| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 4,750 | 475 | 0 | 4,275 |
| ACCOUNTING/BOOKKEEPING | 10,903 | 5,451 | 0 | 5,452 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| CW PATENT APPLICATION | 2004-11-17 | 4,973 | 2,832 | 180.000000000000 | 332 | 0 | 332 | 3,164 |
| CW PROV/UTIL PATENT APPLICATION | 2005-01-06 | 3,149 | 1,799 | 180.000000000000 | 210 | 0 | 210 | 2,009 |
| CW SOFTWARE DEV COSTS | 2007-06-30 | 178,022 | 178,022 | 60.000000000000 | 0 | 0 | 178,022 | |
| CW SOFTWARE DEV COSTS | 2007-12-31 | 16,472 | 16,472 | 60.000000000000 | 0 | 0 | 16,472 | |
| CW SOFTWARE DEV COSTS | 2008-06-30 | 29,525 | 29,525 | 60.000000000000 | 0 | 0 | 29,525 | |
| CW SOFTWARE DEV COSTS | 2009-06-30 | 46,193 | 36,956 | 60.000000000000 | 9,237 | 0 | 9,237 | 46,193 |
| CW SOFTWARE DEV COSTS | 2010-06-30 | 18,918 | 11,352 | 60.000000000000 | 3,784 | 0 | 3,784 | 15,136 |
| CW SOFTWARE DEV COSTS | 2011-06-30 | 42,692 | 17,076 | 60.000000000000 | 8,538 | 0 | 8,538 | 25,614 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DELL LASER JET 4050 | 2001-01-23 | 1,514 | 1,514 | SL | 5.000000000000 | 0 | 0 | 0 | |
| NCAL ZIP DRIVE | 2001-09-01 | 1,470 | 1,470 | SL | 5.000000000000 | 0 | 0 | 0 | |
| QUANTUM EXTERNAL TAPE DRIVE | 2003-10-01 | 1,119 | 1,119 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HP 4600 DN PRINTER | 2003-11-19 | 2,518 | 2,518 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DELL 5 FLAT SCREEN NEC | 2003-11-24 | 1,835 | 1,835 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DELL FLAT SCREEN | 2003-11-25 | 479 | 479 | SL | 5.000000000000 | 0 | 0 | 0 | |
| IBM 4 T41 LAPTOPS | 2004-01-08 | 6,690 | 6,690 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DELL POWER EDGE SERVER | 2004-05-07 | 3,806 | 3,806 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CISCO SWITCH | 2004-05-11 | 746 | 746 | SL | 5.000000000000 | 0 | 0 | 0 | |
| GLOBAL NETOPTEX | 2004-06-15 | 1,450 | 1,450 | SL | 5.000000000000 | 0 | 0 | 0 | |
| APPLE POWER BOOK | 2005-06-13 | 4,532 | 4,532 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 2 DELL SERVERS | 2006-01-10 | 5,338 | 5,338 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAPTOP #L3-A7042 (BEN) | 2008-02-20 | 1,780 | 1,780 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DELL LAPTOP (CARLA) | 2010-01-21 | 1,370 | 936 | SL | 5.000000000000 | 274 | 0 | 274 | |
| FIREWALL FILTER | 2010-06-22 | 3,324 | 1,995 | SL | 5.000000000000 | 665 | 0 | 665 | |
| 18 DELL COMPUTERS (KHS) | 2011-06-21 | 9,224 | 3,690 | SL | 5.000000000000 | 1,845 | 0 | 1,845 | |
| SECURE WEB GATEWAY HARDWARE | 2011-06-24 | 5,784 | 2,314 | SL | 5.000000000000 | 1,157 | 0 | 1,157 | |
| DELL SERVER PE-R710 (KHS) | 2011-07-22 | 7,458 | 2,238 | SL | 5.000000000000 | 1,492 | 0 | 1,492 | |
