| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 7,063 |
| Person Name | Explanation |
|---|---|
| DR LINDA SILVERMAN | |
| BRUCE ALLEN | |
| MARY HAYNES | |
| DAVID ATKINSON | |
| NANCY MILLER | |
| JAMES SORRELLS | |
| ELIZABETH MAXWELL | |
| ELEANOR HUBBARD |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & EQUIPMENT | 1985-07-01 | 1,026 | 1,026 | PRE | 5.0000 | ||||
| DESK, CREDENZA, ETC. | 1986-10-27 | 828 | 828 | PRE | 5.0000 | ||||
| FURNITURE | 1986-11-14 | 1,227 | 1,227 | PRE | 5.0000 | ||||
| FURNITURE | 1994-07-01 | 500 | 500 | 200DB | 7.0000 | ||||
| FURNITURE | 1992-08-25 | 387 | 387 | 200DB | 7.0000 | ||||
| COUCH | 1996-04-20 | 550 | 550 | 200DB | 7.0000 | ||||
| FURNITURE | 1996-11-05 | 503 | 503 | 200DB | 7.0000 | ||||
| CARPET | 1999-10-26 | 131 | 131 | 200DB | 7.0000 | ||||
| STORAGE CUPBOARDS | 1999-10-29 | 208 | 208 | 200DB | 7.0000 | ||||
| OFFICE FURNITURE | 1999-12-30 | 1,019 | 1,019 | 200DB | 7.0000 | ||||
| LEATHER SOFAS | 2000-09-08 | 1,642 | 1,642 | 200DB | 7.0000 | ||||
| 4 FILE CABINETS | 2001-11-29 | 160 | 160 | 200DB | 7.0000 | ||||
| FILE CABINETS | 2001-06-29 | 508 | 508 | 200DB | 7.0000 | ||||
| TYPEWRITER | 1992-07-18 | 297 | 297 | 200DB | 5.0000 | ||||
| TELEPHONE SYSTEM | 1996-07-13 | 1,955 | 1,955 | 200DB | 5.0000 | ||||
| COMPUTER | 1999-11-12 | 1,600 | 1,600 | 200DB | 5.0000 | ||||
| COMPUTER EQUIPMENT | 1999-11-24 | 735 | 735 | 200DB | 5.0000 | ||||
| TELEPHONE EQUIPMENT | 2000-01-20 | 425 | 425 | 200DB | 5.0000 | ||||
| NT COMPUTER SYSTEM | 2000-02-15 | 7,408 | 7,408 | 200DB | 5.0000 | ||||
| MONITOR 17" NOBILVIEW | 2000-12-18 | 200 | 200 | 200DB | 5.0000 | ||||
| 2X3M OVERHEAD PROJECTOR | 2001-11-29 | 160 | 160 | 200DB | 5.0000 | ||||
| DELL DIMENSION 2400 P4 | 2004-06-21 | 1,180 | 1,180 | 200DB | 5.0000 | ||||
| NEW PC/BETTY, SERVER, BACKUPS, ETC. | 2005-08-22 | 1,285 | 1,285 | 200DB | 5.0000 | ||||
| THINKPAD | 2005-11-03 | 2,678 | 2,678 | 200DB | 5.0000 | ||||
| DELL OPTIPLEX 170L-LAURA'S COMPUTER | 2005-12-21 | 873 | 873 | 200DB | 5.0000 | ||||
| REPORT WRITING SOFTWARE | 2005-12-27 | 2,925 | 2,925 | 200DB | 3.0000 | ||||
| WISC-IV KIT (85%) | 2006-03-27 | 954 | 602 | 200DB | 10.0000 | 71 | |||
| WPPSI-III KIT (85%) | 2006-03-28 | 936 | 591 | 200DB | 10.0000 | 69 | |||
| WJ III KIT (85%) | 2006-03-24 | 574 | 362 | 200DB | 10.0000 | 43 | |||
| 2 AMD 3400 + 2400 COMPUTERS | 2007-03-04 | 700 | 579 | 200DB | 5.0000 | 81 | |||
| HP DDS-4 INTERNAL TAPE BACKUP SYSTEM | 2007-03-04 | 800 | 662 | 200DB | 5.0000 | 46 | |||
| HP P4XP WORKSTATION COMPUTER | 2008-08-11 | 540 | 462 | 200DB | 5.0000 | 31 | |||
| WAIS-IV BASIC TESTING KIT-85% | 2009-05-26 | 961 | 152 | S/L | 10.0000 | 96 | |||
| RECEPTION DESK - FRONT OFFICE | 2011-10-02 | 899 | S/L | 7.0000 | 32 | ||||
| BOBBIE'S DESK - BOOMERANG PENINSULA | 2011-11-19 | 1,092 | S/L | 7.0000 | 13 | ||||
