| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 36,327 | 18,163 | 0 | 18,164 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & FIXTUR | 2010-07-01 | 2,038 | 1,019 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| SENTRY SECRTY SAFE | 2011-04-15 | 867 | 200DB | 7.000000000000 | 0 | 0 | 0 | ||
| DESK - SEAN | 2011-05-26 | 277 | 200DB | 7.000000000000 | 0 | 0 | 0 | ||
| CHAIR ERGONOMIN | 2011-06-15 | 511 | 200DB | 7.000000000000 | 0 | 0 | 0 | ||
| TABLES CHAIRS | 2011-07-15 | 657 | 200DB | 7.000000000000 | 0 | 0 | 0 | ||
| LECTURE RECRD EQIP | 2011-08-15 | 617 | 200DB | 7.000000000000 | 0 | 0 | 0 | ||
| 2 CHAIRS | 2011-08-31 | 228 | 200DB | 7.000000000000 | 0 | 0 | 0 | ||
| DESK & CHAIR | 2011-12-30 | 384 | 200DB | 7.000000000000 | 0 | 0 | 0 | ||
| FILE CABINET | 2011-01-01 | 518 | 200DB | 7.000000000000 | 0 | 0 | 0 | ||
| BAILEY WLESS PHONE | 2012-09-01 | 8,272 | 4,135 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| APPLE COMPUTER | 2015-01-15 | 3,019 | 1,509 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| MACBOOK PRO | 2018-08-30 | 2,933 | 200DB | 5.000000000000 | 0 | 0 | 0 | ||
| COMPUTER EQUIPMENT | 2021-07-01 | 3,377 | 200DB | 5.000000000000 | 0 | 0 | 675 | ||
| COMPUTER | 2022-10-15 | 1,664 | 200DB | 5.000000000000 | 0 | 0 | 333 | ||
| COMPUTER | 2022-10-31 | 2,060 | 200DB | 5.000000000000 | 0 | 0 | 412 | ||
| COMPUTER EQUIPMENT | 2023-01-31 | 3,180 | 127 | SL | 5.000000000000 | 127 | 0 | 636 | |
| COMPUTER EQUIPMENT | 2023-03-31 | 1,739 | 70 | SL | 5.000000000000 | 70 | 0 | 348 | |
| COMPUTER EQUIPMENT | 2023-03-31 | 1,739 | 70 | SL | 5.000000000000 | 70 | 0 | 348 | |
| COMPUTER EQUIPMENT | 2023-07-31 | 1,308 | 52 | SL | 5.000000000000 | 52 | 0 | 262 | |
| COMPUTER EQUIPMENT | 2023-12-15 | 3,433 | 137 | SL | 5.000000000000 | 137 | 0 | 687 | |
| LAPTOP - MCDONELL | 2024-01-15 | 2,718 | 200DB | 5.000000000000 | 1,848 | 0 | 544 | ||
| LAPTOP - DAVID | 2024-05-15 | 3,968 | 200DB | 5.000000000000 | 2,698 | 0 | 529 | ||
| LAPTOP- DAVID SHIP | 2024-05-15 | 67 | 200DB | 5.000000000000 | 45 | 0 | 9 | ||
| LAPTOP - CHERISE | 2024-04-30 | 2,110 | 200DB | 5.000000000000 | 1,435 | 0 | 281 | ||
| LAPTOP - R HAUSEN | 2024-06-15 | 1,773 | 200DB | 5.000000000000 | 1,206 | 0 | 207 | ||
| LAPTOP - C MULINS | 2024-07-15 | 2,268 | 200DB | 5.000000000000 | 1,542 | 0 | 227 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 14,838,724 | 110,605,878 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DIGITAL ASSETS | AT COST | 2,000,000 | 17,669,553 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTUR | 2,038 | 2,038 | 0 | 0 |
| SENTRY SECRTY SAFE | 867 | 867 | 0 | 0 |
