| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING EXPENSE | 7,000 | 2,750 | 0 | 2,750 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| BOOK COPYRIGHT | 2020-08-31 | 36,309 | 8,070 | 15.0 | 2,421 | 10,491 | ||
| BOOK COPYRIGHT | 2020-09-16 | 6,088 | 1,319 | 15.0 | 406 | 1,725 | ||
| BOOK COPYRIGHT | 2020-12-15 | 170,450 | 35,036 | 15.0 | 11,363 | 46,399 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| NOVA KOLA LLC | 2021-10-25 | 293,250 | 42,358 | SL | 15 | 19,550 | |||
| BOOK COPYRIGHT | 2021-10-01 | 29,412 | 4,412 | SL | 15 | 1,961 | |||
| BOOK COPYRIGHT | 2021-01-06 | 26,148 | 5,229 | SL | 15 | 1,743 | |||
| BOOK COPYRIGHT | 2022-02-11 | 8,327 | 1,064 | SL | 15 | 555 | |||
| BOOK COPYRIGHT | 2022-02-04 | 58,035 | 7,416 | SL | 15 | 3,869 | |||
| BOOK COPYRIGHT | 2022-06-29 | 54,180 | 5,418 | SL | 15 | 3,612 | |||
| BOOK COPYRIGHT | 2023-03-07 | 53,000 | 2,944 | SL | 15 | 3,533 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SPDR S&P 500 ETF TRUST (SPY) | 117,216 | 117,216 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BOOK COPYRIGHT | 36,309 | 10,491 | 25,818 | |
| BOOK COPYRIGHT | 6,088 | 1,725 | 4,363 | |
| BOOK COPYRIGHT | 170,450 | 46,399 | 124,051 | |
| NOVA KOLA LLC | 293,250 | 61,908 | 231,342 | |
| BOOK COPYRIGHT | 29,412 | 6,373 | 23,039 | |
| BOOK COPYRIGHT | 26,148 | 6,972 | 19,176 | |
| BOOK COPYRIGHT | 8,327 | 1,619 | 6,708 | |
| BOOK COPYRIGHT | 58,035 | 11,285 | 46,750 | |
| BOOK COPYRIGHT | 54,180 | 9,030 | 45,150 | |
| BOOK COPYRIGHT | 53,000 | 6,477 | 46,523 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 101,856 | 0 | 0 | 101,856 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS | 174,889 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PRINTING PUBLISHED TEXTBOOKS | 133,000 | 0 | 0 | 133,000 |
| DIGITAL TEXTBOOK EXPENSES | 34,802 | 0 | 0 | 34,802 |
| TEACHER CONTESTS | 37,897 | 0 | 0 | 37,897 |
| OFFICE EXPENSES | 13,230 | 0 | 0 | 13,230 |
| PR EXPENSES | 24,180 | 0 | 0 | 24,180 |
| WEBSITE DESIGN & MAINTENANCE | 8,580 | 0 | 0 | 8,580 |
| TEACHER RELATION CONSULTING | 7,600 | 0 | 0 | 7,600 |
| WAREHOUSE MANAGEMENT | 5,895 | 0 | 0 | 5,895 |
| VIDEO PRODUCTION COMPANY | 660 | 0 | 0 | 660 |
| FOREIGN TRANSACTION FEES | 199 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DIGITAL BOOKS | 54,000 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 1,190 | 1,190 | 0 | 0 |
| BANK FEES | 35 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 12,942 | 0 | 0 | 0 |