| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| McCarthy Kaster CPA | 2,899 | 1,160 | 1,739 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Server | 2010-08-23 | 1,410 | 1,269 | SL | 0000000005.000000000000 | 141 | 141 | ||
| Laptop | 2011-08-17 | 1,099 | 769 | SL | 0000000005.000000000000 | 220 | 220 | ||
| Server | 2011-08-23 | 1,863 | 1,304 | SL | 0000000005.000000000000 | 373 | 373 | ||
| Ipads | 2012-04-24 | 1,774 | 887 | SL | 0000000005.000000000000 | 355 | 355 | ||
| Laptop-MAC | 2012-08-24 | 3,312 | 1,656 | SL | 0000000005.000000000000 | 662 | 662 | ||
| Ipad/Macbook | 2013-02-15 | 3,814 | 1,144 | SL | 0000000005.000000000000 | 763 | 763 | ||
| Furniture-new office | 2012-07-31 | 6,703 | 2,394 | SL | 0000000007.000000000000 | 957 | 957 | ||
| Cabinets, baseboard | 2012-07-31 | 7,015 | 2,506 | SL | 0000000007.000000000000 | 1,002 | 1,002 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| sLong term stock transactions | 2012-01 | P | 2015-06 | 503,932 | 382,189 | 786 | 120,957 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| LPL - Corporate Bonds | 189,493 | 207,569 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| LPL - Equities | 790,550 | 1,392,869 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investment-Gold Silver | AT COST | 689,646 | 503,225 |
| Investment in Youth Choices LLC | AT COST | 8,510 | 8,510 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Server | 1,410 | 1,410 | ||
| Laptop | 1,099 | 989 | 110 | 110 |
| Server | 1,863 | 1,677 | 186 | 186 |
| Ipads | 1,774 | 1,242 | 532 | 532 |
| Laptop-MAC | 3,312 | 2,318 | 994 | 994 |
| Ipad/MAC Book | 3,814 | 1,907 | 1,907 | 1,907 |
| Furniture-new office | 6,703 | 3,351 | 3,352 | 3,352 |
| Cabinets, baseboard | 7,015 | 3,508 | 3,507 | 3,507 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Clark Corporate Law Office | 3,162 | 1,265 | 3,162 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Rent deposit | 1,635 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Automobile Costs | 824 | 330 | 494 | |
| Bank charges | 195 | 78 | 117 | |
| Data Plans | 935 | 374 | 561 | |
| IT Fees | 9,098 | 3,639 | 5,459 | |
| Janitorial | 2,760 | 1,104 | 1,656 | |
| Licenses | 100 | 40 | 60 | |
| Membership dues | 538 | 215 | 323 | |
| Networking Events | 453 | 181 | 272 | |
| Office Expense | 1,178 | 471 | 707 | |
| Postage | 619 | 248 | 371 | |
| Credit Card fees | 100 | 40 | 60 | |
| Rental Expenses | 1,515 | 606 | 909 | |
| Telephone | 11,748 | 4,699 | 7,049 | |
| Workers Compensation | 2,396 | 958 | 1,438 | |
| Advertising | 325 | 130 | 195 | |
| Supplies | 3,756 | 1,502 | 2,254 | |
| Repairs and Maintenance | 937 | 375 | 562 | |
| Insurance | -1,249 | -500 | -749 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| other investment related income | 1,917 | 1,917 | |
| principle distributions | 55,390 | 55,390 |
| Description | Amount |
|---|---|
| rounding | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| A/P adj to CPA | 6,025 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
WHY Ranch |
960,167 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Managed Pay Payroll provider | 1,977 | 791 | ||
| Mary Silva | 1,791 | 716 | ||
| Investment Management fees | 19,499 | 19,499 | 13,960 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 53,638 | 21,455 | 32,183 |