| 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 |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 2016-12-23 | 27,185 | 10,872 | 15.0000 | 1,812 | 12,684 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FLOOR COVERINGS, WALL ART | 2016-03-23 | 1,943 | 1,876 | SL | 7.0000 | 67 | |||
| OFFICE FURNITURE | 2016-04-12 | 18,639 | 17,975 | SL | 7.0000 | 664 | |||
| FURNITURE & ACCESSORIES | 2016-05-10 | 2,017 | 1,920 | SL | 7.0000 | 97 | |||
| RUGS | 2016-05-20 | 955 | 896 | SL | 7.0000 | 59 | |||
| PHOTO & TRASH CANS | 2016-05-20 | 537 | 507 | SL | 7.0000 | 30 | |||
| CONF ROOM ART/ACOUSTIC PA | 2016-09-20 | 1,200 | 1,069 | SL | 7.0000 | 131 | |||
| FILING CABINET | 2017-03-06 | 708 | 589 | SL | 7.0000 | 101 | |||
| LUCAS'S CHAIR | 2017-11-07 | 273 | 202 | SL | 7.0000 | 39 | |||
| SCOTT'S CHAIR | 2017-11-13 | 243 | 181 | SL | 7.0000 | 35 | |||
| LUCAS'S DESK | 2018-01-17 | 999 | 703 | SL | 7.0000 | 143 | |||
| RUG AND CHAIRS | 2018-03-27 | 302 | 204 | SL | 7.0000 | 43 | |||
| PRINTER | 2022-02-21 | 970 | 269 | SL | 3.0000 | 323 | |||
| LAPTOP | 2022-04-06 | 2,181 | 327 | SL | 5.0000 | 436 | |||
| EQUIPMENT | 2022-06-02 | 6,725 | 785 | SL | 5.0000 | 1,345 | |||
| COMPUTER | 2022-07-08 | 918 | 92 | SL | 5.0000 | 184 | |||
| OWL VIDEO CONFERENCE | 2022-12-19 | 1,229 | SL | 5.0000 | 246 | ||||
| VEHICLE | 2023-04-19 | 36,696 | SL | 5.0000 | 4,893 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 88,821 | 48,717 | 40,104 | 40,104 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL & PROFESSIONAL | 32,070 | 9,621 | 9,621 | 24,053 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 16,313 | 14,501 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 122,453 | 33,580 | 33,580 | 94,470 |
| Amortization | 1,812 | 906 | 906 | |
| BAD DEBT | 201,121 | 201,121 | ||
| BANK CHARGES | 277 | 83 | 83 | 208 |
| BOOKS | 1,270 | 1,270 | ||
| DUES & FEES | 1,512 | 418 | 418 | 1,253 |
| EVENTS | 22,929 | 22,929 | ||
| INSURANCE | 4,393 | 1,318 | 1,318 | 3,294 |
| MEALS | 6,070 | 1,383 | 1,383 | 4,918 |
| MEETING EXPENSES | 60 | 18 | 18 | 45 |
| OFFICE | 15,427 | 714 | 714 | 14,832 |
| OTHER | 1,059 | 110 | 110 | 967 |
| SOFTWARE & TECHNOLOGY | 20,065 | 3,174 | 3,174 | 17,420 |
| STAFF SUPPORT | 85,837 | 85,837 | ||
| TECHNOLOGY PROGRAMS | 63,775 | 63,775 | ||
| TELEPHONE | 6,814 | 1,582 | 1,582 | 5,496 |
| WORKFORCE INCENTIVE PROGRAM | 280,980 | 280,980 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOAN INTEREST | 120,649 | 120,649 | 120,649 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOANS RECEIVABLE-TOTAL |
9,272,316 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT ADMINISTRATIVE | 3,770 | 1,131 | 1,131 | 2,828 |
| CONTRACTUAL | 8,414 | 0 | 0 | 8,414 |