| 2 POWER EDGE 1950 SERVERS | 2011-10-21 | 1,210 | 362 | SL | 5.000000000000 | 242 | 0 | 242 | |
| SHELVING | 2009-08-11 | 1,011 | 564 | SL | 7.000000000000 | 144 | 0 | 144 | |
| OFFICE EQUIPMENT | 2005-09-24 | 2,879 | 2,879 | SL | 10.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 2005-03-28 | 814 | 671 | SL | 10.000000000000 | 81 | 0 | 81 | |
| KHS - DEMOLITION | 2003-09-05 | 4,560 | 4,560 | SL | 40.000000000000 | 0 | 0 | 0 | |
| KHS- INSTALLATION | 2003-09-12 | 1,477 | 1,477 | SL | 40.000000000000 | 0 | 0 | 0 | |
| KHS - PAINT | 2003-09-24 | 4,500 | 4,500 | SL | 40.000000000000 | 0 | 0 | 0 | |
| KHS - SINK | 2003-09-24 | 289 | 289 | SL | 40.000000000000 | 0 | 0 | 0 | |
| KHS - WALLS | 2003-10-01 | 7,300 | 1,784 | SL | 40.000000000000 | 183 | 0 | 183 | |
| KHS - ELECTRICAL WORK | 2003-10-02 | 22,560 | 5,499 | SL | 40.000000000000 | 564 | 0 | 564 | |
| KHS - PLUMBING | 2003-10-23 | 1,696 | 406 | SL | 40.000000000000 | 42 | 0 | 42 | |
| KHS - CARPETS | 2003-10-31 | 3,070 | 744 | SL | 40.000000000000 | 77 | 0 | 77 | |
| KHS - PLUMBING | 2003-12-10 | 727 | 171 | SL | 40.000000000000 | 18 | 0 | 18 | |
| KHS - CARPETS | 2003-10-31 | 3,866 | 922 | SL | 40.000000000000 | 97 | 0 | 97 | |
| KHS - PHONE WIRING | 2004-01-07 | 351 | 85 | SL | 40.000000000000 | 9 | 0 | 9 | |
| KHS - HONEY SHADES | 2004-01-08 | 2,636 | 2,506 | SL | 10.000000000000 | 130 | 0 | 130 | |
| KHS - WINDOW BLINDS MOUNT | 2004-03-29 | 860 | 796 | SL | 10.000000000000 | 64 | 0 | 64 | |
| KHS - CARPET | 2010-09-03 | 3,474 | 984 | SL | 10.000000000000 | 347 | 0 | 347 | |
| SERVER-QNAP TURBO NAS | 2013-09-13 | 1,600 | SL | 5.000000000000 | 267 | 0 | 267 | ||
| SAMSUNG LAPTOP (CARLA) | 2013-12-22 | 2,048 | SL | 5.000000000000 | 205 | 0 | 205 | ||
| POWER EDGE SERVER (BACKUP) | 2014-05-22 | 2,070 | SL | 5.000000000000 | 35 | 0 | 35 | ||
| SMOOTHWALL SOFTWARE | 2013-07-19 | 1,914 | SL | 3.000000000000 | 585 | 0 | 585 | ||
| MOBILE DEVICE MGMT SOFTWARE | 2013-12-06 | 1,206 | SL | 3.000000000000 | 235 | 0 | 235 | ||
| SMOOTHWALL SOFTWARE | 2014-05-28 | 9,278 | SL | 3.000000000000 | 258 | 0 | 258 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS IN CORPORATE STOCK | 7,415,444 | 4,871,758 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DELL LASER JET 4050 | 1,514 | 1,514 | 0 | |
| NCAL ZIP DRIVE | 1,470 | 1,470 | 0 | |
| QUANTUM EXTERNAL TAPE DRIVE | 1,119 | 1,119 | 0 | |
| HP 4600 DN PRINTER | 2,518 | 2,518 | 0 | |
| DELL 5 FLAT SCREEN NEC | 1,835 | 1,835 | 0 | |
| DELL FLAT SCREEN | 479 | 479 | 0 | |
| IBM 4 T41 LAPTOPS | 6,690 | 6,690 | 0 | |
| DELL POWER EDGE SERVER | 3,806 | 3,806 | 0 | |
| CISCO SWITCH | 746 | 746 | 0 | |
| GLOBAL NETOPTEX | 1,450 | 1,450 | 0 | |
| APPLE POWER BOOK | 4,532 | 4,532 | 0 | |