| DESK - SEAN | 277 | 277 | 0 | 0 |
| CHAIR ERGONOMIN | 511 | 511 | 0 | 0 |
| TABLES CHAIRS | 657 | 657 | 0 | 0 |
| LECTURE RECRD EQIP | 617 | 617 | 0 | 0 |
| 2 CHAIRS | 228 | 228 | 0 | 0 |
| DESK & CHAIR | 384 | 384 | 0 | 0 |
| FILE CABINET | 518 | 518 | 0 | 0 |
| BAILEY WLESS PHONE | 8,272 | 8,271 | 1 | 1 |
| APPLE COMPUTER | 3,019 | 3,019 | 0 | 0 |
| MACBOOK PRO | 2,933 | 2,933 | 0 | 0 |
| COMPUTER EQUIPMENT | 3,377 | 3,377 | 0 | 0 |
| COMPUTER | 1,664 | 1,664 | 0 | 0 |
| COMPUTER | 2,060 | 2,060 | 0 | 0 |
| COMPUTER EQUIPMENT | 3,180 | 2,798 | 382 | 382 |
| COMPUTER EQUIPMENT | 1,739 | 1,531 | 208 | 208 |
| COMPUTER EQUIPMENT | 1,739 | 1,531 | 208 | 208 |
| COMPUTER EQUIPMENT | 1,308 | 1,150 | 158 | 158 |
| COMPUTER EQUIPMENT | 3,433 | 3,020 | 413 | 413 |
| LAPTOP - MCDONELL | 2,718 | 1,848 | 870 | 870 |
| LAPTOP - DAVID | 3,968 | 2,698 | 1,270 | 1,270 |
| LAPTOP- DAVID SHIP | 67 | 45 | 22 | 22 |
| LAPTOP - CHERISE | 2,110 | 1,435 | 675 | 675 |
| LAPTOP - R HAUSEN | 1,773 | 1,206 | 567 | 567 |
| LAPTOP - C MULINS | 2,268 | 1,542 | 726 | 726 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 42,281 | 21,140 | 0 | 21,141 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 3,000 | 3,000 | 3,000 |
| FEDERAL TAX REFUND RECEIVABLE | 9,040 | 1,283 | 1,283 |
| DIVIDENDS IN TRANSIT | 802 | 788 | 788 |
| Description | Amount |
|---|---|
| NET CHANGE IN ASSET VALUE | 777,102 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HIRING & RECRUITMENT | 780 | 0 | 0 | 780 |
| OTHER PERSONNEL EXPENSES | 4,475 | 0 | 0 | 4,475 |
| MARKETING | 66,437 | 0 | 0 | 66,437 |
| PORTFOLIO & ACCREDITATION | 3,500 | 0 | 0 | 3,500 |
| COURSE DEVELOPMENT | 316,406 | 0 | 0 | 316,406 |
| STRATEGIC RELATIONSHIPS | 16,804 | 0 | 0 | 16,804 |
| HARDWARE & SOFTWARE | 7,041 | 0 | 0 | 7,041 |
| SUBSCRIPTIONS | 20,370 | 0 | 0 | 20,370 |
| UTILITIES | 1,694 | 0 | 0 | 1,694 |
| SUPPLIES | 28 | 0 | 0 | 28 |
| WEBSITE DEVELOPMENT | 188,345 | 0 | 0 | 188,345 |
| OTHER PROGRAM & MANAGEMENT EXP | 27,533 | 0 | 0 | 27,533 |
| DIGITAL ASSET CUSTODY FEES | 17,879 | 17,879 | 0 | 0 |
| OTHER PROGRAM MISC | 1,340 | 0 | 0 | 1,340 |
| EDUCATIONAL EXPENSE-FLORIDA LICENSURE | 8,900 | 0 | 0 | 8,900 |
| OTHER EXPENSES | 4,270 | 0 | 0 | 4,270 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SERVICE FEE INCOME | 1,780 | 1,780 | 0 |
| CREDIT CARD REWARDS | 3,505 | 3,505 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 2,965 | 4,027 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 1,589 | 794 | 0 | 795 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 135,389 | 0 | 0 | 135,389 |
| FEDERAL | 49,583 | 49,583 | 0 | 0 |
| STATE TAXES | 1,513 | 1,513 | 0 | 0 |