| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 19,736 | 19,736 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| START UP COSTS | 2007-06-05 | 17,726 | 8,962 | 15.0000 | 1,181 | 10,143 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DESK, HUTCH, CHAIR, CABINET, BKCASE, DSKTOP | 2008-01-10 | 1,143 | 1,092 | 200DB | 7.0000 | 51 | |||
| SMALL DESK, TABLE | 2008-05-01 | 50 | 48 | 200DB | 7.0000 | 2 | |||
| LEATHER OFFICE CHAIR | 2008-10-02 | 128 | 122 | 200DB | 7.0000 | 6 | |||
| HP LASERJET PRINTER | 2008-01-14 | 419 | 419 | 200DB | 5.0000 | ||||
| 2 DRAWER FILE CABINET | 2008-09-10 | 60 | 58 | 200DB | 7.0000 | 2 | |||
| GOTHAM ROUNDED MAC LICENSE (2) | 2008-01-05 | 576 | 576 | 3.0000 | |||||
| QUICKBOOKS PRO MAC; OFFICE | 2008-04-09 | 101 | 101 | 3.0000 | |||||
| QBOOKS 2010 MAC UPDATE | 2010-07-03 | 25 | 25 | 3.0000 | |||||
| CS4 UPGRADE FOR MAC | 2010-09-29 | 136 | 136 | 3.0000 | |||||
| MACBOOK AIR | 2011-08-02 | 1,947 | 1,947 | 200DB | 5.0000 | ||||
| PROJECTOR | 2011-08-10 | 320 | 320 | 200DB | 7.0000 | ||||
| MACBOOK AIR LAPTOP | 2012-03-19 | 2,063 | 1,766 | 200DB | 5.0000 | 118 | |||
| BROTHER COLOR LASER PRINTER | 2012-05-24 | 357 | 306 | 200DB | 5.0000 | 21 | |||
| BOOKCASE- TALL (1) | 2012-02-22 | 200 | 156 | 200DB | 7.0000 | 13 | |||
| BOOKCASE - SHORT (2) | 2012-02-23 | 200 | 156 | 200DB | 7.0000 | 13 | |||
| FOLDING CONFERENCE TABLES (2) | 2012-02-24 | 150 | 117 | 200DB | 7.0000 | 10 | |||
| CONFERENCE CHAIRS (6) | 2012-02-25 | 450 | 352 | 200DB | 7.0000 | 28 | |||
| SMALL WOODEN DESK (1) | 2012-02-26 | 233 | 182 | 200DB | 7.0000 | 15 | |||
| LARGE WOODEN DESK - (1) | 2012-03-15 | 100 | 78 | 200DB | 7.0000 | 6 | |||
| 4- DRAW METAL FILING CABINETS (4) | 2012-03-15 | 100 | 78 | 200DB | 7.0000 | 6 | |||
| CORDLESS PHONES | 2012-02-09 | 171 | 133 | 200DB | 7.0000 | 11 | |||
| INTERPRETATION EQUIPMENT | 2012-03-06 | 4,563 | 3,565 | 200DB | 7.0000 | 285 | |||
| MICROWAVE | 2012-03-12 | 35 | 27 | 200DB | 7.0000 | 3 | |||
| MINI REFRIGERATOR | 2012-03-12 | 100 | 78 | 200DB | 7.0000 | 6 | |||
| PORTABLE HARD DRIVES (3) | 2012-06-12 | 326 | 254 | 200DB | 7.0000 | 21 | |||
| 2 MACBOOK AIRS | 2013-02-07 | 7,441 | 5,990 | 200DB | 5.0000 | 580 | |||
| MAC MINI 2.3 SERVER | 2013-09-11 | 1,322 | 985 | 200DB | 5.0000 | 135 | |||
| QUICKBOOKS | 2013-02-21 | 294 | 241 | 3.0000 | 49 | ||||
| ADOBE CREATIVE SUITE 6 | 2013-03-12 | 150 | 121 | 3.0000 | 25 | ||||
| RR 247 VIDEO CAMERA | 2013-04-10 | 344 | 243 | 200DB | 7.0000 | 29 | |||
| CANON 5255 COPIER | 2013-12-30 | 9,547 | 6,826 | 200DB | 5.0000 | 1,088 | |||