| WRITING DESK - LINDA | 2011-11-25 | 1,099 | S/L | 7.0000 | 13 | ||||
| OFFICE CHAIR - LINDA | 2011-05-16 | 1,137 | S/L | 7.0000 | 95 | ||||
| 2 NEW PHONE LINES | 2011-11-02 | 1,295 | S/L | 20.0000 | 11 | ||||
| WIRING FOR NEW OFFICES | 2011-11-16 | 1,980 | S/L | 20.0000 | 8 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| DESK, CREDENZA, ETC. | 1986-10 | PURCHASE | 2011-12 | 828 | 828 | |||||
| FURNITURE | 1986-11 | PURCHASE | 2011-12 | 1,227 | 1,227 | |||||
| FURNITURE | 1994-07 | PURCHASE | 2011-12 | 500 | 500 | |||||
| FURNITURE | 1992-08 | PURCHASE | 2011-12 | 387 | 387 | |||||
| COUCH | 1996-04 | PURCHASE | 2011-12 | 550 | 550 | |||||
| CARPET | 1999-10 | PURCHASE | 2011-12 | 131 | 131 | |||||
| TYPEWRITER | 1992-07 | PURCHASE | 2011-12 | 297 | 297 | |||||
| TELEPHONE SYSTEM | 1996-07 | PURCHASE | 2011-12 | 1,955 | 1,955 | |||||
| TELEPHONE EQUIPMENT | 2000-01 | PURCHASE | 2011-12 | 425 | 425 | |||||
| NT COMPUTER SYSTEM | 2000-02 | PURCHASE | 2011-12 | 7,408 | 7,408 | |||||
| MONITOR 17" NOBILVIEW | 2000-12 | PURCHASE | 2011-12 | 200 | 200 | |||||
| 2X3M OVERHEAD PROJECTOR | 2001-11 | PURCHASE | 2011-12 | 160 | 160 | |||||
| REPORT WRITING SOFTWARE | 2005-12 | PURCHASE | 2011-12 | 2,925 | 2,925 | |||||
| HP DDS-4 INTERNAL TAPE BACKUP SYSTEM | 2007-03 | PURCHASE | 2011-12 | 800 | -92 | 708 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & EQUIPMENT | 25,584 | 16,728 | 8,856 | 8,856 |
| Item No. | 1 |
|---|---|
| Lender's Name | LINDA SILVERMAN |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | |
| Balance Due | 47351 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | UNSECURED |
| Purpose of Loan | WORKING CAPITAL |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 8,139 | |||
| BAD DEBT EXPENSE | 540 | |||
| BANK CHARGES | 329 | |||
| COMPUTER EXPENSE | 1,701 | |||
| COPIER LEASE | 3,213 | |||
| MERCHANT BANKCARD FEES | 14,833 | |||
| DUES & SUBSCRIPTIONS | 905 | |||
| BUSINESS GIFTS AND PROMOTIONS | 437 | |||
| INSURANCE | 3,568 | |||
| MEALS AND ENTERTAINMENT | 749 | |||
| MISCELLANEOUS | 219 | |||
| MOVING EXPENSES | 1,550 | |||
| OFFICE SUPPLIES AND EXPENSE | 6,062 | |||
| OUTSIDE SERVICES | 6,010 | |||
| POSTAGE | 2,289 | |||
| REPAIRS AND MAINTENANCE | 1,553 | |||
| SCHOLARSHIP EXPENSE | 9,130 | |||
| TELEPHONE | 8,093 | |||
| TESTING MATERIALS | 1,864 | |||
| WEBSITE EXPENSE | 1,206 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TESTING REVENUE | 281,079 | 281,079 | |
| COUNSELING REVENUE | 1,065 | 1,065 | |
| CONSULTING & NEEDS ASSESSMENT | 86,303 | 86,303 | |
| PRESENTATION REVENUE | 27,143 | 27,143 | |
| SUPERVISION & WORKSHOPS | 5,255 | 5,255 | |
| SYMPOSIUM | 881 | 881 | |
| MISCELLANEOUS | 166 | 166 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| PUBLICATION SALES | 16,211 | 963 | 15,248 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & PERMITS | 360 | |||
| OTHER TAXES | 269 |