| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 24,990 | 0 | 2,499 | 22,491 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DESK | 2008-11-01 | 1,313 | 547 | SL | 10.000000000000 | 131 | 0 | 131 | |
| CABINET | 2008-11-01 | 415 | 173 | SL | 10.000000000000 | 42 | 0 | 42 | |
| CAMCORDER | 2008-11-01 | 1,590 | 662 | SL | 10.000000000000 | 159 | 0 | 159 | |
| PRINTER | 2008-12-31 | 800 | 640 | SL | 5.000000000000 | 160 | 0 | 160 | |
| LAPTOP PRO 2 | 2008-12-31 | 2,600 | 2,080 | SL | 5.000000000000 | 520 | 0 | 520 | |
| LAPTOP PRO 3 | 2008-12-31 | 1,500 | 1,200 | SL | 5.000000000000 | 300 | 0 | 300 | |
| MACPRACTICE SOFTWARE | 2009-03-26 | 2,930 | 2,930 | SL | 3.000000000000 | 0 | 0 | 0 | |
| IMAC | 2008-12-31 | 1,499 | 1,199 | SL | 5.000000000000 | 300 | 0 | 300 | |
| LAPTOP | 2008-12-31 | 1,800 | 1,440 | SL | 5.000000000000 | 360 | 0 | 360 | |
| RUG | 2008-12-31 | 2,000 | 800 | SL | 10.000000000000 | 200 | 0 | 200 | |
| LAPTOP PRO 1 | 2008-12-31 | 2,600 | 2,080 | SL | 5.000000000000 | 520 | 0 | 520 | |
| COUCH | 2009-08-12 | 1,234 | 422 | SL | 10.000000000000 | 123 | 0 | 123 | |
| SOFTWARE | 2009-06-02 | 4,019 | 4,019 | SL | 3.000000000000 | 0 | 0 | 0 | |
| DESKS | 2009-04-01 | 6,000 | 2,250 | SL | 10.000000000000 | 600 | 0 | 600 | |
| OFFICE CHAIRS | 2009-04-01 | 1,400 | 525 | SL | 10.000000000000 | 140 | 0 | 140 | |
| SCREEN | 2009-04-01 | 337 | 126 | SL | 10.000000000000 | 34 | 0 | 34 | |
| TABLES | 2009-04-01 | 1,200 | 450 | SL | 10.000000000000 | 120 | 0 | 120 | |
| CHAIRS | 2009-04-01 | 950 | 356 | SL | 10.000000000000 | 95 | 0 | 95 | |
| WHITEBOARD | 2009-04-01 | 507 | 190 | SL | 10.000000000000 | 51 | 0 | 51 | |
| CHAIRS | 2009-04-01 | 2,057 | 771 | SL | 10.000000000000 | 206 | 0 | 206 | |
| TABLES | 2009-04-01 | 800 | 300 | SL | 10.000000000000 | 80 | 0 | 80 | |
| DESK | 2009-04-01 | 2,000 | 750 | SL | 10.000000000000 | 200 | 0 | 200 | |
| CHAIRS | 2009-04-01 | 934 | 350 | SL | 10.000000000000 | 93 | 0 | 93 | |
| CREDENZA / DESK | 2009-04-01 | 1,859 | 697 | SL | 10.000000000000 | 186 | 0 | 186 | |
| CHAIRS | 2009-04-01 | 1,944 | 729 | SL | 10.000000000000 | 194 | 0 | 194 | |
| TABLES | 2009-04-01 | 603 | 226 | SL | 10.000000000000 | 60 | 0 | 60 | |
| TABLES | 2009-04-01 | 1,224 | 459 | SL | 10.000000000000 | 122 | 0 | 122 | |
| CHAIRS | 2009-04-01 | 1,568 | 588 | SL | 10.000000000000 | 157 | 0 | 157 | |
| WHITEBOARD | 2009-04-01 | 507 | 190 | SL | 10.000000000000 | 51 | 0 | 51 | |
| DISPLAY BOARD | 2009-04-01 | 1,789 | 671 | SL | 10.000000000000 | 179 | 0 | 179 | |
| MICROWAVE | 2009-04-01 | 190 | 71 | SL | 10.000000000000 | 19 | 0 | 19 | |
| CREDENZA | 2009-04-01 | 5,800 | 2,175 | SL | 10.000000000000 | 580 | 0 | 580 | |
| ART WORK | 2009-04-01 | 800 | 300 | SL | 10.000000000000 | 80 | 0 | 80 | |
| LAPTOP 4 | 2009-04-01 | 2,000 | 1,500 | SL | 5.000000000000 | 400 | 0 | 400 | |
