| 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 |
|---|---|---|---|---|---|---|---|---|
| Software - Size Up Software | 2023-04-01 | 11,700 | 8,775 | 12.000000000000 | 2,925 | 0 | 11,700 | |
| Software - Size Up | 2023-12-13 | 10,163 | 282 | 36.000000000000 | 3,388 | 0 | 3,670 | |
| Software - Size Up | 2024-08-19 | 9,633 | 36.000000000000 | 1,070 | 0 | 1,070 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Computer Equipment - Computer | 2023-04-01 | 1,173 | 586 | 200DB | 3.000000000000 | 391 | 0 | ||
| Furniture - Desk | 2023-04-01 | 3 | 1 | 200DB | 1.000000000000 | 2 | 0 | ||
| Furniture - Computer | 2023-04-01 | 47 | 23 | 200DB | 1.000000000000 | 4 | 0 | ||
| Furniture - 12 Chairs | 2023-04-01 | 227 | 113 | 200DB | 1.000000000000 | 19 | 0 | ||
| Furniture - Tables | 2023-04-01 | 113 | 56 | 200DB | 1.000000000000 | 9 | 0 | ||
| Furniture - Shade Sale for Patio | 2023-04-01 | 6 | 3 | 200DB | 1.000000000000 | 0 | 0 | ||
| Furniture - Wayfair Furniture (for upstairs) | 2023-04-01 | 164 | 82 | 200DB | 1.000000000000 | 14 | 0 | ||
| Furniture - Kahl | 2023-04-01 | 298 | 149 | 200DB | 1.000000000000 | 25 | 0 | ||
| Furniture - Wayfair Furniture (for upstairs) | 2023-04-01 | 49 | 24 | 200DB | 1.000000000000 | 4 | 0 | ||
| Furniture - Patio Furniture | 2023-04-01 | 5,791 | 1,737 | 200DB | 5.000000000000 | 1,622 | 0 | ||
| Furniture - 2 Desks | 2023-04-01 | 3,489 | 1,047 | 200DB | 5.000000000000 | 977 | 0 | ||
| Furniture - New Furniture - Kahl Commercial | 2023-04-01 | 20,974 | 6,292 | 200DB | 5.000000000000 | 5,873 | 0 | ||
| Office Assets - 4 Maple Desks | 2023-04-01 | 325 | 98 | 200DB | 1.000000000000 | 23 | 0 | ||
| Office Assets - Interactive Board & TV | 2023-04-01 | 1,475 | 443 | 200DB | 1.000000000000 | 103 | 0 | ||
| Office Assets - NNDA Tenant Improvement | 2023-04-01 | 12,989 | 1,328 | 150DB | 11.000000000000 | 1,590 | 0 | ||
| Office Assets - Copier | 2023-04-01 | 2,385 | 325 | 200DB | 1.000000000000 | 94 | 0 | ||
| Office Assets - Web Casting Production Equipment | 2023-04-01 | 2,550 | 348 | 200DB | 1.000000000000 | 100 | 0 | ||
| Office Assets - Security System | 2023-04-01 | 3,520 | 2,640 | 200DB | 2.000000000000 | 880 | 0 | ||
| Tenant Improvements - New Flooring | 2023-04-01 | 1,768 | 1,326 | 200DB | 1.000000000000 | 111 | 0 | ||
| Tenant Improvements - Flooring for Conference Room | 2023-04-01 | 920 | 690 | 200DB | 1.000000000000 | 58 | 0 | ||
| Tenant Improvements - New Blinds | 2023-04-01 | 1,706 | 1,280 | 200DB | 1.000000000000 | 107 | 0 | ||
| Televisions - White Boards | 2023-04-01 | 22 | 17 | 200DB | 1.000000000000 | 1 | 0 | ||
| FURNITURE - Smart White Board | 2024-06-05 | 4,171 | 200DB | 7.000000000000 | 695 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Computer Equipment - Computer | 1,173 | 977 | 196 | 196 |
| Furniture - Desk | 3 | 3 | 0 | 0 |
| Furniture - Computer | 47 | 27 | 20 | 20 |
| Furniture - 12 Chairs | 227 | 132 | 95 | 95 |
| Furniture - Tables | 113 | 65 | 48 | 48 |
| Furniture - Shade Sale for Patio | 6 | 3 | 3 | 3 |
| Furniture - Wayfair Furniture (for upstairs) | 164 | 96 | 68 | 68 |
| Furniture - Kahl | 298 | 174 | 124 | 124 |
| Furniture - Wayfair Furniture (for upstairs) | 49 | 28 | 21 | 21 |
| Furniture - Patio Furniture | 5,791 | 3,359 | 2,432 | 2,432 |
| Furniture - 2 Desks | 3,489 | 2,024 | 1,465 | 1,465 |
| Furniture - New Furniture - Kahl Commercial | 20,974 | 12,165 | 8,809 | 8,809 |
| Office Assets - 4 Maple Desks | 325 | 121 | 204 | 204 |
| Office Assets - Interactive Board & TV | 1,475 | 546 | 929 | 929 |
| Office Assets - NNDA Tenant Improvement | 12,989 | 2,918 | 10,071 | 10,071 |
| Office Assets - Copier | 2,385 | 419 | 1,966 | 1,966 |
| Office Assets - Web Casting Production Equipment | 2,550 | 448 | 2,102 | 2,102 |
| Office Assets - Security System | 3,520 | 3,520 | 0 | 0 |
| Software - Size Up Software | 11,700 | 11,700 | 0 | 0 |
| Tenant Improvements - New Flooring | 1,768 | 1,437 | 331 | 331 |
| Tenant Improvements - Flooring for Conference Room | 920 | 748 | 172 | 172 |
| Tenant Improvements - New Blinds | 1,706 | 1,387 | 319 | 319 |
| Televisions - White Boards | 22 | 18 | 4 | 4 |
| Software - Size Up | 10,163 | 3,670 | 6,493 | 6,493 |
| FURNITURE - Smart White Board | 4,171 | 695 | 3,476 | 3,476 |
| Software - Size Up | 9,633 | 1,070 | 8,563 | 8,563 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 8,022 | 6,418 | 1,604 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising and Promotion | 6,592 | 0 | 6,592 | |
| Bank Fees | 248 | 198 | 50 | |
| Building Repair and Maintenance | 4,520 | 0 | 4,520 | |
| Janitorial | 8,829 | 0 | 8,829 | |
| Dues and Subscriptions | 1,112 | 889 | 222 | |
| Equipment Rental, Repair and Maintenance | 1,234 | 0 | 1,234 | |
| Furniture | 341 | 273 | 68 | |
| Insurance | 9,540 | 0 | 9,540 | |
| Miscellaneous Office Expense | 1,342 | 1,074 | 268 | |
| Organizational Expenses | 20 | 16 | 4 | |
| Postage and Shipping | 109 | 87 | 22 | |
| Office Hospitality | 492 | 393 | 98 | |
| Telephone and Telecommunications | 19,887 | 15,909 | 3,977 | |
| Utilities | 19,782 | 0 | 19,782 | |
| Miscellaneous Expense | 1,000 | 800 | 200 | |
| Amortization | 7,383 | 0 | 0 |
| Description | Amount |
|---|---|
| Timing Differences | 600 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deposits | 5,500 | 7,850 |
| Payroll Liabilities | -1,421 | -1,838 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IT Fees | 8,014 | 6,411 | 1,603 | |
| Other Professional Fees | 40,402 | 32,322 | 8,080 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Taxes | 9,356 | 0 | 9,356 | |
| Payroll Taxes | 7,514 | 0 | 7,514 |