| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 14,164 | 14,164 | 0 |
| Category | Amount |
|---|---|
| NONE | 0 |
| 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 | 1997-07-16 | 800 | 800 | SL | 5.000000000000 | 0 | 0 | ||
| Refrigerator | 1999-08-24 | 150 | 150 | SL | 5.000000000000 | 0 | 0 | ||
| Furniture | 1999-01-15 | 867 | 862 | SL | 10.000000000000 | 0 | 0 | ||
| Shelving Units | 2000-12-13 | 984 | 984 | SL | 5.000000000000 | 0 | 0 | ||
| Training Software | 2000-08-23 | 950 | 950 | SL | 3.000000000000 | 0 | 0 | ||
| Conference Table & Chairs Budget Office Furniture | 2001-08-02 | 1,231 | 1,231 | SL | 10.000000000000 | 0 | 0 | ||
| Refrigerator - American Express | 2001-07-31 | 593 | 593 | SL | 5.000000000000 | 0 | 0 | ||
| Laser Printer - American Express | 2001-09-18 | 487 | 487 | SL | 5.000000000000 | 0 | 0 | ||
| Website Design | 2003-07-31 | 1,350 | 1,350 | SL | 3.000000000000 | 0 | 0 | ||
| Student Database | 2003-07-31 | 1,553 | 1,553 | SL | 3.000000000000 | 0 | 0 | ||
| Dell Computer | 2003-06-03 | 1,338 | 1,336 | SL | 5.000000000000 | 0 | 0 | ||
| Canon Fax LC510 | 2004-09-07 | 1,070 | 1,070 | SL | 5.000000000000 | 0 | 0 | ||
| BBQ Trailer | 2004-04-14 | 700 | 700 | SL | 7.000000000000 | 0 | 0 | ||
| Server/Power Edge | 2006-07-24 | 2,831 | 2,831 | SL | 5.000000000000 | 0 | 0 | ||
| North Area Director Computer | 2006-07-24 | 1,385 | 1,385 | SL | 5.000000000000 | 0 | 0 | ||
| Accounting PC | 2006-07-24 | 1,708 | 1,708 | SL | 5.000000000000 | 0 | 0 | ||
| Software | 2006-07-24 | 2,380 | 2,380 | SL | 3.000000000000 | 0 | 0 | ||
| Act Admin Computer | 2006-11-28 | 1,071 | 1,071 | SL | 5.000000000000 | 0 | 0 | ||
| Central Area Director Computer | 2006-11-28 | 1,108 | 1,108 | SL | 5.000000000000 | 0 | 0 | ||
| Website | 2007-08-06 | 2,015 | 2,015 | SL | 3.000000000000 | 0 | 0 | ||
| 2 New Laptops | 2007-05-01 | 3,328 | 3,328 | SL | 5.000000000000 | 0 | 0 | ||
| Front Office Furniture | 2007-07-29 | 1,877 | 1,452 | SL | 7.000000000000 | 268 | 0 | ||
| Office Furniture | 2007-12-28 | 2,144 | 1,792 | SL | 7.000000000000 | 187 | 0 | ||
| HP Computer | 2012-10-22 | 807 | 27 | SL | 5.000000000000 | 161 | 0 | ||
| Dell Latitude | 2012-02-06 | 1,563 | 288 | SL | 5.000000000000 | 313 | 0 | ||
| Ipads (2) | 2012-04-09 | 1,684 | 254 | SL | 5.000000000000 | 337 | 0 | ||
| Renovations | 2012-04-19 | 5,000 | 667 | SL | 5.000000000000 | 1,000 | 0 | ||
| Shredder | 2008-10-01 | 524 | 446 | SL | 5.000000000000 | 78 | 0 | ||
| Projector | 2008-04-24 | 609 | 569 | SL | 5.000000000000 | 40 | 0 | ||
| Laptop | 2008-07-14 | 1,073 | 967 | SL | 5.000000000000 | 106 | 0 | ||
| NCCER | 2008-03-18 | 1,136 | 1,078 | SL | 5.000000000000 | 58 | 0 | ||
| 17 Computers | 2008-10-16 | 8,050 | 6,843 | SL | 5.000000000000 | 1,207 | 0 | ||
| Avaya Phone | 2008-08-17 | 1,187 | 1,027 | SL | 5.000000000000 | 160 | 0 | ||
