| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX & OTHER SERVICES | 6,150 | 0 | 0 | 6,150 |
| ACCOUNTING/BOOKKEEPING | 9,497 | 0 | 0 | 9,497 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| CW DEVELOPMENT | 2010-06-30 | 18,918 | 5 | 3,784 | 3,784 | |||
| CW ENHANCEMENT COSTS | 2009-06-30 | 46,193 | 9,239 | 5 | 9,239 | 18,478 | ||
| CW DEVELOPMENT | 2008-06-30 | 29,525 | 11,810 | 5 | 5,905 | 17,715 | ||
| CW DEVELOPMENT COSTS | 2007-12-31 | 16,472 | 9,882 | 5 | 3,294 | 13,176 | ||
| SOFTWARE COSTS | 2007-06-30 | 178,022 | 106,812 | 5 | 35,604 | 142,416 | ||
| PROV/UTIL PATTENT APPLIC | 2005-01-06 | 3,149 | 1,169 | 15 | 210 | 1,379 | ||
| CW PATTENT APPLICATION | 2004-11-17 | 4,973 | 1,836 | 15 | 332 | 2,168 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CARPET AT KHS | 2010-09-03 | 3,474 | 91 | 10.0000 | 290 | ||||
| SHELVING | 2009-08-11 | 1,011 | 132 | 91 | 7.0000 | 144 | |||
| FIREWALL FILTERING | 2010-06-22 | 3,324 | 91 | 5.0000 | 665 | ||||
| DELL LAPTOP | 2010-01-21 | 1,370 | 114 | 91 | 5.0000 | 274 | |||
| BEN'S LAPTOP #L3-A7042 | 2008-02-20 | 1,780 | 831 | 91 | 5.0000 | 356 | |||
| CISCO MODULAR ROUTER | 2008-02-20 | 1,152 | 537 | 91 | 5.0000 | 230 | |||
| LENOVO R611 T5250 LAPTOP | 2007-09-20 | 995 | 547 | 91 | 5.0000 | 199 | |||
| INFOCUS 110 PROJECTOR | 2005-03-28 | 814 | 428 | 91 | 10.0000 | 81 | |||
| MOUNTING-WINDOW BLINDS | 2004-03-29 | 860 | 538 | 91 | 10.0000 | 86 | |||
| HOME DEP - HONEY SHADES | 2004-01-08 | 2,636 | 1,714 | 91 | 10.0000 | 264 | |||
| DULL WIRES PHONE CONCT | 2004-01-07 | 351 | 58 | 91 | 40.0000 | 9 | |||
| STRAUS CARPETS | 2003-10-31 | 3,866 | 631 | 91 | 40.0000 | 97 | |||
| OLIVERO PLUMBING | 2003-12-10 | 727 | 117 | 91 | 40.0000 | 18 | |||
| STRAUS CARPETS | 2003-10-31 | 3,070 | 513 | 91 | 40.0000 | 77 | |||
| OLIVERO PLUMBING | 2003-10-23 | 1,696 | 280 | 91 | 40.0000 | 42 | |||
| IMPROV - ELECTRICAL WORK | 2003-10-02 | 22,560 | 3,807 | 91 | 40.0000 | 564 | |||
| IMPROV - WALLS | 2003-10-01 | 7,300 | 1,235 | 91 | 40.0000 | 183 | |||
| COSTCO - REFRIGERATOR | 2004-09-08 | 497 | 473 | 91 | 7.0000 | 24 | |||
| SERVER COUNSELING WIZ | 2007-03-20 | 419 | 392 | 91 | 5.0000 | 27 |
| Employee | Explanation |
|---|---|
| MARGARET FRY |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS IN CORPORATE STOCK | 9,172,416 | 4,856,227 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 28,737 | 28,737 | ||
| Improvements | 57,366 | 21,349 | 36,017 | 36,017 |
| Machinery and Equipment | 214,515 | 194,334 | 20,181 | 20,181 |
| Furniture and Fixtures | 65,985 | 65,265 | 720 | 720 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 156,504 | 140,828 | 140,828 |
| Description | Amount |
|---|---|
| BAL 6/30/10 LESS BAL 6/30/11 | 773,317 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMP INSURANCE | 5,785 | 5,785 | ||
| STAFF RECOGNITION/TRAINING | 839 | 839 | ||
| POSTAGE & DELIVERY | 698 | 698 | ||
| PAYROLL PROCESSING | 6,971 | 6,971 | ||
| OFFICE SUPPLIES | 908 | 921 | ||
| LICENSE & PERMITS | 75 | 75 | ||
| JOB TRAINING & PLACEMENT | 14,596 | 14,596 | ||
| INSURANCE D & O | 1,336 | 1,336 | ||
| INSTRUCTION & CURRICULUM SUPPORT | 28,397 | 28,397 | ||
| INSTRUCTION & CURRICULUM DEV | 5,909 | 5,909 | ||
| DUES, FEES & SUBSCRIPTIONS | 250 | 250 | ||
| CLSRM FAC/INFRASTRUCTURE | 27,563 | 27,563 | ||
| CAPITALIZED DEV COSTS | -42,692 | -42,692 | ||
| BANK CHARGES | 379 | 379 | ||
| Amortization | 58,368 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WORK EXPERIENCE PROGRAMS | 4,359 | ||
| UNREALIZED GAINS/LOSSES | 773,317 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE TAXES | 10 | 10 | ||
| PAYROLL TAXES | 26,351 | 26,351 | ||
| FEDERAL TAXES | 2,400 | 2,400 |