| PHONES | 2009-04-01 | 1,452 | 545 | SL | 10.000000000000 | 145 | 0 | 145 | |
| LEASE BUILD-OUT | 2009-04-01 | 4,319 | 1,080 | SL | 15.000000000000 | 288 | 0 | 288 | |
| NEW DOOR | 2009-04-01 | 1,923 | 481 | SL | 15.000000000000 | 128 | 0 | 128 | |
| PHONES | 2010-09-06 | 536 | 125 | SL | 10.000000000000 | 54 | 0 | 54 | |
| LIGHTING EQUIPMENT | 2010-08-25 | 211 | 49 | SL | 10.000000000000 | 21 | 0 | 21 | |
| SOFTWARE - TIME MANAGEMENT | 2010-08-19 | 120 | 93 | SL | 3.000000000000 | 27 | 0 | 27 | |
| SOFTWARE | 2011-06-02 | 230 | 121 | SL | 3.000000000000 | 77 | 0 | 77 | |
| LAPTOP | 2011-07-26 | 1,550 | 439 | SL | 5.000000000000 | 310 | 0 | 310 | |
| MIC FOR VIDEO CAMCORDER | 2011-08-01 | 148 | 21 | SL | 10.000000000000 | 15 | 0 | 15 | |
| COFFEE MACHINE - WILLIAMS & SONOMA | 2011-12-19 | 279 | 28 | SL | 10.000000000000 | 28 | 0 | 28 | |
| COMPUTER | 2012-03-29 | 2,996 | 449 | SL | 5.000000000000 | 599 | 0 | 599 | |
| SOFTWARE | 2012-04-27 | 127 | 28 | SL | 3.000000000000 | 42 | 0 | 42 | |
| I-PADS FOR ALL EMPLOYEES | 2012-04-27 | 3,540 | 472 | SL | 5.000000000000 | 708 | 0 | 708 | |
| I-PAD FOR EMPLOYEE | 2012-06-27 | 982 | 98 | SL | 5.000000000000 | 196 | 0 | 196 | |
| I-PAD FOR EMPLOYEE | 2012-07-14 | 880 | 88 | SL | 5.000000000000 | 176 | 0 | 176 | |
| SPEAKERS FOR IPAD | 2012-10-29 | 190 | 3 | SL | 10.000000000000 | 19 | 0 | 19 | |
| PRINTER | 2012-11-29 | 1,012 | 17 | SL | 5.000000000000 | 202 | 0 | 202 | |
| LIVING COMPASS APP | 2012-06-30 | 20,995 | 2,100 | SL | 5.000000000000 | 4,199 | 0 | 4,199 | |
| MAC SERVER | 2013-02-27 | 1,083 | SL | 5.000000000000 | 181 | 0 | 181 | ||
| KEYBOARD FOR LAPTOP | 2013-04-23 | 106 | SL | 5.000000000000 | 14 | 0 | 14 | ||
| DESK SCANNER | 2013-05-09 | 158 | SL | 5.000000000000 | 21 | 0 | 21 | ||
| LUGGAGE FOR SUPPLIES | 2013-04-23 | 187 | SL | 10.000000000000 | 12 | 0 | 12 | ||
| HEADPHONES | 2013-10-01 | 300 | SL | 10.000000000000 | 8 | 0 | 8 | ||
| CELL PHONES | 2013-10-01 | 409 | SL | 5.000000000000 | 20 | 0 | 20 | ||
| IPADS | 2013-12-31 | 839 | SL | 5.000000000000 | 0 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| RBC INVESTMENT ACCOUNT | 26,355,923 | 26,355,923 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DESK | 1,313 | 678 | 635 | |
| CABINET | 415 | 215 | 200 | |
| CAMCORDER | 1,590 | 821 | 769 | |
| PRINTER | 800 | 800 | 0 | |
| LAPTOP PRO 2 | 2,600 | 2,600 | 0 | |
| LAPTOP PRO 3 | 1,500 | 1,500 | 0 | |
| MACPRACTICE SOFTWARE | 2,930 | 2,930 | 0 | |
| IMAC | 1,499 | 1,499 | 0 | |
| LAPTOP | 1,800 | 1,800 | 0 | |
| RUG | 2,000 | 1,000 | 1,000 | |
| LAPTOP PRO 1 | 2,600 | 2,600 | 0 | |
| COUCH | 1,234 | 545 | 689 | |
| SOFTWARE | 4,019 | 4,019 | 0 | |
| DESKS | 6,000 | 2,850 | 3,150 | |
| OFFICE CHAIRS | 1,400 | 665 | 735 | |
| SCREEN | 337 | 160 | 177 | |
| TABLES | 1,200 | 570 | 630 | |
| CHAIRS | 950 | 451 | 499 | |
| WHITEBOARD | 507 | 241 | 266 | |
