| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal and Accounting | 5,328 | 1,332 | 1,332 | 3,996 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 1998-10-01 | 2,156 | 2,156 | 5 | 0 | 0 | 0 | 2,156 |
| Trademarks | 2013-12-28 | 1,022 | 6 | 15 | 68 | 0 | 68 | 74 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 2000-06-01 | 1,452 | 1,306 | SL | 5 | 0 | 0 | 0 | |
| EQUIPMENT | 1998-11-01 | 3,416 | 3,416 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER | 2002-06-01 | 1,200 | 1,200 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER | 2002-06-01 | 3,228 | 3,228 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER | 2003-06-01 | 2,518 | 2,518 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER | 2003-06-01 | 2,857 | 2,857 | SL | 5 | 0 | 0 | 0 | |
| FURNITURE | 1999-08-01 | 800 | 800 | SL | 5 | 0 | 0 | 0 | |
| WEBSITE COSTS | 1998-12-01 | 4,308 | 4,452 | SL | 5 | 0 | 0 | 0 | |
| Rental Building 116-118 N Court | 2005-06-15 | 93,750 | 21,316 | SL | 39 | 2,404 | 324 | 2,404 | |
| Land 116-118 N Court | 2005-06-15 | 56,250 | 0 | NDA | 0 | 0 | 0 | ||
| Computer Equipment | 2007-04-19 | 1,556 | 1,556 | M | 5 | 0 | 0 | 0 | |
| Computer | 2007-05-15 | 1,637 | 1,637 | M | 5 | 0 | 0 | 0 | |
| Improvements | 2007-12-31 | 26,244 | 4,066 | SL | 39 | 673 | 91 | 673 | |
| Computer Equipment | 2008-01-21 | 587 | 587 | M | 5 | 0 | 0 | 0 | |
| Computer Equipment | 2008-05-15 | 317 | 317 | M | 5 | 0 | 0 | 0 | |
| Computer Equipment | 2009-07-14 | 1,364 | 1,285 | M | 5 | 79 | 0 | 79 | |
| Computer Equipment | 2009-08-17 | 1,316 | 1,241 | M | 5 | 75 | 0 | 75 | |
| Computer Equipment | 2010-02-12 | 3,686 | 3,050 | M | 5 | 425 | 0 | 425 | |
| Air Conditioner Unit | 2010-08-24 | 400 | 275 | M | 7 | 36 | 5 | 36 | |
| Computer Equipment | 2011-10-17 | 386 | 196 | M | 7 | 54 | 0 | 54 | |
| Improvements Materials | 2011-04-15 | 3,045 | 211 | ARP | 39 | 78 | 11 | 78 | |
| Improvements Labor | 2011-04-15 | 30,177 | 2,096 | ARP | 39 | 774 | 104 | 774 | |
| Improvements | 2011-12-31 | 6,057 | 316 | ARP | 39 | 155 | 21 | 155 | |
| Improvements Materials | 2011-09-01 | 782 | 46 | ARP | 39 | 20 | 3 | 20 | |
| Projector | 2012-04-02 | 972 | 377 | M | 7 | 170 | 0 | 170 | |
| Telephone System | 2012-09-18 | 1,354 | 525 | M | 7 | 237 | 0 | 237 | |
| Phones | 2012-10-19 | 565 | 219 | M | 7 | 99 | 0 | 99 | |
| Computer Equipment | 2012-10-23 | 310 | 120 | M | 7 | 27 | 0 | 27 | |
| Insulation | 2012-01-03 | 2,614 | 131 | SL | 39 | 67 | 9 | 67 | |
| Video Camera | 2013-08-28 | 1,497 | 160 | M | 7 | 382 | 0 | 382 | |
| Computer | 2013-09-26 | 586 | 88 | M | 5 | 199 | 0 | 199 | |
| Water Heater | 2013-10-09 | 481 | 17 | M | 7 | 133 | 18 | 133 | |
| Improvements | 2013-12-27 | 383 | 5 | M | 15 | 38 | 5 | 38 | |
| St Marys Buildings | 2014-09-01 | 173,215 | 0 | SL | 39 | 0 | 0 | 0 | |
| St Marys Land | 2014-09-01 | 14,800 | 0 | NDA | 0 | 0 | 0 | ||
| 0 | 0 | 0 | 0 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Computer Equipment | 2012-10 | Purchase | 2014-07 | Benny Waggoner | 108 | 310 | 0 | -55 | 147 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| St Marys Building | 173,215 | 0 | 173,215 | 173,215 |
| St Marys Land | 14,800 | 0 | 14,800 | 14,800 |
| Item No. | 1 |
|---|---|
| Lender's Name | US Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 225000 |
| Balance Due | 180859 |
| Date of Note | 2011-09 |
| Maturity Date | 2016-09 |
| Repayment Terms | balloon pymt |
| Interest Rate | 5.31 |
| Security Provided by Borrower | Building & Land |
| Purpose of Loan | Property Purchase |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Employee Advance | 143 | 143 | 0 |
| Program related Yoga Project | 52,852 | 6,852 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Marketing | 69 | 0 | 12 | 56 |
| TelephoneInternet | 6,583 | 658 | 1,722 | 4,862 |
| Dues and Subscriptions | 399 | 99 | 153 | 246 |
| Website | 3,173 | 0 | 569 | 2,604 |
| Account and Bank Fees | 287 | 287 | 287 | 0 |
| Outside Contractors | 104,418 | 0 | 18,741 | 85,677 |
| Office Software | 370 | 37 | 37 | 333 |
| Office Supplies | 1,570 | 157 | 157 | 1,413 |
| Fees | 479 | 459 | 459 | 20 |
| Bad Debt | 106 | 0 | 19 | 87 |
| Advertising | 300 | 0 | 54 | 246 |
| Contract Services | 600 | 0 | 0 | 600 |
| Supplies | 2,104 | 284 | 610 | 1,493 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security Deposit | 325 | 475 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Intl Institute of Yoga Ayurv | None | 75,000 | 75,000 | 2014-10 | 2018-10 | On maturity date | 500 % | None | Development of Institute | None | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Math Games | 55,178 | 15,996 | 39,182 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Prop tax new property | 29,712 | 29,712 | 29,712 | 0 |