| 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 |
|---|---|---|---|---|---|---|---|---|
| BUSINESS OFFICE | 2013-11-04 | 3,526 | 5 | 118 | 118 |
| Person Name | Explanation |
|---|---|
| TONY R WELLS | |
| DANA A WELLS | |
| DANIEL PERSHING |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| IPAD | 2013-04-06 | 615 | S/L | 5.0000 | 92 | ||||
| COMPUTER FOR DANA | 2013-07-30 | 1,072 | S/L | 5.0000 | 89 | ||||
| COMPUTER FOR ROSE | 2013-11-18 | 1,075 | S/L | 5.0000 | 18 | ||||
| COMPUTER FOR TONY | 2013-12-23 | 645 | S/L | 5.0000 | |||||
| SQL SERVER CITRA | 2013-08-12 | 825 | 3.0000 | 470 | |||||
| ARTICULATE SOFTWARE | 2013-12-26 | 1,510 | 3.0000 | 776 | |||||
| LCD PANELS | 2013-08-19 | 2,604 | S/L | 7.0000 | 124 | ||||
| WHITE BOARDS | 2013-09-30 | 449 | S/L | 7.0000 | 16 | ||||
| LOBBY WALLL - J. BORSTEIN | 2013-10-31 | 1,262 | S/L | 7.0000 | 30 | ||||
| DESK, PANEL WALL, CHAIRS | 2013-11-08 | 14,959 | S/L | 7.0000 | 356 | ||||
| KNOLL CHAIRS | 2013-11-14 | 4,772 | S/L | 7.0000 | 114 | ||||
| DESK AND CHAIRS | 2013-12-17 | 2,331 | S/L | 7.0000 | |||||
| TOSHIBA LAPTOP | 2010-05-05 | 1,211 | 876 | S/L | 5.0000 | 242 | |||
| SIAC LAB FURNITURE | 2010-08-02 | 5,699 | 2,442 | S/L | 7.0000 | 814 | |||
| SIAC LAB FURNITURE | 2010-10-01 | 5,726 | 2,454 | S/L | 7.0000 | 818 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VERTEBRATION, INC.-PREFERRED SHARES | 225,000 | 225,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| P/S INTEREST-CITRA L3C | FMV | 51,984 | 51,984 |
| P/S INTEREST-DS-CONNEX L3C | FMV | 91,399 | 91,399 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 48,281 | 9,849 | 38,432 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 905 | 905 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SOCIAL IMPACT PROGRAM | ||||
| COST OF GOODS SOLD | 2,193 | 2,193 | ||
| EXPENSES | ||||
| WEBSITE EXP | 1,150 | 1,150 | ||
| BUSINESS ASSN MEMBERSHIPS | 1,826 | 1,826 | ||
| CONTRACT CONSULTING SERVICES | 8,973 | 8,972 | ||
| PRINTING & COPYING | 371 | 371 | ||
| OFFICE SUPPLIES | 3,148 | 3,148 | ||
| TELEPHONE | 997 | 997 | ||
| BANK SERVICE CHARGES | 145 | 145 | ||
| CREDIT CARD PROCESSING FEES | 95 | 95 | ||
| STAFF DEVELOPMENT | 816 | 816 | ||
| ON-LINE BUSINESS TOOL SUBS. | 369 | 365 | ||
| INVESTMENT EXP.-HEROS2U | 433 | 433 | ||
| STAFF MEALS | 1,212 | 1,212 | ||
| EMPLOYEE BACKROUND CHECK | 55 | 55 | ||
| HR COMPLIANCE | 39 | 38 | ||
| INDIVIDUAL CONTRIBUTION | 300 | 300 | ||
| OH WORKER'S COMP INS | 163 | 163 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SOCIAL IMPACT PROGRAM | 5,000 | 5,000 | |
| PAYROLL EXPENSE REIMBURSEMENT | 53,569 | 53,569 | |
| CITRA L3C - SCHEDULE K-1 | -830 | -830 | |
| DS-CONNEX L3C - SCHEUDLE K-1 | -52,903 | -52,903 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NOTTE PAYABLE - OFFICERS | 100,000 | 503,470 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
HEROS2U INC |
25,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL PROCESSING FEES | 477 | 477 |
| Name | Address |
|---|---|
| SEE SCHEDULE B |
|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OHIO REGISTRATION FEE | 100 | 100 |