| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,099 | 3,099 |
| 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 | 118 | 5.0000 | 705 | 823 |
| 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 | 92 | S/L | 5.0000 | 123 | |||
| COMPUTER FOR DANA | 2013-07-30 | 1,072 | 89 | S/L | 5.0000 | 215 | |||
| COMPUTER FOR ROSE | 2013-11-18 | 1,075 | 18 | S/L | 5.0000 | 215 | |||
| COMPUTER FOR TONY | 2013-12-23 | 645 | S/L | 5.0000 | 129 | ||||
| SQL SERVER CITRA | 2013-08-12 | 825 | 55 | AMORTIZATION | 5.0000 | 154 | |||
| ARTICULATE SOFTWARE | 2013-12-26 | 1,510 | 776 | AMORTIZATION | 3.0000 | 252 | |||
| LCD PANELS | 2013-08-19 | 2,604 | 124 | S/L | 7.0000 | 372 | |||
| WHITE BOARDS | 2013-09-30 | 449 | 16 | S/L | 7.0000 | 64 | |||
| LOBBY WALLL - J. BORSTEIN | 2013-10-31 | 1,262 | 30 | S/L | 7.0000 | 180 | |||
| DESK, PANEL WALL, CHAIRS | 2013-11-08 | 14,959 | 356 | S/L | 7.0000 | 2,137 | |||
| KNOLL CHAIRS | 2013-11-14 | 4,772 | 114 | S/L | 7.0000 | 681 | |||
| DESK AND CHAIRS | 2013-12-17 | 2,331 | S/L | 7.0000 | 333 | ||||
| TOSHIBA LAPTOP | 2010-05-05 | 1,211 | 1,118 | S/L | 5.0000 | 93 | |||
| SIAC LAB FURNITURE | 2010-08-02 | 5,699 | 3,256 | S/L | 7.0000 | 814 | |||
| SIAC LAB FURNITURE | 2010-10-01 | 5,726 | 3,272 | S/L | 7.0000 | 818 | |||
| LOBBY FURNITURE | 2014-01-07 | 2,167 | S/L | 10.0000 | 217 | ||||
| ART WORK FOR LOBBY | 2014-06-09 | 1,150 | S/L | 10.0000 | 67 | ||||
| ART WORK FOR LOBBY | 2014-10-19 | 585 | S/L | 10.0000 | 10 | ||||
| LAPTOP FOR JEN | 2014-01-21 | 677 | S/L | 5.0000 | 124 | ||||
| LAPTOP FOR PATRICK | 2014-01-21 | 677 | S/L | 5.0000 | 124 | ||||
| LAPTOP FOR LARA | 2014-03-01 | 654 | S/L | 10.0000 | 54 | ||||
| LAPTOP-EXECUTIVE EDUCATION | 2014-11-03 | 645 | S/L | 5.0000 | 22 | ||||
| MICROSOFT OFFICE PROF PLUS - 2013 3 | 2014-12-20 | 2,515 | AMORTIZATION | 3.0000 | 70 |
| 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 |
|---|---|---|---|
| CITRA L3C | AT COST | 145,340 | 145,340 |
| DS-CONNEX L3C | AT COST | 278,030 | 278,030 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 57,351 | 17,386 | 39,965 | 39,965 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,311 | 1,311 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 122 | 122 | ||
| BOOKS , SUBSCRIPTIONS | 167 | 197 | ||
| CONTRACT CONSULTING SERVICES | 40 | 40 | ||
| INVESTMENT EXP.-HEROS2U | 180 | 180 | ||
| OFFICE SUPPLIES | 2,861 | 2,861 | ||
| ON-LINE BUSINESS TOOL SUBS. | 185 | 185 | ||
| PROPERTY INSURANCE | 862 | 862 | ||
| TELEPHONE | 781 | 781 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PAYROLL EXPENSE REIMBURSEMENT | 93,247 | 93,247 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NOTE PAYABLE - OFFICERS | 503,470 | 841,830 |
| ACCRUED FEDERAL EXCISE TAX | 45 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
|
75,000 |
|
|
11,912 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL PROCESSING FEES | 492 | 492 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OHIO REGISTRATION FEE | 200 | 200 | ||
| FEDERAL EXCISE TAX | 45 | 45 |