
| COPIER | 2021-12-06 | 3,819 | S/L | 10.0000 | 32 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDLINGS | 10,927 | 7,172 | 3,755 | 3,755 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 7,864 | 7,864 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING & MARKETING | 34 | 34 | ||
| BANK FEES | 238 | 375 | ||
| COMPUTER EXPENSE | 3,649 | 3,649 | ||
| CREDIT CARD FEES | 1,893 | 1,893 | ||
| CUSTODIAL | 150 | 150 | ||
| DELIVERY | 4,822 | |||
| DESIGNATION COSTS | 4,152 | 4,152 | ||
| EMPLOYEE RELATIONS | 1,499 | 1,499 | ||
| FILING FEES | 110,520 | 110,520 | ||
| J-1 HEALTH INSURANCE | 77,610 | 77,610 | ||
| OFFICE EXPENSE | 4,845 | |||
| PARKING | 2,302 | |||
| MEALS | 375 | |||
| RECRUITMENT | 202 | 202 | ||
| REPAIRS | 129 | 129 | ||
| INSURANCE | 13,131 | |||
| TELEPHONE | 3,778 | |||
| UTILITIES | 1,007 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEE INCOME | 392,616 | 392,616 | |
| J-1 PROGRAM | 188,456 | 188,456 | |
| OTHER INCOME | 5,727 | 5,727 | |
| PPP LOAN FORGIVENESS | 44,700 | 44,700 |
| Description | Amount |
|---|---|
| BOOK/TAX DEPRECIATION | 2 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 784 | |
| PPP LOAN | 44,700 | |
| EIDL | 68,400 | 68,008 |
| CREDIT CARD PAYABLE | 10,854 |