| 2009 Ford | 2009-11-24 | 40,226 | 24,806 | SL | 5.000000000000 | 4,693 | 0 | ||
| 2010 Ford | 2009-11-25 | 47,532 | 29,311 | SL | 5.000000000000 | 5,546 | 0 | ||
| Dell Computers | 2009-02-12 | 1,070 | 838 | SL | 5.000000000000 | 214 | 0 | ||
| Server Computer | 2009-06-05 | 1,212 | 867 | SL | 5.000000000000 | 242 | 0 | ||
| Apprentice Tracking System Software | 2009-05-28 | 10,449 | 10,449 | SL | 3.000000000000 | 0 | 0 | ||
| Office Furniture | 2010-08-03 | 2,141 | 1,035 | SL | 5.000000000000 | 428 | 0 | ||
| Vostro Mini Tower | 2010-04-09 | 654 | 360 | SL | 5.000000000000 | 131 | 0 | ||
| Office Furniture | 2010-07-26 | 3,165 | 1,530 | SL | 5.000000000000 | 633 | 0 | ||
| Lateral File and 4 Side Chairs | 2010-08-24 | 818 | 383 | SL | 5.000000000000 | 164 | 0 | ||
| Apprenticeship Computer | 2011-09-13 | 1,646 | 439 | SL | 5.000000000000 | 329 | 0 | ||
| Laptop for Gary | 2011-12-15 | 1,327 | 287 | SL | 5.000000000000 | 265 | 0 | ||
| Ford 2013 F150 - 7847 | 2013-07-18 | 46,067 | SL | 5.000000000000 | 3,839 | 0 | |||
| Ford 2013 F150 - 3137 | 2013-07-18 | 43,467 | SL | 5.000000000000 | 3,622 | 0 | |||
| Dell Computer | 2013-07-29 | 1,698 | SL | 5.000000000000 | 142 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Purchased | 13,122 | 0 | 2,395 | 29,499 | ||||||
| Purchased | 12,342 | 0 | -333 | 34,857 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Office Furniture | 800 | 800 | 0 | |
| Refrigerator | 150 | 150 | 0 | |
| Furniture | 867 | 862 | 5 | |
| Shelving Units | 984 | 984 | 0 | |
| Training Software | 950 | 950 | 0 | |
| Conference Table & Chairs Budget Office Furniture | 1,231 | 1,231 | 0 | |
| Refrigerator - American Express | 593 | 593 | 0 | |
| Laser Printer - American Express | 487 | 487 | 0 | |
| Website Design | 1,350 | 1,350 | 0 | |
| Student Database | 1,553 | 1,553 | 0 | |
| Dell Computer | 1,338 | 1,336 | 2 | |
| Canon Fax LC510 | 1,070 | 1,070 | 0 | |
| BBQ Trailer | 700 | 700 | 0 | |
| Server/Power Edge | 2,831 | 2,831 | 0 | |
| North Area Director Computer | 1,385 | 1,385 | 0 | |
| Accounting PC | 1,708 | 1,708 | 0 | |
| Software | 2,380 | 2,380 | 0 | |
| Act Admin Computer | 1,071 | 1,071 | 0 | |
| Central Area Director Computer | 1,108 | 1,108 | 0 | |
| Website | 2,015 | 2,015 | 0 | |
| 2 New Laptops | 3,328 | 3,328 | 0 | |
| Front Office Furniture | 1,877 | 1,720 | 157 | |
| Office Furniture | 2,144 | 1,979 | 165 | |
| HP Computer | 807 | 188 | 619 | |
| Dell Latitude | 1,563 | 601 | 962 | |
| Ipads (2) | 1,684 | 591 | 1,093 | |
| Renovations | 5,000 | 1,667 | 3,333 | |
| Shredder | 524 | 524 | 0 | |
| Projector | 609 | 609 | 0 | |
| Laptop | 1,073 | 1,073 | 0 | |
| NCCER | 1,136 | 1,136 | 0 | |
| 17 Computers | 8,050 | 8,050 | 0 | |
| Avaya Phone | 1,187 | 1,187 | 0 | |
| Dell Computers | 1,070 | 1,052 | 18 | |
| Server Computer | 1,212 | 1,109 | 103 | |
| Apprentice Tracking System Software | 10,449 | 10,449 | 0 | |