| CHAIRS | 2,057 | 977 | 1,080 | |
| TABLES | 800 | 380 | 420 | |
| DESK | 2,000 | 950 | 1,050 | |
| CHAIRS | 934 | 443 | 491 | |
| CREDENZA / DESK | 1,859 | 883 | 976 | |
| CHAIRS | 1,944 | 923 | 1,021 | |
| TABLES | 603 | 286 | 317 | |
| TABLES | 1,224 | 581 | 643 | |
| CHAIRS | 1,568 | 745 | 823 | |
| WHITEBOARD | 507 | 241 | 266 | |
| DISPLAY BOARD | 1,789 | 850 | 939 | |
| MICROWAVE | 190 | 90 | 100 | |
| CREDENZA | 5,800 | 2,755 | 3,045 | |
| ART WORK | 800 | 380 | 420 | |
| LAPTOP 4 | 2,000 | 1,900 | 100 | |
| PHONES | 1,452 | 690 | 762 | |
| LEASE BUILD-OUT | 4,319 | 1,368 | 2,951 | |
| NEW DOOR | 1,923 | 609 | 1,314 | |
| PHONES | 536 | 179 | 357 | |
| LIGHTING EQUIPMENT | 211 | 70 | 141 | |
| SOFTWARE - TIME MANAGEMENT | 120 | 120 | 0 | |
| SOFTWARE | 230 | 198 | 32 | |
| LAPTOP | 1,550 | 749 | 801 | |
| MIC FOR VIDEO CAMCORDER | 148 | 36 | 112 | |
| COFFEE MACHINE - WILLIAMS & SONOMA | 279 | 56 | 223 | |
| COMPUTER | 2,996 | 1,048 | 1,948 | |
| SOFTWARE | 127 | 70 | 57 | |
| I-PADS FOR ALL EMPLOYEES | 3,540 | 1,180 | 2,360 | |
| I-PAD FOR EMPLOYEE | 982 | 294 | 688 | |
| I-PAD FOR EMPLOYEE | 880 | 264 | 616 | |
| SPEAKERS FOR IPAD | 190 | 22 | 168 | |
| PRINTER | 1,012 | 219 | 793 | |
| LIVING COMPASS APP | 20,995 | 6,299 | 14,696 | |
| MAC SERVER | 1,083 | 181 | 902 | |
| KEYBOARD FOR LAPTOP | 106 | 14 | 92 | |
| DESK SCANNER | 158 | 21 | 137 | |
| LUGGAGE FOR SUPPLIES | 187 | 12 | 175 | |
| HEADPHONES | 300 | 8 | 292 | |
| CELL PHONES | 409 | 20 | 389 | |
| IPADS | 839 | 0 | 839 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INVESTMENT INCOME | 466,266 | 466,266 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 2,515 | 0 | 302 | 2,213 |
| INTERNET & CABLE | 13,371 | 0 | 30 | 13,341 |
| DUES & SUBSCRIPTIONS | 1,780 | 0 | 451 | 1,329 |
| PROGRAM COSTS | 20,903 | 0 | 0 | 20,903 |
| TECHNOLOGY | 3,413 | 0 | 0 | 3,413 |
| GRAPHIC DESIGN | 3,971 | 0 | 0 | 3,971 |
| TELEPHONE | 4,503 | 0 | 991 | 3,512 |
| LICENSES | 1,400 | 0 | 10 | 1,390 |
| REPAIRS & MAINTENANCE | 890 | 0 | 0 | 890 |
| MISCELLANEOUS | 1,906 | 0 | 0 | 1,906 |
| PROMOTION & ADVERTISING | 9,580 | 0 | 0 | 9,580 |
| PAYROLL PROCESSING FEES | 2,384 | 0 | 524 | 1,860 |
| INSURANCE | 2,220 | 0 | 488 | 1,732 |
| BANK CHARGES | 49 | 0 | 49 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COUNSELING/COACHING INCOME | 48,161 | 48,161 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 4,160,691 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED WAGES | 5,831 | 5,776 |
| PAYROLL TAXES | 420 | 505 |
| DEFERRED FEDERAL EXCISE TAX | 40,992 | 79,547 |
| CURRENT FEDERAL EXCISE TAX PAYABLE | 5,753 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EDITING | 10,162 | 0 | 0 | 10,162 |
| SUBCONTRACTOR | 4,000 | 0 | 0 | 4,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 10,397 | 0 | 0 | 10,397 |
| DEFERRED EXCISE TAX | 38,555 | 0 | 0 | 38,555 |