| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING & TAX RETURN PREP | 10,703 | 10,703 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| AUTOCAD SOFTWARE | 2007-09-23 | 8,140 | 6,331 | 3 | 1,809 | 1,809 | 8,140 |
| Person Name | Explanation |
|---|---|
| VINCE MESSERLY | |
| SCOTT DORAN | |
| RANDY STRAUSS | |
| BOB MONCHEIN | |
| DON BARR | |
| JIM ERNST | |
| BAILEY STANBERY | |
| FRED TOBIN | |
| JOHN PAVLIS |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAPTOP | 2005-09-15 | 2,023 | 1,753 | S/L | 5.0000 | 270 | |||
| OFFICE FURNITURE | 2006-03-01 | 7,976 | 4,368 | S/L | 7.0000 | 1,139 | |||
| 2007 CHEVY SUBURBAN | 2007-03-15 | 49,532 | 28,068 | S/L | 5.0000 | 9,906 | |||
| GENERATOR | 2007-03-23 | 1,944 | 764 | S/L | 7.0000 | 277 | |||
| COMPUTER | 2007-05-04 | 4,497 | 2,399 | S/L | 5.0000 | 899 | |||
| OFFICE FURNITURE | 2007-05-01 | 930 | 354 | S/L | 7.0000 | 133 | |||
| HP PRINTER | 2007-09-06 | 809 | 378 | S/L | 5.0000 | 162 | |||
| PC COMPUTER | 2007-09-06 | 4,103 | 1,915 | S/L | 5.0000 | 820 | |||
| DRAFTING STOOL (AARON) | 2007-07-01 | 325 | 116 | S/L | 7.0000 | 47 | |||
| COMPUTER | 2007-12-18 | 800 | 526 | 200DB | 5.0000 | 110 | |||
| HARD DRIVE | 2007-12-20 | 410 | 270 | 200DB | 5.0000 | 56 | |||
| 30,279,477,248 | |||||||||
| DELL OPTIPLEX COMPUTER | 2008-02-19 | 1,492 | 547 | S/L | 5.0000 | 298 | |||
| 2008 NISSAN PATHFINDER | 2008-01-12 | 41,063 | 8,260 | S/L | 5.0000 | 3,050 | |||
| XEROX PHASER PRINTER | 2008-04-09 | 968 | 339 | S/L | 5.0000 | 193 | |||
| DELL OPTIPLEX 755 | 2008-04-09 | 1,343 | 470 | S/L | 5.0000 | 269 | |||
| DELL D830 LAPTOP | 2008-08-29 | 2,226 | 593 | S/L | 5.0000 | 446 | |||
| GPS SYSTEM | 2009-06-22 | 10,180 | 1,018 | S/L | 5.0000 | 2,036 | |||
| 20,111 |
| Employee | Explanation |
|---|---|
| AARAON VAN OSTRAN |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 2008 NISSAN PATHFINDER | 2008-01 | PURCHASE | 2010-10 | 20,581 | 41,063 | -9,172 | 11,310 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 42,588 | 40,414 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 97,698 | 69,079 | 28,619 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MITIGATION CONSULTING | 31,050 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1198280 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CAPITALIZE CONSTRUCTION COSTS | 4,352,879 | 4,233,120 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 48 | 48 | ||
| COMPUTER REPAIR/MAINTENANCE | 3,691 | 3,691 | ||
| INSURANCE | 9,013 | 9,013 | ||
| INTERNET EXPENSE | 2,159 | 2,159 | ||
| LICENSE & PERMITS | 20 | 20 | ||
| MEALS AND ENTERTAINMENT | 10,849 | 10,849 | ||
| MISC CONSULTING EXPENSE | 26,054 | 26,054 | ||
| MISC EXPENSE | 478 | 478 | ||
| OFFICE SUPPLIES | 2,987 | 2,987 | ||
| POSTAGE | 1,885 | 1,885 | ||
| PROMOTION | 2,351 | 2,351 | ||
| SEMINARS | 1,560 | 1,560 | ||
| TELEPHONE | 5,236 | 5,236 | ||
| MEMBERSHIP DUES | 2,162 | 2,162 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SALE OF MITIGAT CREDIT | 350,146 | 350,146 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS | 42,250 | 34,640 |
| RESERVES | 480,663 | 337,290 |
| MAINTENANCE RESERVES | 31,815 | 47,115 |
| MONITORING RESERVES | 5,400 | 5,400 |
| ACCRUED CONSTRUCTION COSTS | 260,692 | 144,170 |
| ACCRUED OSU PLEDGE | 19,850 | 35,450 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMPENSATION | 346 | 346 | ||
| OTHER TAXES | 367 | 367 |