| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal and Accounting | 8,124 | 2,031 | 2,031 | 6,093 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 1998-10-01 | 2,156 | 2,156 | 5 | 0 | 0 | 0 | 2,156 |
| Trademarks | 2013-12-28 | 1,022 | 0 | 15 | 6 | 0 | 6 | 6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 2000-06-01 | 1,452 | 1,306 | SL | 5 | 0 | 0 | 0 | |
| EQUIPMENT | 1998-11-01 | 3,416 | 3,416 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER | 2002-06-01 | 1,200 | 1,200 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER | 2002-06-01 | 3,228 | 3,228 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER | 2003-06-01 | 2,518 | 2,518 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER | 2003-06-01 | 2,857 | 2,857 | SL | 5 | 0 | 0 | 0 | |
| FURNITURE | 1999-08-01 | 800 | 800 | SL | 5 | 0 | 0 | 0 | |
| WEBSITE COSTS | 1998-12-01 | 4,308 | 4,452 | SL | 5 | 0 | 0 | 0 | |
| Rental Building 116-118 N Court | 2005-06-15 | 93,750 | 18,912 | SL | 39 | 2,404 | 324 | 2,404 | |
| Land 116-118 N Court | 2005-06-15 | 56,250 | 0 | NDA | 0 | 0 | 0 | ||
| Computer Equipment | 2007-04-19 | 1,556 | 1,556 | M | 5 | 0 | 0 | 0 | |
| Computer | 2007-05-15 | 1,637 | 1,637 | M | 5 | 0 | 0 | 0 | |
| Improvements | 2007-12-31 | 26,244 | 3,393 | SL | 39 | 673 | 91 | 673 | |
| Computer Equipment | 2008-01-21 | 587 | 554 | M | 5 | 33 | 0 | 33 | |
| Computer Equipment | 2008-05-15 | 317 | 299 | M | 5 | 18 | 0 | 18 | |
| Computer Equipment | 2009-07-14 | 1,364 | 1,128 | M | 5 | 157 | 0 | 157 | |
| Computer Equipment | 2009-08-17 | 1,316 | 1,089 | M | 5 | 152 | 0 | 152 | |
| Computer Equipment | 2010-02-12 | 3,686 | 2,625 | M | 5 | 425 | 0 | 425 | |
| Air Conditioner Unit | 2010-08-24 | 400 | 225 | M | 7 | 50 | 7 | 50 | |
| Computer Equipment | 2011-10-17 | 386 | 120 | M | 7 | 76 | 0 | 76 | |
| Improvements Materials | 2011-04-15 | 3,045 | 133 | ARP | 39 | 78 | 11 | 78 | |
| Improvements Labor | 2011-04-15 | 30,177 | 1,322 | ARP | 39 | 774 | 104 | 774 | |
| Improvements | 2011-12-31 | 6,057 | 161 | ARP | 39 | 155 | 20 | 155 | |
| Improvements Materials | 2011-09-01 | 782 | 26 | ARP | 39 | 20 | 3 | 20 | |
| Projector | 2012-04-02 | 972 | 139 | M | 7 | 238 | 0 | 238 | |
| Telephone System | 2012-09-18 | 1,354 | 193 | M | 7 | 332 | 0 | 332 | |
| Phones | 2012-10-19 | 565 | 81 | M | 7 | 138 | 0 | 138 | |
| Computer Equipment | 2012-10-23 | 310 | 44 | M | 7 | 76 | 0 | 76 | |
| Insulation | 2012-01-03 | 2,614 | 64 | SL | 39 | 67 | 9 | 67 | |
| Video Camera | 2013-08-28 | 1,497 | 0 | M | 7 | 160 | 0 | 160 | |
| Computer | 2013-09-26 | 586 | 0 | M | 5 | 88 | 0 | 88 | |
| Water Heater | 2013-10-09 | 481 | 0 | M | 7 | 17 | 2 | 17 | |
| Improvements | 2013-12-27 | 383 | 0 | M | 15 | 5 | 1 | 5 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Vanguard Long Term Fund | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | US Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 225000 |
| Balance Due | 193647 |
| Date of Note | 2011-09 |
| Maturity Date | 2016-09 |
| Repayment Terms | Mrtg Guarantee |
| Interest Rate | 5.31 |
| Security Provided by Borrower | Building & Land |
| Purpose of Loan | Mortgage Guarantee for Bonnell |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Employee Advance | 1,760 | 143 | 143 |
| Program related Yoga Project | 0 | 52,852 | 52,852 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Marketing | 126 | 0 | 0 | 126 |
| TelephoneInternet | 5,978 | 597 | 597 | 5,381 |
| Dues and Subscriptions | 246 | 24 | 24 | 222 |
| Website | 4,284 | 0 | 0 | 4,284 |
| Account and Bank Fees | 214 | 214 | 214 | 0 |
| Computer Repair & Equipment | 0 | 0 | 0 | 0 |
| Office Software | 370 | 37 | 37 | 333 |
| Office Supplies | 738 | 74 | 74 | 664 |
| Fees | 270 | 250 | 250 | 20 |
| Penalties | 28 | 0 | 0 | 28 |
| Advertising | 938 | 0 | 0 | 938 |
| Contract Services | 5,054 | 0 | 0 | 5,054 |
| Supplies | 4,435 | 598 | 4,435 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Loan Interest Income | 5,023 | 5,023 | 5,023 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Taxes | 4,019 | 9,985 |
| Security Deposit | 1,850 | 325 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Dan Crotta | Brother of Director | 105,000 | 0 | 2012-03 | 2013-11 | Pay in full when due | 600 % | Property | Loan | Property | 1,000,000 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Math Games | 53,015 | 12,581 | 40,434 |