| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting & Audit Fees | 3,465 | 0 | 0 | 3,465 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2003-03-18 | 397,209 | 213,495 | SL | 20.0000 | 19,860 | |||
| BUILDING | 2006-11-01 | 459,682 | 191,195 | SL | 17.0000 | 27,040 | |||
| STORAGE CABINETS | 2006-11-01 | 8,500 | 3,535 | SL | 17.0000 | 500 | |||
| PATIO FURNITURE | 2007-05-25 | 1,973 | 1,856 | SL | 7.0000 | 117 | |||
| PATIO FURNITURE | 2007-08-31 | 536 | 488 | SL | 7.0000 | 48 | |||
| DRAPES | 2008-09-01 | 1,513 | 1,152 | SL | 7.0000 | 216 | |||
| HI DEF CAM CORDER | 2009-03-01 | 2,239 | 2,165 | SL | 5.0000 | 74 | |||
| ARTWORK | 2009-09-01 | 1,800 | 1,114 | SL | 7.0000 | 257 | |||
| DELL COMPUTER | 2010-08-06 | 1,577 | 1,076 | SL | 5.0000 | 315 | |||
| CUSTOM BOOKCASE | 2010-12-23 | 1,200 | 513 | SL | 7.0000 | 171 | |||
| Snow Blower | 2011-12-16 | 1,322 | 528 | SL | 5.0000 | 264 | |||
| 2 FLAT SCREEN TVS | 2012-10-31 | 2,807 | 655 | SL | 5.0000 | 561 | |||
| COMPUTER EQUIPMENT | 2012-06-05 | 1,138 | 361 | SL | 5.0000 | 228 | |||
| APPLE IPAD | 2012-06-27 | 785 | 236 | SL | 5.0000 | 157 | |||
| APPLE IPAD | 2012-06-05 | 789 | 250 | SL | 5.0000 | 158 | |||
| MACBOOK PRO | 2012-06-23 | 2,515 | 755 | SL | 5.0000 | 503 | |||
| IMAC COMPUTER | 2012-10-22 | 1,168 | 273 | SL | 5.0000 | 234 | |||
| IMAC COMPUTER | 2012-11-21 | 1,185 | 257 | SL | 5.0000 | 237 | |||
| IMAC COMPUTER | 2012-11-21 | 1,185 | 257 | SL | 5.0000 | 237 | |||
| IMAC COMPUTER | 2012-11-21 | 1,185 | 257 | SL | 5.0000 | 237 | |||
| IMAC COMPUTER | 2012-11-21 | 1,185 | 257 | SL | 5.0000 | 237 | |||
| IMAC COMPUTER | 2012-11-21 | 1,185 | 257 | SL | 5.0000 | 237 | |||
| IMAC COMPUTER | 2012-11-21 | 1,185 | 257 | SL | 5.0000 | 237 | |||
| IMAC COMPUTER | 2012-11-21 | 1,185 | 257 | SL | 5.0000 | 237 | |||
| IMAC COMPUTER | 2012-11-21 | 1,185 | 257 | SL | 5.0000 | 237 | |||
| IMAC COMPUTER | 2012-11-21 | 1,185 | 257 | SL | 5.0000 | 237 | |||
| IMAC COMPUTER | 2012-11-21 | 1,185 | 257 | SL | 5.0000 | 237 | |||
| IMAC COMPUTER | 2012-11-21 | 1,298 | 282 | SL | 5.0000 | 260 | |||
| IMAC COMPUTER | 2012-11-21 | 1,314 | 285 | SL | 5.0000 | 263 | |||
| IMAC COMPUTER | 2012-11-21 | 1,357 | 294 | SL | 5.0000 | 271 | |||
| IMAC COMPUTER | 2012-11-21 | 1,357 | 294 | SL | 5.0000 | 271 | |||
| 25 ONLINE FIED TERM LICEN | 2012-12-14 | 4,210 | 912 | SL | 5.0000 | 842 | |||
| IMAC COMPUTER | 2012-11-21 | 1,185 | 257 | SL | 5.0000 | 237 | |||
| DELL PRECICION T1650 | 2013-04-08 | 1,676 | 251 | SL | 5.0000 | 335 | |||
| DELL PRECICION T1651 | 2013-04-29 | 1,036 | 138 | SL | 5.0000 | 207 | |||
