| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 7,405 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE | 2018-09-01 | 5,795 | 1,587 | SL | 7.000000000000 | 828 | 0 | ||
| EQUIPMENT | 2018-09-01 | 3,967 | 1,520 | SL | 5.000000000000 | 793 | 0 | ||
| FURNITURE | 2019-08-01 | 2,652 | 379 | SL | 7.000000000000 | 379 | 0 | ||
| FURNITURE | 2020-06-02 | 3,968 | 94 | SL | 7.000000000000 | 567 | 0 | ||
| CURRICULUM (NON-CONSUMABLE) | 2019-08-01 | 8,568 | 2,856 | SL | 3.000000000000 | 2,856 | 0 | ||
| SUPPLIES (NON-CONSUMABLE) | 2019-08-01 | 361 | 120 | SL | 3.000000000000 | 120 | 0 | ||
| LAND | 2020-08-01 | 30,000 | L | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE | 5,795 | 2,415 | 3,380 | |
| EQUIPMENT | 3,967 | 2,313 | 1,654 | |
| FURNITURE | 2,652 | 758 | 1,894 | |
| FURNITURE | 3,968 | 661 | 3,307 | |
| CURRICULUM (NON-CONSUMABLE) | 8,568 | 5,712 | 2,856 | |
| SUPPLIES (NON-CONSUMABLE) | 361 | 240 | 121 | |
| LAND | 30,000 | 0 | 30,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 425 | 0 | 425 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CURRICULUM | 4,286 | 0 | 4,286 | |
| GIFTS | 402 | 0 | 402 | |
| INSURANCE | 5,441 | 0 | 5,441 | |
| MARKETING | 512 | 0 | 512 | |
| ROYALTY | 1,880 | 0 | 1,880 | |
| SUPPLIES | 16,385 | 0 | 16,385 | |
| TECHNOLOGY | 1,790 | 0 | 1,790 | |
| TRAINING FEES | 415 | 0 | 415 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TUITION | 377,054 | 377,054 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 8,008 | 2,135 |
| SBA LOAN | 4,000 | 4,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 16,025 | 0 | 16,025 |