| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 22,420 | 22,420 |
| 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 | 12,507 | 15.0000 | 1,182 | 13,689 |
| 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 | 1,143 | 200DB | 7.0000 | ||||
| LEATHER OFFICE CHAIR | 2008-10-02 | 128 | 128 | 200DB | 7.0000 | ||||
| HP LASERJET PRINTER | 2008-01-14 | 419 | 419 | 200DB | 5.0000 | ||||
| 2 DRAWER FILE CABINET | 2008-09-10 | 60 | 60 | 200DB | 7.0000 | ||||
| GOTHAM ROUNDED MAC LICENSE (2) | 2008-01-05 | 576 | 576 | 3.0000 | |||||
| PROJECTOR | 2011-08-10 | 320 | 320 | 200DB | 7.0000 | ||||
| BOOKCASE- TALL (1) | 2012-02-22 | 200 | 187 | 200DB | 7.0000 | 9 | |||
| BOOKCASE - SHORT (2) | 2012-02-23 | 200 | 187 | 200DB | 7.0000 | 9 | |||
| FOLDING CONFERENCE TABLES (2) | 2012-02-24 | 150 | 140 | 200DB | 7.0000 | 7 | |||
| CONFERENCE CHAIRS (6) | 2012-02-25 | 450 | 420 | 200DB | 7.0000 | 20 | |||
| LARGE WOODEN DESK - (1) | 2012-03-15 | 100 | 93 | 200DB | 7.0000 | 5 | |||
| 4- DRAW METAL FILING CABINETS (4) | 2012-03-15 | 100 | 93 | 200DB | 7.0000 | 5 | |||
| CORDLESS PHONES | 2012-02-09 | 171 | 159 | 200DB | 7.0000 | 8 | |||
| INTERPRETATION EQUIPMENT | 2012-03-06 | 4,563 | 4,257 | 200DB | 7.0000 | 204 | |||
| MICROWAVE | 2012-03-12 | 35 | 33 | 200DB | 7.0000 | 1 | |||
| MINI REFRIGERATOR | 2012-03-12 | 100 | 93 | 200DB | 7.0000 | 5 | |||
| 2 MACBOOK AIRS | 2013-02-07 | 7,441 | 7,390 | 200DB | 5.0000 | 51 | |||
| MAC MINI 2.3 SERVER | 2013-09-11 | 1,322 | 1,276 | 200DB | 5.0000 | 46 | |||
| CANON 5255 COPIER | 2013-12-30 | 9,547 | 9,090 | 200DB | 5.0000 | 457 | |||
| TABLET COMPUTER | 2014-02-04 | 655 | 598 | 200DB | 5.0000 | 38 | |||
| MACBOOK AIR | 2014-06-18 | 1,396 | 1,276 | 200DB | 5.0000 | 80 | |||
| CANON ZOOM LENS | 2014-08-21 | 1,956 | 1,651 | 200DB | 7.0000 | 87 | |||
| CANON EOS 6D | 2014-08-21 | 1,725 | 1,455 | 200DB | 7.0000 | 77 | |||
| BESCOR STUDIO LIGHT KIT | 2014-08-21 | 834 | 704 | 200DB | 7.0000 | 37 | |||
| MACBOOK AIR C02PNSSPG941 | 2015-09-08 | 1,620 | 1,154 | 200DB | 5.0000 | 186 | |||
| CANON LENS - EF-17-40MM F/4L | 2015-05-15 | 600 | 338 | 200DB | 7.0000 | 75 | |||
| MICROSOFT SURFACE BOOK | 2016-05-15 | 2,028 | 1,541 | 200DB | 5.0000 | 195 | |||
| TEA BAGGING MACHINE | 2016-07-13 | 5,885 | 4,083 | 200DB | 7.0000 | 515 | |||
| INTERPRETATION EQUIPMENT | 2016-09-06 | 715 | 496 | 200DB | 7.0000 | 63 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PIMCO SHORT TERM INSTL PTSHX | 983,600 | 983,600 |
| VIRTUS SEIX US GOVT SIGVX | 1,039,645 | 1,039,645 |
| SEGALL BRYANT & HAMILL | 1,395,840 | 1,395,840 |
| SEGALL BRYANT & HAMILL | 263,823 | 263,823 |
| WESTCORE FLEXIBLE INC WILTX | ||
| WESTCORE PLUS BOND WIIBX |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNISHINGS | 2,531 | 2,504 | 27 | 27 |
| OFFICE EQUIPMENT | 26,451 | 24,208 | 2,243 | 2,242 |
| COMPUTER EQUIPMENT | 14,882 | 14,251 | 631 | 631 |
| SOFTWARE | 576 | 576 | ||
| START UP COSTS | 17,726 | 13,689 | 4,037 | 4,038 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM RCC | 110,500 | 53,333 | 53,333 |
| EMPLOYEE ADVANCE | 2,699 | ||
| DEPOSITS | 2,200 | 2,200 | 2,200 |
| PREPAID EXPENSE | 5,000 | 5,000 | |
| PREFERRED NON VOTING STOCK | 477,000 | 1,375,000 | 1,375,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 79,884 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OUTSIDE CONTRACTOR SERVICES | 32,019 | 32,019 | ||
| BUSINESS REGISTRATION FEES | 44 | 44 | ||
| INVESTING & BANKING FEES | 26,830 | 26,830 | ||
| DUES/SUBSCRIPTIONS | 7,798 | 7,798 | ||
| COMPUTER EXPENSE | 6,729 | 6,729 | ||
| BUSINESS MEALS | 4,284 | 4,284 | ||
| GIFTS | 146 | 146 | ||
| INSURANCE | 3,287 | 3,287 | ||
| WEB & INTERNET | 277 | 277 | ||
| OFFICE SUPPLIES | 2,651 | 2,651 | ||
| PAYROLL PROCESSING | 1,827 | 1,827 | ||
| VOLUNTEER APPRECIATION | 1,155 | 1,155 | ||
| TELEPHONE | 880 | 880 | ||
| BOOKS, SUBSCRIPTIONS | 2,572 | 2,572 | ||
| EVENT FOOD & SUPPLIES | 837 | 837 | ||
| POSTAGE, MAILING SERVICE | 706 | 706 | ||
| ADVERTISING | 2,780 | 2,780 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 2,087 | 2,087 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD BALANCE | 5,640 | 4,423 |
| PAYROLL TAX LIABILITY | 812 | |
| LOAN - COMMUNITY FOUNDATION | 33,333 | 16,666 |
| SPONSORSHIP - THE CORNER MARKET | 845 | |
| SPONSORSHIP - REGENERATIVE FINANCE | 26,817 | 40,328 |
| SPONSORSHIP - SLRF | 6,900 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN TO NORTHCOUNTRY COOP DEV |
103,303 |
|
LOAN TO DEEP ROOTS MARKETING |
20,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX 2017 | 6,163 | |||
| FEDERAL TAX 2018 | 7,670 |