| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Copy 1 | 2021-02-12 | 889 | 462 | 200DB | 5.000000000000 | 171 | |||
| Copy 2 | 2021-07-01 | 2,290 | 1,191 | 200DB | 5.000000000000 | 440 | |||
| Copy 3 | 2022-03-21 | 1,476 | 517 | 200DB | 5.000000000000 | 384 | |||
| Copy 4 | 2022-03-27 | 1,369 | 479 | 200DB | 5.000000000000 | 356 | |||
| Copy 5 | 2022-06-28 | 4,196 | 1,049 | 200DB | 5.000000000000 | 1,259 | |||
| Copy 6 | 2022-02-03 | 704 | 246 | 200DB | 5.000000000000 | 183 | |||
| Copy 7 | 2022-09-29 | 3,400 | 364 | 200DB | 7.000000000000 | 867 | |||
| Copy 8 | 2022-10-27 | 1,789 | 89 | 200DB | 5.000000000000 | 680 | |||
| Copy 9 | 2022-12-14 | 2,296 | 82 | 200DB | 7.000000000000 | 633 | |||
| Copy 10 | 2022-07-15 | 540 | 81 | 200DB | 5.000000000000 | 184 | |||
| Copy 11 | 2022-12-09 | 12,490 | 625 | 200DB | 5.000000000000 | 4,746 | |||
| Copy 12 | 2023-08-20 | 2,538 | 200DB | 5.000000000000 | 381 | ||||
| Copy 13 | 2023-11-23 | 1,288 | 200DB | 5.000000000000 | 64 | ||||
| Copy 14 | 2023-12-19 | 41,092 | 200DB | 5.000000000000 | 2,055 | ||||
| Copy 15 | 2023-03-09 | 3,265 | 200DB | 5.000000000000 | 1,143 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PROPERTY AND EQUIPMENT | 79,622 | 7,892 | 71,730 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FEDERAL CREDITS ACCRUED | 27,589 | 81,291 | 81,291 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ARTWORK AND PRODUCTION SUPPLIES | 38,292 | 38,292 | ||
| UTILITIES | 109 | 109 | ||
| INSURANCE | 22,325 | 22,325 | ||
| BANK AND PROCESSING FEES | 13,625 | 13,625 | ||
| EQUIPMENT AND FURNISHING | 19,994 | 19,994 | ||
| MARKETING AND PROMOTION | 11,830 | 11,830 | ||
| SUPPLIES | 7,402 | 7,402 | ||
| REPAIRS | 518 | 518 | ||
| PROFESSIONAL DEVELOPMENT | 100 | 100 | ||
| CATERING AND HOSPITALITY | 7,670 | 7,670 | ||
| TELECOMMUNICATIONS | 2,733 | 2,733 | ||
| INSTALLATION AND DEINSTALLATION | 21,494 | 21,494 | ||
| SOFTWARE AND INFORMATION TECHNOLOGY | 2,742 | 2,742 | ||
| POSTAGE AND DELIVERY | 3,399 | 3,399 | ||
| DUES, FEES AND SUBSCRIPTIONS | 1,762 | 1,762 | ||
| MAINTENANCE | 3,481 | 3,481 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TUITION | 311,525 | ||
| STUDIO AND EQUIPMENT RENTAL | 71,043 | ||
| CONTRACTED SERVICES | 33,249 | ||
| MEMBERSHIP | 6,732 | ||
| RETAIL SERVICES | 38,329 | ||
| MISCELLEANEOUS | 1,216 |
| Description | Amount |
|---|---|
| Book depreciation vs. tax | 8,253 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| GRANT ADVANCE | 8,750 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| MERCHANDISE SALES | 18,194 | 7,474 | 10,720 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 38,668 | 38,668 |