| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 490 | 0 | 0 | 490 |
| MOHR CPAS | 5,700 | 300 | 0 | 5,400 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 15 INCH MACBOOK PRO | 2018-09-26 | 3,508 | 3,307 | 200DB | 5.76 % | 201 | |||
| COFFEE BREWER | 2020-01-02 | 5,082 | 3,618 | 200DB | 11.52 % | 585 | |||
| APPLE LAPTOP | 2021-01-25 | 5,397 | 2,806 | 200DB | 19.20 % | 518 | |||
| APPLE LAPTOP Remaining Basis | 2021-01-25 | 3,616 | 2,227 | 200DB | 19.20 % | 347 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 17,769 | 17,769 | ||
| Machinery and Equipment | 29,883 | 27,962 | 1,921 | 1,921 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 10,350 | 10,350 | 10,350 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKS & SUBSCRIPTIONS | 239 | 239 | ||
| COMPUTER EXPENSES | 8,741 | 8,741 | ||
| COPIER MAINTENANCE CONTRACT | 5,439 | 5,439 | ||
| EXCESS EXPENSES | -438,347 | 438,347 | ||
| INSURANCE | 123,411 | 123,411 | ||
| MARKETING AND PROMOTION | 26,594 | 26,594 | ||
| MEMBERSHIP DUES | 7,729 | 7,729 | ||
| OFFICE SUPPLIES | 2,903 | 2,903 | ||
| PAYROLL ADMIN AND SERVICES | 6,728 | 6,728 | ||
| PROGRAMMING EXPENSES | 246,824 | 246,824 | ||
| Rental Expenses | 113,540 | 113,540 | ||
| TELEPHONE | 9,817 | 9,817 | ||
| UTILITIES | 3,122 | 3,122 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM INCOME | 951,419 |
| Description | Amount |
|---|---|
| PRIOR YEAR ADJUSTMENT | 2,825 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 46,789 | 46,789 |