| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Office furniture and equipment | 13,664 | 13,664 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security deposit | 1,000 | 1,000 | 1,000 |
| Security deposit | 1,000 | 1,000 | 1,000 |
| Security deposit | 1,000 | 1,000 | 1,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security deposit | 1,000 | 1,000 | 1,000 |
| Security deposit | 1,000 | 1,000 | 1,000 |
| Security deposit | 1,000 | 1,000 | 1,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security deposit | 1,000 | 1,000 | 1,000 |
| Security deposit | 1,000 | 1,000 | 1,000 |
| Security deposit | 1,000 | 1,000 | 1,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Communications/Technology | 55,175 | 55,175 | ||
| BOD liability insurance | 2,678 | 2,678 | ||
| Supplies, postage | 10,670 | 10,670 | ||
| Staff development | 4,181 | 4,181 | ||
| In-kind expenses | 2,047 | 2,047 | ||
| Kellogg Leadership | 7,388 | 7,388 | ||
| Gifts/awards | 2,319 | 2,319 | ||
| Miscellaneous expenses | 1,566 | 1,566 | ||
| Workers comp insurance | 1,268 | 1,268 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Kellogg Leadership | 750,000 | ||
| Forum revenue | 41,645 | ||
| In-kind contributions | 2,047 |
| Description | Amount |
|---|---|
| Unrealized gains on investments | 2,211 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Accrued vacation payable | 7,926 | 4,367 |
| Retirement contribution payable | 5,747 | 3,516 |
| Accrued vacation payable | 7,926 | 4,367 |
| Retirement contribution payable | 5,747 | 3,516 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Accrued vacation payable | 7,926 | 4,367 |
| Retirement contribution payable | 5,747 | 3,516 |
| Accrued vacation payable | 7,926 | 4,367 |
| Retirement contribution payable | 5,747 | 3,516 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 12,487 | 1,011 | 11,476 |