| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 10,548 | 0 | 0 | 10,548 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MAC BOOK COMPUTER | 2011-06-30 | 1,060 | 1,060 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE | 2011-06-30 | 398 | 398 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE | 2011-06-30 | 300 | 300 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| MAC BOOK COMPUTER | 2011-06-30 | 5,665 | 5,665 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| MAC BOOK COMPUTER | 2011-06-30 | 444 | 444 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER EQUIP | 2011-06-30 | 2,391 | 2,391 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| APPLE COMPUTER AND PHONE | 2011-06-30 | 3,566 | 3,566 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| IMAC | 2011-12-16 | 1,630 | 802 | 200DB | 5.000000000000 | 188 | 0 | 326 | |
| CANON VIXIA HF | 2012-01-28 | 1,228 | 584 | 200DB | 5.000000000000 | 141 | 0 | 246 | |
| HP COMPAQ COMPUTER | 2013-05-06 | 929 | 328 | 200DB | 5.000000000000 | 178 | 0 | 186 | |
| FURNITURE | 2012-11-06 | 929 | 472 | 200DB | 5.000000000000 | 89 | 0 | 93 | |
| FOOD TRUCKS | 2013-10-15 | 64,975 | 9,285 | 200DB | 7.000000000000 | 15,912 | 0 | 9,282 | |
| LENOVO THINKPAD | 2014-08-05 | 761 | 200DB | 5.000000000000 | 457 | 0 | 140 | ||
| IMAC | 2014-12-15 | 2,021 | 200DB | 5.000000000000 | 1,213 | 0 | 236 | ||
| LAPTOP | 2015-01-21 | 1,675 | 200DB | 5.000000000000 | 335 | 0 | 140 | ||
| LAPTOP | 2015-01-23 | 1,675 | 200DB | 5.000000000000 | 335 | 0 | 140 | ||
| LAPTOP | 2015-01-29 | 1,675 | 200DB | 5.000000000000 | 335 | 0 | 140 | ||
| IPAD MINI-SFCC | 2015-03-09 | 465 | 200DB | 5.000000000000 | 93 | 0 | 31 | ||
| IPAD MINI-SVEDC | 2015-03-09 | 465 | 200DB | 5.000000000000 | 93 | 0 | 31 | ||
| LAPTOP | 2015-03-16 | 1,675 | 200DB | 5.000000000000 | 335 | 0 | 84 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| IMAC | 1,630 | 990 | 640 | |
| CANON VIXIA HF | 1,228 | 725 | 503 | |
| HP COMPAQ COMPUTER | 929 | 506 | 423 | |
| FOOD TRUCKS | 64,975 | 25,197 | 39,778 | |
| LENOVO THINKPAD | 761 | 457 | 304 | |
| IMAC | 2,021 | 1,213 | 808 | |
| LAPTOP | 1,675 | 335 | 1,340 | |
| LAPTOP | 1,675 | 335 | 1,340 | |
| LAPTOP | 1,675 | 335 | 1,340 | |
| IPAD MINI-SFCC | 465 | 93 | 372 | |
| IPAD MINI-SVEDC | 465 | 93 | 372 | |
| LAPTOP | 1,675 | 335 | 1,340 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 15,648 | 0 | 0 | 15,648 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UNDEPOSITED FUNDS | 2,197 | 7,705 | 7,705 |
| PREPAID EXPENSES | 3,552 | 231 | 231 |
| OTHER | 1,075 | 1,075 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEALS & ENTERTAINMENT | 10,801 | 0 | 0 | 10,801 |
| INSURANCE | 22,186 | 0 | 0 | 22,186 |
| TRAINING & DEVELOPMENT | 2,558 | 0 | 0 | 2,558 |
| TELEPHONE, INTERNET & CELL | 14,438 | 0 | 0 | 14,438 |
| OFFICE SUPPLIES | 8,422 | 0 | 0 | 8,422 |
| WEBSITE & MARKETING | 20,511 | 0 | 0 | 20,511 |
| DUES & SUBSCRIPTIONS | 4,615 | 0 | 0 | 4,615 |
| OFFICE EQUIPMENT | 1,478 | 0 | 0 | 1,478 |
| MISCELLANEOUS | -4,821 | 0 | 0 | -4,821 |
| BRANDED APPAREL & SUPPLIES | 2,013 | 0 | 0 | 2,013 |
| PERMITS & LICENSES | 1,355 | 0 | 0 | 1,355 |
| SALESFORCE | 3,460 | 0 | 0 | 3,460 |
| BANK & MERCHANT FEES | 1,648 | 0 | 0 | 1,648 |
| COMPUTERS | 23,503 | 0 | 0 | 23,503 |
| TUTORING | 20,531 | 0 | 0 | 20,531 |
| SAT/ACT PREP | 170 | 0 | 0 | 170 |
| SUMMER WRITING PROGRAM | 13,461 | 0 | 0 | 13,461 |
| APPLICANT SELECTION | 1,862 | 0 | 0 | 1,862 |
| BANQUET | 4,060 | 0 | 0 | 4,060 |
| SUMMER RETREAT | 14,797 | 0 | 0 | 14,797 |
| WORKSHOPS | 3,892 | 0 | 0 | 3,892 |
| COLLEGE TOURS, VISITS, & SUPPORT | 6,181 | 0 | 0 | 6,181 |
| STREET FOOD EXPENSES | 185,669 | 0 | 0 | 185,669 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| 401K PAYABLE | 1,964 | 0 |
| FSA PAYABLE | 159 | 117 |
| SALES TAX PAYABLE | 1,760 | 2,498 |
| OTHER | 0 | 1,875 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT SERVICES | 117,526 | 0 | 0 | 117,526 |
| IT SUPPORT | 619 | 0 | 0 | 619 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & FEES | 635 | 0 | 0 | 635 |
| PAYROLL TAXES | 52,820 | 0 | 0 | 52,820 |