| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 8,500 | 0 | 7,715 | 785 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Refrigerator | 2016-08-05 | 454 | 357 | SL | 10 | 45 | 0 | 0 | |
| Microwave | 2016-08-05 | 206 | 165 | SL | 10 | 21 | 0 | 0 | |
| New Laptop | 2019-07-31 | 1,748 | 1,647 | M | 5 | 101 | 0 | 0 | |
| ErgoElements | 2019-08-14 | 3,032 | 2,356 | M | 7 | 270 | 0 | 0 | |
| Keyboard and Mouse | 2019-11-30 | 355 | 335 | M | 5 | 20 | 0 | 0 | |
| New Laptop | 2020-02-29 | 1,181 | 1,113 | M | 5 | 68 | 0 | 0 | |
| Leasehold Imp Lighting | 2019-08-25 | 1,601 | 1,507 | M | 5 | 92 | 0 | 0 | |
| Leashold Imp Carpet | 2019-08-23 | 10,737 | 10,119 | M | 5 | 618 | 0 | 0 | |
| Leasehold Imp Drywall | 2019-09-25 | 1,890 | 1,782 | M | 5 | 108 | 0 | 0 | |
| Leasehold Imp Drywall | 2019-10-30 | 529 | 499 | M | 5 | 30 | 0 | 0 | |
| Leasehold Imp Drywall | 2019-12-20 | 648 | 611 | M | 5 | 37 | 0 | 0 | |
| CONSOLE TABLE WAYFAIR | 2020-07-01 | 429 | 301 | SL | 5 | 86 | 0 | 0 | |
| CONSOLE TABLE | 2020-07-24 | 424 | 297 | SL | 5 | 85 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Property and equipment | 49,508 | 48,912 | 596 | 596 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| EIP | 3,364 | 5,052 | 5,052 |
| West Virginia University Account | 21,913 | 21,913 | 21,913 |
| Description | Amount |
|---|---|
| Prior period adjustment | 149 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office Expenses | 20,559 | 0 | 18,661 | 1,898 |
| Software Expense | 5,910 | 0 | 5,364 | 546 |
| Insurance | 7,339 | 0 | 6,661 | 678 |
| Reimbursed Expenses | 8,569 | 0 | 7,778 | 791 |
| Utilities | 11,833 | 0 | 10,740 | 1,093 |
| Postage | 309 | 0 | 281 | 28 |
| Meals & Entertainment | 1,221 | 0 | 498 | 723 |
| Advertising | 400 | 0 | 363 | 37 |
| Bank Fees | 187 | 0 | 170 | 17 |
| Donations | 0 | 0 | 0 | 0 |
| Bad Debt Expense | 4,250 | 0 | 4,250 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Gross Sales | 532,640 | 0 | 532,640 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 32,414 | 0 | 29,421 | 2,993 |
| Corporate Income Tax | 3,526 | 0 | 0 | 3,526 |