| TABLET COMPUTER | 2014-02-04 | 655 | 393 | 200DB | 5.0000 | 105 | |||
| MACBOOK AIR | 2014-06-18 | 1,396 | 838 | 200DB | 5.0000 | 223 | |||
| CANON ZOOM LENS | 2014-08-21 | 1,956 | 1,118 | 200DB | 7.0000 | 240 | |||
| CANON EOS 6D | 2014-08-21 | 1,725 | 986 | 200DB | 7.0000 | 211 | |||
| BESCOR STUDIO LIGHT KIT | 2014-08-21 | 834 | 477 | 200DB | 7.0000 | 102 | |||
| MACBOOK AIR C02PNSSPG941 | 2015-09-08 | 1,620 | 200DB | 5.0000 | 324 | ||||
| CANON LENS - EF-17-40MM F/4L | 2015-05-15 | 600 | 200DB | 7.0000 | 86 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| QUICKBOOKS PRO MAC; OFFICE | 2008-04 | PURCHASE | 2015-12 | 101 | 101 | |||||
| QBOOKS 2010 MAC UPDATE | 2010-07 | PURCHASE | 2015-12 | 25 | 25 | |||||
| CS4 UPGRADE FOR MAC | 2010-09 | PURCHASE | 2015-12 | 136 | 136 | |||||
| MACBOOK AIR | 2011-08 | PURCHASE | 2015-01 | 1,947 | 1,947 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNISHINGS | 2,814 | 2,590 | 224 | 224 |
| OFFICE EQUIPMENT | 20,520 | 16,108 | 4,412 | 4,412 |
| COMPUTER EQUIPMENT | 15,274 | 12,203 | 3,071 | 3,071 |
| SOFTWARE | 1,020 | 1,012 | 8 | 8 |
| START UP COSTS | 17,726 | 10,143 | 7,583 | 7,583 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 10 | 10 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM RCC | 50,000 | 50,000 | 50,000 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 365,905 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OUTSIDE CONTRACTOR SERVICES | 127,680 | 127,680 | ||
| INVESTING & BANKING FEES | 43,116 | 43,116 | 43,116 | |
| DEVELOPMENT | 12,534 | 12,534 | ||
| BUSINESS MEALS | 4,179 | 4,179 | ||
| ADVERTISING | 128 | 128 | ||
| DUES/SUBSCRIPTIONS | 4,934 | 4,934 | ||
| EVENT FOOD & SUPPLIES | 1,462 | 1,462 | ||
| INSURANCE | 3,992 | 3,992 | ||
| WEB & INTERNET | 3,276 | 3,276 | ||
| TELEPHONE | 1,205 | 1,205 | ||
| COMPUTER EXPENSE | 2,231 | 2,231 | ||
| OFFICE SUPPLIES | 1,604 | 1,604 | ||
| PAYROLL PROCESSING | 1,718 | 1,718 | ||
| BOOKS, SUBSCRIPTIONS | 1,042 | 1,042 | ||
| VOLUNTEER APPRECIATION | 939 | 939 | ||
| POSTAGE, MAILING SERVICE | 198 | 198 | ||
| CREDIT CARD FEES | 176 | 176 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SPEAKER FEES | 400 | 400 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS - SPONSORSHIPS | 2,313 | |
| CREDIT CARD BALANCE | 1,358 | 2,257 |
| LOAN - COMMUNITY FOUNDATION | 50,000 | 50,000 |
| SPONSORSHIP - THE CORNER MARKET | 285 | |
| SPONSORSHIP - RCC | 21,400 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN TO NORTHCOUNTRY COOP DEV |
51,750 |
|
LOAN TO DEEP ROOTS MARKETING |
20,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX | 26,085 |