| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 10,263 | 10,263 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| START UP COSTS | 2007-06-05 | 17,726 | 7,780 | 15.0000 | 1,182 | 8,962 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| APPLE MACBOOK PRO 17" | 2007-10-19 | 4,664 | 4,664 | 200DB | 5.0000 | ||||
| WESTERN DIGITAL 250 GB MYBOOK PRO | 2007-10-19 | 171 | 171 | 200DB | 5.0000 | ||||
| DESK, HUTCH, CHAIR, CABINET, BKCASE, DSKTOP | 2008-01-10 | 1,143 | 990 | 200DB | 7.0000 | 102 | |||
| SMALL DESK, TABLE | 2008-05-01 | 50 | 43 | 200DB | 7.0000 | 5 | |||
| LEATHER OFFICE CHAIR | 2008-10-02 | 128 | 111 | 200DB | 7.0000 | 11 | |||
| HP LASERJET PRINTER | 2008-01-14 | 419 | 419 | 200DB | 5.0000 | ||||
| 1 COMPAC PRESARIO LAPTOPS | 2008-02-01 | 1,065 | 1,065 | 200DB | 5.0000 | ||||
| 500 GB EXTERNAL DRIVE | 2008-02-01 | 145 | 145 | 200DB | 5.0000 | ||||
| LINKSYS NAS200 NETWRK STORAGE SYSTEM | 2008-02-23 | 241 | 241 | 200DB | 5.0000 | ||||
| BH 500 COPIER | 2008-06-02 | 9,599 | 9,599 | 200DB | 5.0000 | ||||
| TELEPHONE | 2008-04-26 | 53 | 53 | 200DB | 5.0000 | ||||
| 2 DRAWER FILE CABINET | 2008-09-10 | 60 | 56 | 200DB | 7.0000 | 2 | |||
| ADOBE CS3 DESIGN PREM | 2007-10-19 | 1,896 | 1,896 | 3.0000 | |||||
| MS WINDOWS XP | 2007-10-19 | 298 | 298 | 3.0000 | |||||
| GOTHAM ROUNDED MAC LICENSE (2) | 2008-01-05 | 576 | 576 | 3.0000 | |||||
| QUICKBOOKS PRO MAC; OFFICE | 2008-04-09 | 101 | 101 | 3.0000 | |||||
| QBOOKS 2010 MAC UPDATE | 2010-07-03 | 25 | 25 | 3.0000 | |||||
| CS4 UPGRADE FOR MAC | 2010-09-29 | 136 | 136 | 3.0000 | |||||
| MACBOOK AIR | 2011-08-02 | 1,947 | 1,947 | 200DB | 5.0000 | ||||
| REFURB COMPAQ LAPTOP | 2011-08-31 | 225 | 225 | 200DB | 5.0000 | ||||
| REFURB COMPAQ LAPTOP 2 | 2011-08-31 | 225 | 225 | 200DB | 5.0000 | ||||
| PROJECTOR | 2011-08-10 | 320 | 320 | 200DB | 7.0000 | ||||
| MACBOOK AIR LAPTOP | 2012-03-19 | 2,063 | 1,568 | 200DB | 5.0000 | 198 | |||
| BROTHER COLOR LASER PRINTER | 2012-05-24 | 357 | 272 | 200DB | 5.0000 | 34 | |||
| ADOBE UPGRADE | 2012-03-05 | 72 | 58 | 3.0000 | |||||
| ROCKET GENIUS SOFTWARE | 2012-04-05 | 199 | 158 | 3.0000 | |||||
| PROGRAM FOR MAC | 2012-06-14 | 135 | 103 | 3.0000 | |||||
| BOOKCASE- TALL (1) | 2012-02-22 | 200 | 139 | 200DB | 7.0000 | 17 | |||
| BOOKCASE - SHORT (2) | 2012-02-23 | 200 | 139 | 200DB | 7.0000 | 17 | |||
| FOLDING CONFERENCE TABLES (2) | 2012-02-24 | 150 | 104 | 200DB | 7.0000 | 13 | |||
| CONFERENCE CHAIRS (6) | 2012-02-25 | 450 | 312 | 200DB | 7.0000 | 40 | |||
| SMALL WOODEN DESK (1) | 2012-02-26 | 233 | 162 | 200DB | 7.0000 | 20 | |||
| LARGE WOODEN DESK - (1) | 2012-03-15 | 100 | 69 | 200DB | 7.0000 | 9 | |||
| 4- DRAW METAL FILING CABINETS (4) | 2012-03-15 | 100 | 69 | 200DB | 7.0000 | 9 | |||
| CORDLESS PHONES | 2012-02-09 | 171 | 119 | 200DB | 7.0000 | 14 | |||
| INTERPRETATION EQUIPMENT | 2012-03-06 | 4,563 | 3,166 | 200DB | 7.0000 | 399 | |||
| MICROWAVE | 2012-03-12 | 35 | 24 | 200DB | 7.0000 | 3 | |||
| MINI REFRIGERATOR | 2012-03-12 | 100 | 69 | 200DB | 7.0000 | 9 | |||
| PORTABLE HARD DRIVES (3) | 2012-06-12 | 326 | 226 | 200DB | 7.0000 | 28 | |||
| 2 MACBOOK AIRS | 2013-02-07 | 7,441 | 5,023 | 200DB | 5.0000 | 967 | |||
| MAC MINI 2.3 SERVER | 2013-09-11 | 1,322 | 760 | 200DB | 5.0000 | 225 | |||
