| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 2,700 | 1,350 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Depreciation | 2017-01-01 | 12,388 | Straight line | 0000000005.000000000000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| investment | 3,653,433 | 3,653,433 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Supplies | 1,047 | 524 | ||
| Books, Subscriptions, Reference | 48 | 24 | ||
| Telephone, Telecommunications | 1,771 | 886 | ||
| Bank Service Charges | 199 | 99 | ||
| Business Registration Fees | 115 | 57 |
| Description | Amount |
|---|---|
| Unrealized gain | 540,776 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Payable | 5,954 | 26,735 |
| Payroll tax payable | 5,532 | 5,808 |
| Credit card | 13,275 | 1,034 |
| Other Payable to Zheng Yu | 150 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| Item No. | 1 |
|---|---|
| Borrower's Name | Sharon Tan |
| Borrower's Title | PRESIDENT and Education Dirctor |
| Original Amount of Loan | 522 |
| Balance Due | |
| Date of Note | 2023-11 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | wrong transfer |
| Description of Lender Consideration | |
| Consideration FMV | 522 |
| Item No. | 2 |
|---|---|
| Borrower's Name | Sharon Tan |
| Borrower's Title | PRESIDENT and Education Dirctor |
| Original Amount of Loan | |
| Balance Due | 2437 |
| Date of Note | 2024-12 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | overpaid |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Borrower's Name | Kevin Tan |
| Borrower's Title | SECRETARY |
| Original Amount of Loan | |
| Balance Due | 21189 |
| Date of Note | 2024-12 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | overpaid |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Borrower's Name | Centuty Business Services |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 34041 |
| Date of Note | 2024-11 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | paid temporarily |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Borrower's Name | Weidong Shi |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 1553 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll tax | 11,501 | 5,751 | ||
| SUTA | 1,524 | 762 | ||
| 990PF IRC 965-Transition Tax 2024 | 4,100 | 2,050 |