| MACBOOK PRO | 2013-09-13 | 2,140 | 143 | SL | 5.0000 | 428 | |||
| APPLE MACBOOK PRO 15IN | 2013-11-11 | 3,380 | 113 | SL | 5.0000 | 676 | |||
| APPLE MACBOOK PRO 15IN | 2013-11-11 | 3,264 | 109 | SL | 5.0000 | 653 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 27,649 | 26,172 | 1,477 | 1,477 |
| Machinery and Equipment | 64,433 | 37,810 | 26,623 | 26,628 |
| Buildings | 397,209 | 233,355 | 163,854 | 163,852 |
| Improvements | 485,956 | 239,898 | 246,058 | 246,055 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional Fees | 69,260 | 0 | 0 | 69,260 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 3,214 | |||
| Deposit and Advances | 350 | 350 | |
| LOANS RECEIVABLE-FOCUS | 51 | 2,864 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 13,113 | 13,113 | ||
| AUTO MILEAGE EXPENSE | 1,891 | 1,891 | ||
| Bank Fees | 1,568 | 1,568 | ||
| BOOKS, SUBSCRIPTIONS, REFERENCES | 264 | 264 | ||
| Building Decorations | 109 | 109 | ||
| BUSINESS REGISTRATION FEES | 41 | 41 | ||
| Cable | 1,617 | 1,617 | ||
| Consulting | 23,414 | 23,414 | ||
| CONTRACT SERVICES | 8,597 | 8,597 | ||
| DUES & SUBSCRIPTIONS | 3,955 | 3,955 | ||
| Employee Education | 2,003 | 2,003 | ||
| Employee welfare | 3,015 | 3,015 | ||
| equipment | 25 | 25 | ||
| EXAM TEST FEES | 550 | 550 | ||
| FILING FEES | 75 | 75 | ||
| GARNISHMENTS | -244 | -244 | ||
| General Maintenance | 2,823 | 2,823 | ||
| Instruction Materials | 1,670 | 1,670 | ||
| Insurance - Liability, D and O | 2,879 | 2,879 | ||
| MEDICAL EXPENSE | 14,085 | 14,085 | ||
| Office Equipment | 1,220 | 1,220 | ||
| Office supplies | 3,160 | 3,160 | ||
| Payroll Processing Fees | 3,935 | 3,935 | ||
| POSTAGE | 589 | 589 | ||
| PRINTING & COPYING | 2,534 | 2,534 | ||
| reconciliation discrepancies | -80 | -80 | ||
| Rental Expenses | 81,386 | 81,386 | ||
| SCHOOL ACTIVITIES | 887 | 887 | ||
| software | 60 | 60 | ||
| Speaker Fees | 1,750 | 1,750 | ||
| TELEPHONE | 13,011 | 13,011 | ||
| UTILITIES | 6,868 | 6,868 | ||
| WAGES | 255,536 | 255,536 | ||
| WC EXPENSES | 1,679 | 1,679 | ||
| Web Site Development | 49,727 | 49,727 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Sales Tax Collected | 407 | 340 |
| State Income Tax Payable | 47 | 529 |
| SUI/SDI | -49 | 121 |
| FEDERAL INCOME TAX PAYABLE | 1,913 | |
| Rounding | 1 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Activities Income - Bible wise | 18,888 | 11,534 | 7,354 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Employer Taxes | 32,698 | 32,698 | ||
| Real Estate Taxes | 5,708 | 5,708 |