| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,500 | 6,750 | 6,750 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & FIXTUR | 2010-07-01 | 2,038 | 701 | M7 | 91 | ||||
| SENTRY SECRTY SAFE | 2011-04-15 | 867 | M7 | ||||||
| DESK - SEAN | 2011-05-26 | 277 | M7 | ||||||
| CHAIR ERGONOMIN | 2011-06-15 | 511 | M7 | ||||||
| TABLES CHAIRS | 2011-07-15 | 657 | M7 | ||||||
| LECTURE RECRD EQIP | 2011-08-15 | 617 | M7 | ||||||
| 2 CHAIRS | 2011-08-31 | 228 | M7 | ||||||
| DESK & CHAIR | 2011-12-30 | 384 | M7 | ||||||
| FILE CABINET | 2011-01-01 | 518 | M7 | ||||||
| BAILEY WLESS PHONE | 2012-09-01 | 8,272 | 1,604 | M7 | 723 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 4,247,048 | 4,158,651 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 2,984,485 | 5,519,995 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTUR | 2,038 | 792 | 1,246 | |
| SENTRY SECRTY SAFE | 867 | 867 | ||
| DESK - SEAN | 277 | 277 | ||
| CHAIR ERGONOMIN | 511 | 511 | ||
| TABLES CHAIRS | 657 | 657 | ||
| LECTURE RECRD EQIP | 617 | 617 | ||
| 2 CHAIRS | 228 | 228 | ||
| DESK & CHAIR | 384 | 384 | ||
| FILE CABINET | 518 | 518 | ||
| BAILEY WLESS PHONE | 8,272 | 2,327 | 5,945 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 30,466 | 30,466 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 2,934 | 8,734 | 8,734 |
| DUE FROM OTHERS | 11,355 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROGRAM EXPENSES | 1,224 | 1,224 | ||
| HIRING & RECRUITMENT | 1,016 | 1,016 | ||
| OTHER PERSONNEL EXP | 7,774 | 7,774 | ||
| INDEPENDENT CONTRACTOR LABOR | 283,025 | 283,025 | ||
| MARKETING | 85,725 | 85,725 | ||
| E-PORTFOLIO & ACCREDITATION | 100 | 100 | ||
| COURSE DEVELOPMENT | 65,159 | 65,159 | ||
| OPEN TEXT BOOK CHALLENGE | 6,825 | 6,825 | ||
| OTHER PROGRAM EXPENSES | 45,182 | 45,182 | ||
| HARDWARE | 16,020 | 16,020 | ||
| SOFTWARE | 6,756 | 6,756 | ||
| SUBSCRIPTIONS | 10,337 | 10,337 | ||
| UTILITIES | 15,386 | 15,386 | ||
| PARKING | 8,715 | 8,715 | ||
| SUPPLIES | 4,895 | 4,895 | ||
| OTHER FACILITY EXPENSES | 19,267 | 19,267 | ||
| WEBSITE DEVELOPMENT EXPENSES | 86,036 | 86,036 | ||
| EDUCATION CONFERENCES | 2,500 | 2,500 | ||
| OTHER PROGRAM EXPENSES | 25,576 | 25,576 | ||
| ADVISORY BOARD - HONORARIUMS | 26,218 | 26,218 | ||
| ADVISORY BOARD - OTHER EXPENSE | 27,841 | 27,841 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SECURITIES LENDING INCOME | 744 | 744 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 14,830 | 6,361 |
| BANK OVERDRAFT | 35,443 | 0 |
| PAYROLL TAX WITHHELD | 50 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 90,209 | 90,209 | ||
| STATE | 125 | 0 |