| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auditing and other | 4,000 | 0 | 0 | 4,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MacBook Air Computer | 2012-09-09 | 1,937 | 91 | 5.0000 | 129 | ||||
| '11 Computers | 2011-07-02 | 2,000 | 167 | 91 | 5.0000 | 400 | |||
| '06 Furniture and Fixture | 2006-12-18 | 2,096 | 1,154 | 91 | 10.0000 | 210 | |||
| Interwrite Boards | 2005-07-01 | 3,762 | 2,444 | 91 | 10.0000 | 376 | |||
| Furniture and Fixtures | 2005-07-01 | 4,797 | 3,120 | 91 | 10.0000 | 480 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 38,312 | 28,022 | 10,290 | 10,291 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 5,209 | 0 | 0 | 5,209 |
| Item No. | 1 |
|---|---|
| Lender's Name | The Duncan Foundation |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 50000 |
| Balance Due | 50000 |
| Date of Note | 2012-09 |
| Maturity Date | 2013-02 |
| Repayment Terms | Balance Due |
| Interest Rate | 10.0000 |
| Security Provided by Borrower | |
| Purpose of Loan | Inventory |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Maclellan Foundation |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 150000 |
| Balance Due | 150000 |
| Date of Note | 2012-02 |
| Maturity Date | 2013-02 |
| Repayment Terms | Balance Due |
| Interest Rate | 12.0000 |
| Security Provided by Borrower | |
| Purpose of Loan | Inventory |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Rounding | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Web Development | 2,698 | 2,698 | ||
| Utilities | 2,500 | 2,500 | ||
| Travel | 86,866 | 86,866 | ||
| Trade Memberships | 21,956 | 21,956 | ||
| Telephone | 9,648 | 9,648 | ||
| Taxes- Other | 295 | 295 | ||
| Supplies | 17,023 | 17,023 | ||
| Staffing Expense | 151,414 | 151,414 | ||
| SEI Programs and Initiatives | 45,443 | 45,443 | ||
| Repairs & Maintenance | 8,762 | 8,762 | ||
| Postage and Delivery | 16,454 | 16,454 | ||
| Meals | 707 | 707 | ||
| Licenses and Permits | 5,904 | 5,904 | ||
| Leased Equipment | 4,071 | 4,071 | ||
| Insurance | 1,338 | 1,338 | ||
| Computer Web Access | 3,267 | 3,267 | ||
| Bank Charges | 1,904 | 1,904 | ||
| Automobile Expense | 5,359 | 5,359 | ||
| Advertising and Promotion | 8,989 | 8,989 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 690 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Accrued Interest Payable | 7,510 | |
| Payroll Liabilities | 4,025 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Merchandise | 578,957 | 476,749 | 102,208 |