| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,425 | 0 | 0 | 9,425 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SEMI TRAILER | 2018-06-19 | 7,000 | 4,935 | 200DB | 10.000000000000 | 459 | 0 | 0 | |
| VR MODULES | 2019-06-15 | 67,651 | 42,712 | 200DB | 10.000000000000 | 4,988 | 0 | 0 | |
| TRAILER RE-SKIN | 2019-06-15 | 9,276 | 5,857 | 200DB | 10.000000000000 | 684 | 0 | 0 | |
| VR MODULES | 2019-06-15 | 24,045 | 14,196 | 200DB | 10.000000000000 | 1,970 | 0 | 0 | |
| MILLER AR WELDER | 2022-02-14 | 23,573 | 6,600 | 200DB | 10.000000000000 | 3,395 | 0 | 0 | |
| LAB 2 | 2022-05-30 | 43,987 | 12,317 | 200DB | 10.000000000000 | 6,334 | 0 | 0 | |
| FEATHERLITE SPECIALTY TRAILER - GOOSENECK | 2022-07-15 | 39,268 | 10,995 | 200DB | 10.000000000000 | 5,655 | 0 | 0 | |
| MEMBUS WOODED TABLE | 2022-08-09 | 74,615 | 20,893 | 200DB | 10.000000000000 | 10,744 | 0 | 0 | |
| BILINK 2023 | 2023-07-01 | 21,750 | 2,175 | 200DB | 10.000000000000 | 3,915 | 0 | 0 | |
| F550 | 2023-07-01 | 3,290 | 329 | 200DB | 10.000000000000 | 592 | 0 | 0 | |
| LAB 2 RENOVATION 2023 | 2023-07-01 | 31,108 | 3,111 | 200DB | 10.000000000000 | 5,599 | 0 | 0 | |
| META QUEST 3 | 2024-02-16 | 3,493 | 200DB | 10.000000000000 | 349 | 0 | 0 | ||
| ALIENWARE AURORA 16-4090 NVIDIA GPU | 2024-05-02 | 5,000 | 200DB | 10.000000000000 | 500 | 0 | 0 | ||
| CABINETS | 2024-08-06 | 647 | 200DB | 10.000000000000 | 65 | 0 | 0 | ||
| CUSTOM CRM PROGRAMMING | 2024-11-15 | 11,990 | 200DB | 10.000000000000 | 1,199 | 0 | 0 | ||
| 2024 F550 | 2024-01-09 | 87,423 | 200DB | 10.000000000000 | 8,742 | 0 | 0 | ||
| WALK-IN REAR DOOR & FRAME, LABOR & MATERIALS | 2024-06-06 | 2,672 | 200DB | 10.000000000000 | 267 | 0 | 0 | ||
| MISC ADDITIONS | 2024-05-13 | 3,142 | 200DB | 10.000000000000 | 314 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SEMI TRAILER | 7,000 | 5,394 | 1,606 | |
| VR MODULES | 67,651 | 47,700 | 19,951 | |
| TRAILER RE-SKIN | 9,276 | 6,541 | 2,735 | |
| VR MODULES | 24,045 | 16,166 | 7,879 | |
| MILLER AR WELDER | 23,573 | 9,995 | 13,578 | |
| LAB 2 | 43,987 | 18,651 | 25,336 | |
| FEATHERLITE SPECIALTY TRAILER - GOOSENECK | 39,268 | 16,650 | 22,618 | |
| MEMBUS WOODED TABLE | 74,615 | 31,637 | 42,978 | |
| BILINK 2023 | 21,750 | 6,090 | 15,660 | |
| F550 | 3,290 | 921 | 2,369 | |
| LAB 2 RENOVATION 2023 | 31,108 | 8,710 | 22,398 | |
| META QUEST 3 | 3,493 | 349 | 3,144 | |
| ALIENWARE AURORA 16-4090 NVIDIA GPU | 5,000 | 500 | 4,500 | |
| CABINETS | 647 | 65 | 582 | |
| CUSTOM CRM PROGRAMMING | 11,990 | 1,199 | 10,791 | |
| 2024 F550 | 87,423 | 8,742 | 78,681 | |
| WALK-IN REAR DOOR & FRAME, LABOR & MATERIALS | 2,672 | 267 | 2,405 | |
| MISC ADDITIONS | 3,142 | 314 | 2,828 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENTS | 163 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 6,565 | 0 | 0 | 6,565 |
| OFFICE EXPENSES | 14,791 | 0 | 14,791 | 0 |
| PROGRAM CLASS SUPPLIES & EXPENSES | 118,183 | 0 | 118,183 | 0 |
| MAINTENANCE & REPAIRS | 5,071 | 0 | 5,071 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MOBILE LEARNING LABS | 209,156 | 209,156 | |
| EQUIPMENT | 1,986 | 1,986 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL MARKETING | 49,976 | 0 | 0 | 49,976 |
| IT SUPPORT | 5,907 | 0 | 0 | 5,907 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 80,371 | 0 | 0 | 80,371 |