| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE EXPENSES | 9,750 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| PHONE SYSTEM | 2012-06-01 | 2,150 | 251 | SL | 5 | 430 | |||
| WEBSITE DESIGN | 2012-07-30 | 31,939 | 4,436 | SL | 3 | 10,646 | |||
| DELL SYSTEMS | 2012-07-02 | 9,863 | 986 | SL | 5 | 1,973 | |||
| LCD PROJECTOR | 2012-07-12 | 3,100 | 310 | SL | 5 | 620 | |||
| LASER PRINTERS | 2012-08-01 | 693 | 58 | SL | 5 | 139 | |||
| PROJECT CAMERAS | 2012-08-09 | 694 | 58 | SL | 5 | 139 | |||
| IPAD & KEYBOARD | 2012-09-30 | 929 | 46 | SL | 5 | 186 | |||
| RESOURCE CENTER | 2012-12-06 | 2,080 | 35 | SL | 5 | 416 | |||
| CONFERENCE ROOM | 2012-09-06 | 2,015 | 134 | SL | 5 | 403 | |||
| INTERACT WHTBOARD | 2012-12-15 | 1,955 | 33 | SL | 5 | 391 | |||
| DELL | 2012-11-01 | 1,174 | 39 | SL | 5 | 235 | |||
| FURNITURE | 2012-07-01 | 18,901 | 1,350 | SL | 7 | 2,700 | |||
| SECURITY SYSTEM | 2012-06-01 | 4,449 | 371 | SL | 7 | 636 | |||
| IKEA FURNITURE | 2013-02-26 | 852 | SL | 7 | 112 | ||||
| COMPUTER & PRINTER | 2013-01-03 | 2,430 | SL | 5 | 486 | ||||
| COMPUTER & FIXTURE | 2013-02-28 | 1,937 | SL | 5 | 355 | ||||
| DEVELOP BOOK | 2013-03-07 | 830 | SL | 7 | 99 | ||||
| USB OUTLET | 2013-03-31 | 747 | SL | 5 | 124 | ||||
| NEW WEBSITE | 2013-10-04 | 13,125 | SL | 7 | 469 | ||||
| BROCHURE DESIGN | 2013-11-07 | 1,250 | SL | 3 | 69 | ||||
| CANON LCD | 2013-11-27 | 1,020 | SL | 7 | 24 | ||||
| AM DESIGN CREATION | 2013-12-18 | 1,675 | SL | 3 | 47 | ||||
| HARVEST BEND LAND | 2013-10-08 | 85,756 | L | ||||||
| BUILDING | 2013-09-24 | 263,073 | SL | 40 | 1,644 | ||||
| HB IMPROVEMENTS | 2013-11-12 | 89,139 | SL | 20 | 1,098 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PHONE SYSTEM | 2,150 | 681 | 1,469 | |
| WEBSITE DESIGN | 31,939 | 15,082 | 16,857 | |
| DELL SYSTEMS | 9,863 | 2,959 | 6,904 | |
| LCD PROJECTOR | 3,100 | 930 | 2,170 | |
| LASER PRINTERS | 693 | 197 | 496 | |
| PROJECT CAMERAS | 694 | 197 | 497 | |
| IPAD & KEYBOARD | 929 | 232 | 697 | |
| RESOURCE CENTER | 2,080 | 451 | 1,629 | |
| CONFERENCE ROOM | 2,015 | 537 | 1,478 | |
| INTERACT WHTBOARD | 1,955 | 424 | 1,531 | |
| DELL | 1,174 | 274 | 900 | |
| FURNITURE | 18,901 | 4,050 | 14,851 | |
| SECURITY SYSTEM | 4,449 | 1,007 | 3,442 | |
| IKEA FURNITURE | 852 | 112 | 740 | |
| COMPUTER & PRINTERC | 2,430 | 486 | 1,944 | |
| COMPUTER & FIXTURE | 1,937 | 355 | 1,582 | |
| DEVELOP BOOK | 830 | 99 | 731 | |
| USB OUTLET | 747 | 124 | 623 | |
| NEW WEBSITE | 13,125 | 469 | 12,656 | |
| BROCHURE DESIGN | 1,250 | 69 | 1,181 | |
| CANON LCD | 1,020 | 24 | 996 | |
| AM DESIGN CREATION | 1,675 | 47 | 1,628 | |
| HARVEST BEND LAND | 85,756 | 85,756 | ||
| BUILDING | 263,073 | 1,644 | 261,429 | |
| HB IMPROVEMENTS | 89,139 | 1,098 | 88,041 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE EXPENSES | 1,680 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| START-UP EXPENSES | 42,007 | |||
| INSURANCE | 6,692 | 4,537 | ||
| BOARD STIPENDS | 41,000 | 10,250 | ||
| COMPUTER SERVICES | 18,105 | 6,191 | ||
| OFFICE EXPENSES | 1,484 | 280 | ||
| EQUIPMENT LEASE EXPENSES | 2,501 | 625 | ||
| OFFICE SUPPLIES | 6,690 | 1,621 | ||
| MARKETING EXPENSES | 12,817 | 5,947 | ||
| OTHER EXPENSES | 1,149 | 851 |
| Description | Amount |
|---|---|
| BEG BALANCE NET-ASSETS ADJUSTMENT | 9,536 |