| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fee | 7,183 | 0 | 0 | 7,183 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture | 2,055 | 2,055 | 0 | 0 |
| Furniture | 3,027 | 3,027 | 0 | 0 |
| Furniture | 1,372 | 1,372 | 0 | 0 |
| Furniture | 1,372 | 1,372 | 0 | 0 |
| Furniture | 1,687 | 1,687 | 0 | 0 |
| Furniture | 1,687 | 1,687 | 0 | 0 |
| Furniture | 850 | 850 | 0 | 0 |
| Furniture | 1,195 | 1,195 | 0 | 0 |
| B&H Photo | 4,467 | 4,467 | 0 | 0 |
| B&H Photo | 2,079 | 2,079 | 0 | 0 |
| B&H Photo | 3,998 | 3,998 | 0 | 0 |
| B&H Photo | 4,158 | 4,158 | 0 | 0 |
| B&H Photo | 1,699 | 1,699 | 0 | 0 |
| B&H Photo | 1,699 | 1,699 | 0 | 0 |
| Router | 1,472 | 1,472 | 0 | 0 |
| Computer | 6,148 | 4,801 | 1,347 | 1,347 |
| Computer | 1,180 | 767 | 413 | 413 |
| Computer | 1,308 | 850 | 458 | 458 |
| Romano Construction | 9,970 | 8,476 | 1,494 | 1,494 |
| Sings and Custom Metal | 175 | 148 | 27 | 27 |
| GMD Interiors | 2,580 | 1,562 | 1,018 | 1,018 |
| GMD Interiors | 10,598 | 6,419 | 4,179 | 4,179 |
| GMD Interiors | 6,740 | 4,118 | 2,622 | 2,622 |
| GMD Interiors | 1,920 | 1,173 | 747 | 747 |
| GMD Interiors | 2,580 | 1,577 | 1,003 | 1,003 |
| GMD Interiors | 850 | 520 | 330 | 330 |
| GMD Interiors | 550 | 337 | 213 | 213 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security Deposit | 8,813 | 8,813 | 8,813 |
| Prepaid Credit Card | 3,535 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bedtime Math Program | 40,260 | 0 | 0 | 40,260 |
| Crazy 8s Program | 778,973 | 0 | 0 | 778,973 |
| Super Cube Shuffle Program | 329 | 0 | 0 | 329 |
| Fun Factor Program | 238 | 0 | 0 | 238 |
| MiniMath Program | 1,648 | 0 | 0 | 1,648 |
| Overhead Expenses | 1,143 | 0 | 0 | 1,143 |
| Computer Hardware | 6,998 | 0 | 0 | 6,998 |
| Insurance | 2,196 | 0 | 0 | 2,196 |
| License and Fees | 362 | 0 | 0 | 362 |
| Bank Fee | 8 | 0 | 0 | 8 |
| Accounting Tech Fee | 3,050 | 0 | 0 | 3,050 |
| Office Expenses | 1,711 | 0 | 0 | 1,711 |
| Professional Development | 639 | 0 | 0 | 639 |
| Other Expense | 961 | 0 | 0 | 961 |
| Software and Subscriptions | 48,084 | 0 | 0 | 48,084 |
| Utilities | 2,140 | 0 | 0 | 2,140 |
| Repayment of previously claimed Employee Retention Credit | 161,020 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Book Royalties | 8,469 | 8,469 | 8,469 |
| Program Income | 134,617 | 0 | 134,617 |
| Other Income | 1,011 | 0 | 1,011 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Liabilities | 603 | 6,029 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Service | 6,685 | 0 | 0 | 6,685 |
| IT Consulting | 1,355 | 0 | 0 | 1,355 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 66,469 | 0 | 0 | 66,469 |
| NJ Filing Fees | 164 | 0 | 0 | 164 |