| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING & TAX RETURN PREP | 10,072 | 10,072 |
| 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 | 2,023 | S/L | 5.0000 | ||||
| OFFICE FURNITURE | 2006-03-01 | 7,976 | 5,507 | S/L | 7.0000 | 1,140 | |||
| 2007 CHEVY SUBURBAN | 2007-03-15 | 49,532 | 37,974 | S/L | 5.0000 | 3,303 | |||
| GENERATOR | 2007-03-23 | 1,944 | 1,041 | S/L | 7.0000 | 278 | |||
| COMPUTER | 2007-05-04 | 4,497 | 3,298 | S/L | 5.0000 | ||||
| OFFICE FURNITURE | 2007-05-01 | 930 | 487 | S/L | 7.0000 | 133 | |||
| HP PRINTER | 2007-09-06 | 809 | 540 | S/L | 5.0000 | 161 | |||
| PC COMPUTER | 2007-09-06 | 4,103 | 2,735 | S/L | 5.0000 | ||||
| DRAFTING STOOL (AARON) | 2007-07-01 | 325 | 163 | S/L | 7.0000 | 46 | |||
| COMPUTER | 2007-12-18 | 800 | 636 | 200DB | 5.0000 | 87 | |||
| HARD DRIVE | 2007-12-20 | 410 | 326 | 200DB | 5.0000 | 44 | |||
| 30,279,477,248 | |||||||||
| DELL OPTIPLEX COMPUTER | 2008-02-19 | 1,492 | 845 | S/L | 5.0000 | 299 | |||
| XEROX PHASER PRINTER | 2008-04-09 | 968 | 532 | S/L | 5.0000 | 194 | |||
| DELL OPTIPLEX 755 | 2008-04-09 | 1,343 | 739 | S/L | 5.0000 | 268 | |||
| DELL D830 LAPTOP | 2008-08-29 | 2,226 | 1,039 | S/L | 5.0000 | 445 | |||
| GPS SYSTEM | 2009-06-22 | 10,180 | 3,054 | S/L | 5.0000 | 2,036 | |||
| DELL OPTIPLEX 780 | 2011-01-20 | 1,433 | S/L | 5.0000 | 263 | ||||
| 2011 FORD EXPLORER (TRADE FOR ASSET 6) | 2011-04-22 | 35,498 | S/L | 5.0000 | 4,733 | ||||
| 13,430 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| COMPUTER | 2007-05 | PURCHASE | 2011-01 | 4,497 | -1,199 | 3,298 | ||||
| PC COMPUTER | 2007-09 | PURCHASE | 2011-01 | 4,103 | -1,368 | 2,735 | ||||
| LORD ABBETT SHORT DUR INC FD C | 2011-06 | PURCHASE | 2011-10 | 9,025 | 9,342 | -317 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 53,885 | 50,829 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 76,497 | 35,199 | 41,298 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MITIGATION CONSULTING | 13,206 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1060315 |
| 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 | 4,233,120 | 4,246,906 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 953 | 953 | ||
| COMPUTER REPAIR/MAINTENANCE | 13,450 | 13,450 | ||
| INSURANCE | 9,625 | 9,625 | ||
| INTERNET EXPENSE | 2,013 | 2,013 | ||
| LICENSE & PERMITS | 14 | 14 | ||
| MEALS AND ENTERTAINMENT | 11,893 | 11,893 | ||
| MISC CONSULTING EXPENSE | 23,840 | 23,840 | ||
| MISC EXPENSE | 611 | 611 | ||
| OFFICE SUPPLIES | 3,913 | 3,913 | ||
| POSTAGE | 1,344 | 1,344 | ||
| PROMOTION | 13,624 | 13,624 | ||
| SEMINARS | 1,400 | 1,400 | ||
| TELEPHONE | 4,160 | 4,160 | ||
| MEMBERSHIP DUES | 2,401 | 2,401 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SALE OF MITIGATION CREDIT | 503,664 | 503,664 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS | 34,640 | 27,700 |
| RESERVES | 337,290 | 370,600 |
| MAINTENANCE RESERVES | 47,115 | |
| MONITORING RESERVES | 5,400 | |
| ACCRUED CONSTRUCTION COSTS | 144,170 | 279,803 |
| ACCRUED OSU PLEDGE | 35,450 | 27,350 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMPENSATION | 222 | 222 | ||
| OTHER TAXES | 438 | 438 |