| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| AMORTIZATION | 7,729 | 7,729 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| VOLVO | 2019-01-23 | 51,756 | 19,333 | STRAIGHT LINE | 7.0000 | 7,394 | 7,394 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| VANGUARD FTSE DEVELOPED MKT | 2022-01 | PURCHASE | 2022-09 | 106,025 | 125,417 | -19,392 | ||||
| VANGUARD ULTRA SHORT TERM B | 2022-01 | PURCHASE | 2022-04 | 445,456 | 449,970 | -4,514 | ||||
| VANGUARD FTSE EMERGING MARK | 2022-01 | PURCHASE | 2022-09 | 106,610 | 125,177 | -18,567 | ||||
| VAR CUSTOM MADE | PURCHASE | 2022-04 | 50,000 | 62,176 | -12,176 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CUSTOM MADE | ||
| FURI | 50,000 | 50,000 |
| PS SNACKS | 100,000 | 100,000 |
| PAGE ANGELS | 51,500 | 51,500 |
| F3 BIOLIGICS PLATFORM | 991,000 | 991,000 |
| FANTECH DIGITAL | 50,000 | 50,000 |
| SCHWAB US TRAESURY INVESTOR | 250,000 | 250,000 |
| VANGAURD DIV APP | 250,702 | 235,117 |
| VANGUARD ENERGY ETF | 200,454 | 233,063 |
| VANGAURD S&P 500 | 250,038 | 222,909 |
| VANGAURD SMALL CP EFT | 250,036 | 235,364 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 51,756 | 27,726 | 24,030 | 26,182 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTOMOTIVE | 4,355 | 87 | 523 | 3,745 |
| AWARDS & PRIZES | 5,100 | 5,100 | ||
| CLASSROOM MEALS & SNACKS | 1,165 | 1,165 | ||
| DONATION PROCESSING FEES | 32 | 32 | ||
| CURRICULUM DEVELOPMENT | 2,572 | 2,572 | ||
| CUSTOM PRINTED ITEMS | 4,458 | 4,458 | ||
| FACILITES RENTAL | 14,336 | 14,336 | ||
| INSURANCE | 1,474 | 1,474 | ||
| MARKETING | 36,912 | 36,912 | ||
| ORGANIZATIONAL | 913 | 913 | ||
| OTHER | 2,236 | 2,236 | ||
| PAYMENT PROCESSING FEES | 4,533 | 4,533 | ||
| POSTAGE | 225 | 225 | ||
| SUPPLIES | 3,421 | 342 | 3,079 | |
| TELEPHONE | 3,189 | 64 | 383 | 2,743 |
| TRANSPORTATION | 2,637 | 2,637 | ||
| PROGRAM EQUIPMENT | 1,193 | 1,193 | ||
| MEALS | 1,126 | 1,127 | ||
| LODGING | 2,092 | 2,092 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUES | 143,722 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SBA DISASTER RELIEF LOAN | 78,846 | 78,955 |
| PAYROLL RELATED | 1,024 | 1,207 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
ALTANTA CLINICAL RESEARCH |
6,612 |
|
DIXON |
418,508 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 50,098 | 2,505 | 47,593 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER | 352 | 352 |