| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING & TAX RETURN PREP | 8,748 | 8,748 |
| 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 | 6,647 | S/L | 7.0000 | 1,139 | |||
| GENERATOR | 2007-03-23 | 1,944 | 1,319 | S/L | 7.0000 | 278 | |||
| OFFICE FURNITURE | 2007-05-01 | 930 | 620 | S/L | 7.0000 | 133 | |||
| HP PRINTER | 2007-09-06 | 809 | 701 | S/L | 5.0000 | 108 | |||
| DRAFTING STOOL (AARON) | 2007-07-01 | 325 | 209 | S/L | 7.0000 | 46 | |||
| COMPUTER | 2007-12-18 | 800 | 723 | 200DB | 5.0000 | 77 | |||
| HARD DRIVE | 2007-12-20 | 410 | 370 | 200DB | 5.0000 | 40 | |||
| DELL OPTIPLEX COMPUTER | 2008-02-19 | 1,492 | 1,144 | S/L | 5.0000 | 298 | |||
| XEROX PHASER PRINTER | 2008-04-09 | 968 | 726 | S/L | 5.0000 | 194 | |||
| DELL OPTIPLEX 755 | 2008-04-09 | 1,343 | 1,007 | S/L | 5.0000 | 269 | |||
| DELL D830 LAPTOP | 2008-08-29 | 2,226 | 1,484 | S/L | 5.0000 | 445 | |||
| GPS SYSTEM | 2009-06-22 | 10,180 | 5,090 | S/L | 5.0000 | 2,036 | |||
| DELL OPTIPLEX 780 | 2011-01-20 | 1,433 | 263 | S/L | 5.0000 | 286 | |||
| 2011 FORD EXPLORER (TRADE FOR ASSET 6) | 2011-04-22 | 35,498 | 4,733 | S/L | 5.0000 | 7,100 | |||
| SERVER | 2012-01-12 | 2,588 | S/L | 5.0000 | 518 | ||||
| 12,967 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 55,696 | 52,068 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 79,085 | 48,166 | 30,919 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MITIGATION CONSULTING | 18,799 | 18,799 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 820207 |
| 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 | 4,246,906 | 4,068,551 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 63 | 63 | ||
| COMPUTER REPAIR/MAINTENANCE | 3,430 | 3,430 | ||
| INSURANCE | 7,325 | 7,325 | ||
| INTERNET EXPENSE | 718 | 718 | ||
| LICENSE & PERMITS | ||||
| MEALS AND ENTERTAINMENT | 8,382 | 8,382 | ||
| MISC CONSULTING EXPENSE | 15,479 | 15,479 | ||
| MISC EXPENSE | 335 | 335 | ||
| OFFICE SUPPLIES | 3,212 | 3,212 | ||
| POSTAGE | 1,394 | 1,394 | ||
| PROMOTION | 32,288 | 32,288 | ||
| SEMINARS | 1,748 | 1,748 | ||
| TELEPHONE | 4,559 | 4,559 | ||
| MEMBERSHIP DUES | 3,015 | 3,015 | ||
| COPYING | 899 | 899 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SALE OF MITIGATION CREDIT | 507,603 | 507,603 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS | 27,700 | 111,270 |
| RESERVES | 370,600 | 510,590 |
| ACCRUED CONSTRUCTION COSTS | 279,803 | 172,779 |
| ACCRUED OSU PLEDGE | 27,350 | 27,370 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMPENSATION | 306 | 306 | ||
| OTHER TAXES | 222 | 222 |