| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 15,000 | 7,500 | 7,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & FIXTUR | 2010-07-01 | 2,038 | 792 | M7 | 182 | ||||
| SENTRY SECRTY SAFE | 2011-04-15 | 867 | M7 | ||||||
| DESK - SEAN | 2011-05-26 | 277 | M7 | ||||||
| CHAIR ERGONOMIN | 2011-06-15 | 511 | M7 | ||||||
| TABLES CHAIRS | 2011-07-15 | 657 | M7 | ||||||
| LECTURE RECRD EQIP | 2011-08-15 | 617 | M7 | ||||||
| 2 CHAIRS | 2011-08-31 | 228 | M7 | ||||||
| DESK & CHAIR | 2011-12-30 | 384 | M7 | ||||||
| FILE CABINET | 2011-01-01 | 518 | M7 | ||||||
| BAILEY WLESS PHONE | 2012-09-01 | 8,272 | 2,327 | M7 | 517 | ||||
| APPLE COMPUTER | 2015-01-15 | 3,019 | M5 | 302 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 2,960,170 | 2,806,560 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 2,780,429 | 5,644,944 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTUR | 2,038 | 1,993 | 45 | |
| SENTRY SECRTY SAFE | 867 | 867 | ||
| DESK - SEAN | 277 | 277 | ||
| CHAIR ERGONOMIN | 511 | 511 | ||
| TABLES CHAIRS | 657 | 657 | ||
| LECTURE RECRD EQIP | 617 | 617 | ||
| 2 CHAIRS | 228 | 228 | ||
| DESK & CHAIR | 384 | 384 | ||
| FILE CABINET | 518 | 518 | ||
| BAILEY WLESS PHONE | 8,272 | 6,980 | 1,292 | |
| APPLE COMPUTER | 3,019 | 1,812 | 1,207 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 17,798 | 17,798 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 8,734 | 1,850 | 1,850 |
| PREPAID EXPENSES | 0 | 16,500 | 16,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HIRING & RECRUITMENT | 930 | 930 | ||
| COURSE DEVELOPMENT | 53,115 | 53,115 | ||
| OTHER PERSONNEL EXPENSES | 977 | 977 | ||
| SOFTWARE | 2,501 | 2,501 | ||
| SUBSCRIPTIONS | 3,269 | 3,269 | ||
| PARKING | 16 | 16 | ||
| SUPPLIES | 857 | 857 | ||
| WEBSITE DEVELOPMENT | 91,608 | 91,608 | ||
| EDUCATION CONFERENCE | 70 | 70 | ||
| OTHER PROGRAM EXPENSES | 39,154 | 39,154 | ||
| MARKETING | 3,743 | 3,743 | ||
| UTILITIES | 17,082 | 17,082 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SECURITIES LENDING INCOME | 1 | ||
| OTHER INCOME | 2,818 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 6,361 | 8,805 |
| Item No. | 1 |
|---|---|
| Borrower's Name | MICHAEL J SAYLOR |
| Borrower's Title | |
| Original Amount of Loan | 1000 |
| Balance Due | 800 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | TO BE REPAID IN 12 MONTHS |
| Interest Rate | 0. |
| Security Provided by Borrower | NONE |
| Purpose of Loan | NON TAX DEDUCTIBLE PORTION OF CONTRIBUTION PAID |
| Description of Lender Consideration | |
| Consideration FMV |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 46,176 | 46,176 | ||
| STATE | 125 |