| 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 & FIXTUR | 2010-07-01 | 2,038 | 146 | M7 | 250 | ||||
| SENTRY SECRTY SAFE | 2011-04-15 | 867 | M7 | ||||||
| DESK - SEAN | 2011-05-26 | 277 | M7 | ||||||
| CHAIR ERGONOMIN | 2011-06-15 | 511 | M7 | ||||||
| TABLES CHAIRS | 2011-07-15 | 657 | M7 | ||||||
| LECTURE RECRD EQIP | 2011-08-15 | 617 | M7 | ||||||
| 2 CHAIRS | 2011-08-31 | 228 | M7 | ||||||
| DESK & CHAIR | 2011-12-30 | 384 | M7 | ||||||
| FILE CABINET | 2011-01-01 | 518 | M7 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS CAPITAL II(ML) | 432,250 | 307,500 |
| BOA SERIES K | 502,345 | 447,720 |
| BOA NON CUMULATIVE | 534,175 | 448,750 |
| PNC FINANCIAL | 1,076,445 | 1,023,200 |
| JPMORGAN CHASE | 1,084,299 | 1,064,690 |
| WELLS FARGO SERIES K | 530,725 | 535,625 |
| WELLS FARGO CAP XIII | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MUTUAL FUNDS - FIDELITY | 1,764,561 | 1,764,561 |
| BOA SERIES 5 | 488,873 | 399,840 |
| BOA SERIES 1 | 509,492 | 414,425 |
| GS GROUP INC NON-CUM | 99,777 | 80,016 |
| GS GROUP INC PERPETUAL | 145,560 | 110,931 |
| GLOBAL X URANIUM | 149,600 | 81,500 |
| HSBC USA INC | 221,082 | 156,085 |
| METLIFE INC | 219,284 | 202,400 |
| MORGAN STANLEY | 199,896 | 147,100 |
| SUNTRUST BANKS INC | 205,629 | 200,335 |
| ZIONS BANCORP | 200,553 | 183,029 |
| APPLE INC | 846,571 | 1,215,000 |
| AT&T | 283,743 | 302,400 |
| BLACKROCK KELSO CAP CORP | 126,501 | 79,152 |
| CISCO SYSTEMS INC | 278,069 | 271,200 |
| CHIMERA INVESTMENT CORP | 102,807 | 72,790 |
| DUKE ENERGY | 185,560 | 220,000 |
| EBAY INC | 167,710 | 166,815 |
| EXCELON CORP | 162,793 | 173,480 |
| GE CORP | 255,359 | 250,740 |
| GOOGLE INC CLASS A | 262,828 | 322,950 |
| QUALCOMM INC | 253,866 | 273,500 |
| VERIZON COMMUNICATNS COM | 324,935 | 401,200 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTUR | 2,038 | 396 | 1,642 | |
| SENTRY SECRTY SAFE | 867 | 867 | ||
| DESK - SEAN | 277 | 277 | ||
| CHAIR ERGONOMIN | 511 | 511 | ||
| TABLES CHAIRS | 657 | 657 | ||
| LECTURE RECRD EQIPL | 617 | 617 | ||
| 2 CHAIRS | 228 | 228 | ||
| DESK & CHAIR | 384 | 384 | ||
| FILE CABINET | 518 | 518 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,172 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM PAYCHEX | 600 | 600 | 600 |
| SECURITY DEPOSIT | 2,934 | 2,934 | 2,934 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 7,605 | 7,605 | 0 | 0 |
| DUES & SUBSCRIPTIONS | 360 | 0 | 0 | 0 |
| BUSINESS OWNERS INSURANCE | 2,281 | 0 | 0 | 0 |
| PENALTIES | 903 | 0 | 0 | 0 |
| OTHER EXPENSES | 2,187 | 0 | 0 | 0 |
| EMPLOYEE HEALTH INSURANCE | 53,203 | 0 | 0 | 53,203 |
| WORKERS COMPENSATION | 900 | 0 | 0 | 900 |
| HIRING & RECRUITMENT | 5,489 | 0 | 0 | 5,489 |
| MARKETING | 2,400 | 0 | 0 | 2,400 |
| HARDWARE | 14,955 | 0 | 0 | 14,955 |
| SOFTWARE | 3,032 | 0 | 0 | 3,032 |
| WEBSITE DEVELOPMENT | 102,441 | 0 | 0 | 102,441 |
| NETWORK/ SERVER | 2,401 | 0 | 0 | 2,401 |
| COURSE MATERIAL | 35 | 0 | 0 | 35 |
| RENT | 36,005 | 0 | 0 | 36,005 |
| UTILITIES | 5,452 | 0 | 0 | 5,452 |
| PARKING | 12,867 | 0 | 0 | 12,867 |
| SUPPLIES | 4,363 | 0 | 0 | 4,363 |
| IT EQUIPMENT | 223 | 0 | 0 | 223 |
| OTHER PROGRAM EXPENSES | 2,173 | 0 | 0 | 2,173 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX WITHHELD | 3,137 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 35,269 | 0 | 0 | 35,269 |