| 2 DELL SERVERS | 5,338 | 5,338 | 0 | |
| LAPTOP #L3-A7042 (BEN) | 1,780 | 1,780 | 0 | |
| DELL LAPTOP (CARLA) | 1,370 | 1,210 | 160 | |
| FIREWALL FILTER | 3,324 | 2,660 | 664 | |
| 18 DELL COMPUTERS (KHS) | 9,224 | 5,535 | 3,689 | |
| SECURE WEB GATEWAY HARDWARE | 5,784 | 3,471 | 2,313 | |
| DELL SERVER PE-R710 (KHS) | 7,458 | 3,730 | 3,728 | |
| 2 POWER EDGE 1950 SERVERS | 1,210 | 604 | 606 | |
| SHELVING | 1,011 | 708 | 303 | |
| OFFICE EQUIPMENT | 2,879 | 2,879 | 0 | |
| OFFICE EQUIPMENT | 814 | 752 | 62 | |
| KHS - DEMOLITION | 4,560 | 4,560 | 0 | |
| KHS- INSTALLATION | 1,477 | 1,477 | 0 | |
| KHS - PAINT | 4,500 | 4,500 | 0 | |
| KHS - SINK | 289 | 289 | 0 | |
| KHS - WALLS | 7,300 | 1,967 | 5,333 | |
| KHS - ELECTRICAL WORK | 22,560 | 6,063 | 16,497 | |
| KHS - PLUMBING | 1,696 | 448 | 1,248 | |
| KHS - CARPETS | 3,070 | 821 | 2,249 | |
| KHS - PLUMBING | 727 | 189 | 538 | |
| KHS - CARPETS | 3,866 | 1,019 | 2,847 | |
| KHS - PHONE WIRING | 351 | 94 | 257 | |
| KHS - HONEY SHADES | 2,636 | 2,636 | 0 | |
| KHS - WINDOW BLINDS MOUNT | 860 | 860 | 0 | |
| KHS - CARPET | 3,474 | 1,331 | 2,143 | |
| CW PATENT APPLICATION | 4,973 | 3,164 | 1,809 | |
| CW PROV/UTIL PATENT APPLICATION | 3,149 | 2,009 | 1,140 | |
| CW SOFTWARE DEV COSTS | 178,022 | 178,022 | 0 | |
| CW SOFTWARE DEV COSTS | 16,472 | 16,472 | 0 | |
| CW SOFTWARE DEV COSTS | 29,525 | 29,525 | 0 | |
| CW SOFTWARE DEV COSTS | 46,193 | 46,193 | 0 | |
| CW SOFTWARE DEV COSTS | 18,918 | 15,136 | 3,782 | |
| CW SOFTWARE DEV COSTS | 42,692 | 25,614 | 17,078 | |
| SERVER-QNAP TURBO NAS | 1,600 | 267 | 1,333 | |
| SAMSUNG LAPTOP (CARLA) | 2,048 | 205 | 1,843 | |
| POWER EDGE SERVER (BACKUP) | 2,070 | 35 | 2,035 | |
| SMOOTHWALL SOFTWARE | 1,914 | 585 | 1,329 | |
| MOBILE DEVICE MGMT SOFTWARE | 1,206 | 235 | 971 | |
| SMOOTHWALL SOFTWARE | 9,278 | 258 | 9,020 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NET INTANGIBLE ASSETS | 45,909 | 23,808 | 23,808 |
| Description | Amount |
|---|---|
| BOOK TO TAX DIFFERENCE ON APPRECIATED STOCK | 2,008,504 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TECHNICAL TRAINING-DEVELOPMENT | 5,774 | 0 | 0 | 5,774 |
| TECHNICAL TRAINING-SUPPORT | 28,887 | 0 | 0 | 28,887 |
| CLASSROOM FACILITIES | 33,930 | 0 | 0 | 33,930 |
| JOB TRAINING/PROJECT WORK | 4,403 | 0 | 0 | 4,403 |
| GENERAL & ADMINISTRATIVE | 20,446 | 0 | 0 | 20,446 |
| ROUNDING | -3 | 0 | 0 | -3 |
| AMORTIZATION | 22,101 | 0 | 0 | 22,101 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WORK EXPERIENCE PROGRAMS | 5,305 | 5,305 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MARGIN LOAN ON SHORT SALES | 383,952 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 26,679 | 0 | 0 | 26,679 |
| FEDERAL | 33,487 | 0 | 0 | 0 |
| STATE | 10 | 0 | 0 | 0 |