| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| McCarthy Kaster CPAs (60/40) | 2,805 | 1,683 | 0 | 1,122 |
| Contractor | Explanation |
|---|---|
| Inspired Implementations |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Water Tank & Pump | 2011-09-28 | 11,815 | 211 | 58 | 14.29 % | 1,055 | |||
| MatchMaker Software | 2010-05-05 | 3,785 | 1,136 | 54 | 20.00 % | 757 | |||
| Computer | 2010-05-14 | 1,242 | 372 | 54 | 20.00 % | 248 | |||
| Computer | 2008-03-09 | 3,800 | 2,660 | 54 | 20.00 % | 760 | |||
| Building - Maule | 2007-11-16 | 2,005,872 | 199,365 | 87 | 2.56 % | 36,429 | |||
| Furniture and Equipment | 2007-06-01 | 7,542 | 4,849 | 58 | 14.28 % | 1,077 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| LPL Financial | 494,415 | 501,101 |
| BNY Mellon Alternative | ||
| BNY Mellon Equities |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 16,369 | 11,859 | 4,510 | 4,510 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Cane Clark LLP | 328 | 0 | 0 | 328 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Rounding | 1 | ||
| Rent deposit | 1,796 | 1,796 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Telephone/Communications-75% | 6,377 | 6,377 | ||
| Supplies Facility | 5,999 | 5,999 | ||
| Staff Development | 503 | 503 | ||
| Special Event Expenses | 2,701 | 2,701 | ||
| Rounding | -5 | -5 | ||
| Rental Expenses | 31,439 | 31,439 | ||
| Printing & Copying | 1,752 | 1,752 | ||
| Postage, Mailing Service | 1,084 | 1,084 | ||
| Miscellaneous | 4,341 | 4,341 | ||
| Miscellaneous | 223 | 223 | ||
| Minor Equipment & Furnishings | 2,301 | 2,301 | ||
| Membership Dues | 1,499 | 1,499 | ||
| Licenses and Fees | 552 | 552 | ||
| Insurance | 1,132 | 1,132 | ||
| Fundraising Fees | 45 | 45 | ||
| Computer Expense | 5,936 | 5,936 | ||
| Books, Subscriptions, Referenc | 2,288 | 2,288 | ||
| Boarding Fees | 47,522 | 47,522 | ||
| Automobile | 601 | 601 | ||
| Advertising | 10,945 | 10,945 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 18,000 | ||
| Other Investment Income | 248 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| USLI | 1,006 | 0 | 0 | 1,006 |
| The Payroll Company | 1,666 | 0 | 0 | 1,666 |
| Sundance Video | 325 | 0 | 0 | 325 |
| Success Equation 5 LLC | 16,994 | 0 | 0 | 16,994 |
| Soaring New Media | 8,500 | 0 | 0 | 8,500 |
| Seven & Co | 2,600 | 0 | 0 | 2,600 |
| Network for Good | 2 | 0 | 0 | 2 |
| Leigh St John | 32,500 | 0 | 0 | 32,500 |
| Joshua Janousek | 70 | 0 | 0 | 70 |
| Investment Management Fee | 6,038 | 6,038 | 0 | 6,038 |
| Heritage Design | 350 | 0 | 0 | 350 |
| Consulting - Inspired Implementations | 78,967 | 0 | 0 | 78,967 |
| City National Bank Charge | 37 | 0 | 0 | 37 |
| Adrian Leon | 17,599 | 0 | 0 | 17,599 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 3,658 | 3,658 |