| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 1,150 | 1,150 | 1,150 | 1,150 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Office furniture | 2008-10-27 | 1,530 | 683 | 58 | 14.28 % | 218 | |||
| Office furniture | 2008-12-01 | 1,430 | 638 | 58 | 14.28 % | 204 | |||
| 20" IMAC computer | 2007-09-27 | 1,779 | 1,602 | 54 | 10.00 % | 177 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Waste Mgmt Inc (bond) | 114,314 | 114,314 |
| Newmont Mining (bond) | 115,117 | 115,117 |
| Morgan Stanley (bond) | 176,320 | 176,320 |
| Altria Group (bond) | 54,305 | 54,305 |
| Shell Int'l Fin Co (bond) | ||
| Wal-Mart Stores Inc (bond) | 50,542 | 50,542 |
| Praxair Inc (bond) | ||
| Metlife Inc (bond) | 52,048 | 52,048 |
| Goldman Sachs Group (bond) | ||
| Con Edison (bond) | 75,255 | 75,255 |
| Cleveland Electric Illum (bond) | 114,084 | 114,084 |
| Berkshire Hathaway Fin (bond) | 51,421 | 51,421 |
| Amer Express Credit Co (bond) | 53,579 | 53,579 |
| AT&T Inc (bond) | ||
| Autozone Inc (bond) | 187,925 | 187,925 |
| Aetna Inc (bond) | 116,003 | 116,003 |
| Anheuser-Busch Cos (bond) |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Pimco Exch Traded Fund | FMV | 184,998 | 184,998 |
| MFS Intermediate Income | FMV | 73,197 | 73,197 |
| Eaton Vance Short Duration | FMV | 8,620 | 8,620 |
| SPDR S&P Dividend ETF | FMV | 204,840 | 204,840 |
| SPDR Barclays ETF | FMV | 247,842 | 247,842 |
| Redwood Trust Inc | FMV | 107,015 | 107,015 |
| Ishares Trust | FMV | ||
| Ishares TR Dow Jones RE | FMV | 131,474 | 131,474 |
| Ishares TR Barclays Bond | FMV | 492,956 | 492,956 |
| Ishares S&P US Pfd Fund | FMV | 232,054 | 232,054 |
| Ishares DJ Select Div Fnd | FMV | 29,307 | 29,307 |
| Chimera Investment Corp | FMV | 43,548 | 43,548 |
| C B L & Assoc Properties | FMV | ||
| Annaly Capital Mgmt | FMV | 43,524 | 43,524 |
| Templeton Global Income Fund | FMV | 23,005 | 23,005 |
| Eaton Vance Ltd Duration | FMV | 52,396 | 52,396 |
| Blackrock CR Alloc Income | FMV | 40,147 | 40,147 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 4,739 | 3,522 | 1,217 | 1,217 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 4,375 | 0 | 4,375 | 4,375 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Telephone | 3,459 | 3,459 | 3,459 | |
| Supplies | 13,760 | 13,760 | 13,760 | |
| Repairs & maintenance | 361 | 361 | 361 | |
| Postage | 2,285 | 2,285 | 2,285 | |
| Misc expense | 451 | 451 | 451 | |
| Marketing | 10,786 | 10,786 | 10,786 | |
| Licenses | 170 | 170 | 170 | |
| Insurance | 5,116 | 5,116 | 5,116 | |
| Dues & subscriptions | 10,371 | 10,371 | 10,371 | |
| Bank charges | 28,962 | 28,962 | 28,962 | 28,962 |
| Activity expenses | 214,414 | 214,414 | 214,414 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Tuition income | 126,403 |
| Description | Amount |
|---|---|
| Unrealized gain | 143,989 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll liabilities | 336 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Staff/coordinators | 6,215 | 0 | 6,215 | 6,215 |
| Outside services | 3,692 | 0 | 3,692 | 3,692 |
| Counselors | 11,450 | 0 | 11,450 | 11,450 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 9,035 | 9,035 | 9,035 | |
| Excise tax | 2,500 | 2,500 | 2,500 |