| Office Furniture | 2,141 | 1,463 | 678 | |
| Vostro Mini Tower | 654 | 491 | 163 | |
| Office Furniture | 3,165 | 2,163 | 1,002 | |
| Lateral File and 4 Side Chairs | 818 | 547 | 271 | |
| Apprenticeship Computer | 1,646 | 768 | 878 | |
| Laptop for Gary | 1,327 | 552 | 775 | |
| Ford 2013 F150 - 7847 | 46,067 | 3,839 | 42,228 | |
| Ford 2013 F150 - 3137 | 43,467 | 3,622 | 39,845 | |
| Dell Computer | 1,698 | 142 | 1,556 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 1,463 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Ford Credit 3137 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 42467 |
| Balance Due | 0 |
| Date of Note | 2013-07 |
| Maturity Date | 2019-08 |
| Repayment Terms | Monthly |
| Interest Rate | 1.900000000000 |
| Security Provided by Borrower | Automotive equipment |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Ford Credit 7847 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 43067 |
| Balance Due | 0 |
| Date of Note | 2013-07 |
| Maturity Date | 2019-08 |
| Repayment Terms | Monthly |
| Interest Rate | 1.900000000000 |
| Security Provided by Borrower | Automotive equipment |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Utility deposits | 100 | 100 | 100 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Contract Labor | 4,643 | 0 | 4,643 | |
| Auto & Mileage | 48,738 | 0 | 48,738 | |
| Auto Insurance | 5,512 | 0 | 5,512 | |
| Meals & Lodging | 8,541 | 0 | 8,541 | |
| Organizational Development | 2,431 | 0 | 2,431 | |
| Postage & Freight | 3,609 | 0 | 2,944 | |
| Telephone/Cellphone/Internet | 23,217 | 0 | 18,939 | |
| Promotiom & Public Relations | 2,815 | 0 | 2,815 | |
| Newsletters & Brochures | 1,978 | 0 | 1,978 | |
| Office Expenses | 30,156 | 0 | 27,858 | |
| 401k Administrative Fees | 2,800 | 0 | 2,284 | |
| Meetings & Events | 11,991 | 0 | 9,209 | |
| Dues & Subscriptions | 3,738 | 0 | 3,049 | |
| Bank Charges | 3,935 | 3,935 | 0 | |
| Directors/Officers Insurance | 6,139 | 0 | 0 | |
| Materials & Supplies | 63,198 | 0 | 63,198 | |
| ACT Registration Fees | 21,969 | 0 | 21,969 | |
| Textbook Purchases | 58,090 | 0 | 58,090 | |
| Craft Olympics | 6,262 | 0 | 6,262 | |
| Safety Day Expenses | 24,312 | 0 | 24,312 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Tuition Income | 170,690 | 170,690 | |
| Textbook Sales | 36,720 | 36,720 | |
| ICTP Certification | 13,723 | 13,723 | |
| ACT Certification | 30,870 | 30,870 | |
| Assessment Testing | 87,220 | 87,220 | |
| Safety Day Registration | 40,501 | 40,501 | |
| Host Site Setup | 2,000 | 2,000 | |
| Short Term Craft | 2,207 | 2,207 |
| Name | Address |
|---|---|
| MS State Board of Contractors |
Post Office Box 320279 Jackson,MS392320279 |
| MS Department of Education |
Post Office Box 771 Jackson,MS392050771 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 52,755 | 0 | 43,033 |