| QUICKBOOKS | 2013-02-21 | 294 | 192 | 3.0000 | 49 | ||||
| PHP RUNNER FOR MFD DATABASE | 2013-03-06 | 279 | 178 | 3.0000 | |||||
| ADOBE CREATIVE SUITE 6 | 2013-03-12 | 150 | 96 | 3.0000 | 25 | ||||
| RR 247 VIDEO CAMERA | 2013-04-10 | 344 | 202 | 200DB | 7.0000 | 41 | |||
| CANON 5255 COPIER | 2013-12-30 | 9,547 | 5,012 | 200DB | 5.0000 | 1,814 | |||
| TABLET COMPUTER | 2014-02-04 | 655 | 200DB | 5.0000 | 393 | ||||
| MACBOOK AIR | 2014-06-18 | 1,396 | 200DB | 5.0000 | 838 | ||||
| CANON ZOOM LENS | 2014-08-21 | 1,956 | 200DB | 7.0000 | 1,118 | ||||
| CANON EOS 6D | 2014-08-21 | 1,725 | 200DB | 7.0000 | 986 | ||||
| BESCOR STUDIO LIGHT KIT | 2014-08-21 | 834 | 200DB | 7.0000 | 477 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| APPLE MACBOOK PRO 17" | 2007-10 | PURCHASE | 2014-01 | 4,664 | 4,664 | |||||
| WESTERN DIGITAL 250 GB MYBOOK PRO | 2007-10 | PURCHASE | 2014-01 | 171 | 171 | |||||
| ADOBE CS3 DESIGN PREM | 2007-10 | PURCHASE | 2014-01 | 1,896 | 1,896 | |||||
| MS WINDOWS XP | 2007-10 | PURCHASE | 2014-01 | 298 | 298 | |||||
| 500 GB EXTERNAL DRIVE | 2008-02 | PURCHASE | 2014-01 | 145 | 145 | |||||
| LINKSYS NAS200 NETWRK STORAGE SYSTEM | 2008-02 | PURCHASE | 2014-01 | 241 | 241 | |||||
| 1 COMPAC PRESARIO LAPTOPS | 2008-02 | PURCHASE | 2014-01 | 1,065 | 1,065 | |||||
| BH 500 COPIER | 2008-06 | PURCHASE | 2014-01 | 9,599 | 9,599 | |||||
| TELEPHONE | 2008-04 | PURCHASE | 2014-01 | 53 | 53 | |||||
| REFURB COMPAQ LAPTOP | 2011-08 | PURCHASE | 2014-01 | 225 | 225 | |||||
| REFURB COMPAQ LAPTOP 2 | 2011-08 | PURCHASE | 2014-01 | 225 | 225 | |||||
| ADOBE UPGRADE | 2012-03 | PURCHASE | 2014-01 | 72 | -14 | 58 | ||||
| ROCKET GENIUS SOFTWARE | 2012-04 | PURCHASE | 2014-01 | 199 | -41 | 158 | ||||
| PROGRAM FOR MAC | 2012-06 | PURCHASE | 2014-01 | 135 | -32 | 103 | ||||
| PHP RUNNER FOR MFD DATABASE | 2013-03 | PURCHASE | 2014-01 | 279 | -101 | 178 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNISHINGS | 2,814 | 2,440 | 374 | 374 |
| OFFICE EQUIPMENT | 19,920 | 14,027 | 5,893 | 5,892 |
| COMPUTER EQUIPMENT | 15,600 | 12,643 | 2,957 | 2,957 |
| SOFTWARE | 1,282 | 1,200 | 82 | 82 |
| START UP COSTS | 17,726 | 8,962 | 8,764 | 8,765 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 750 | 750 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OUTSIDE CONTRACTOR SERVICES | 80,962 | 80,962 | ||
| INVESTING & BANKING FEES | 45,900 | 45,900 | 45,900 | |
| DUES/SUBSCRIPTIONS | 10,230 | 10,230 | ||
| EVENT FOOD & SUPPLIES | 7,403 | 7,403 | ||
| OFFICE SUPPLIES | 6,865 | 6,865 | ||
| INSURANCE | 3,702 | 3,702 | ||
| WEB & INTERNET | 3,525 | 3,525 | ||
| BUSINESS MEALS | 3,499 | 3,499 | ||
| TELEPHONE | 2,791 | 2,791 | ||
| COMPUTER EXPENSE | 2,159 | 2,159 | ||
| BOOKS, SUBSCRIPTIONS | 1,719 | 1,719 | ||
| PAYROLL PROCESSING | 1,658 | 1,658 | ||
| VOLUNTEER APPRECIATION | 1,272 | 1,272 | ||
| DEVELOPMENT | 1,149 | 1,149 | ||
| POSTAGE, MAILING SERVICE | 687 | 687 | ||
| CREDIT CARD FEES | 39 | 39 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS - SPONSORSHIPS | 3,308 | 2,313 |
| CREDIT CARD BALANCE | 2,947 | 1,358 |
| LOAN - COMMUNITY FOUNDATION | 50,000 | 50,000 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
|
50,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 13,803 |