| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 52,631 | 0 | 52,631 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| THE TEEN COMPASS TRADEMARK | 2017-12-26 | 1,800 | 72.000000000000 | 300 | 0 | 300 | 300 | |
| COMPASS LOGO TRADEMARK | 2017-12-26 | 2,650 | 72.000000000000 | 442 | 0 | 442 | 442 | |
| LIVING COMPASS TRADEMARK | 2017-12-26 | 2,650 | 72.000000000000 | 442 | 0 | 442 | 442 |
| 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 | 2008-11-01 | 1,313 | 1,203 | SL | 10.000000000000 | 109 | 0 | 110 | |
| CABINET | 2008-11-01 | 415 | 380 | SL | 10.000000000000 | 35 | 0 | 35 | |
| CAMCORDER | 2008-11-01 | 1,590 | 1,457 | SL | 10.000000000000 | 133 | 0 | 133 | |
| IMAC | 2008-12-31 | 1,499 | 1,499 | SL | 5.000000000000 | 0 | 0 | 0 | |
| RUG | 2008-12-31 | 2,000 | 1,800 | SL | 10.000000000000 | 200 | 0 | 200 | |
| COUCH | 2009-08-12 | 1,234 | 1,039 | SL | 10.000000000000 | 123 | 0 | 123 | |
| DESKS | 2009-04-01 | 6,000 | 5,250 | SL | 10.000000000000 | 600 | 0 | 600 | |
| OFFICE CHAIRS | 2009-04-01 | 1,400 | 1,225 | SL | 10.000000000000 | 140 | 0 | 140 | |
| TABLES | 2009-04-01 | 1,200 | 1,050 | SL | 10.000000000000 | 120 | 0 | 120 | |
| CHAIRS | 2009-04-01 | 950 | 831 | SL | 10.000000000000 | 95 | 0 | 95 | |
| WHITEBOARD | 2009-04-01 | 507 | 444 | SL | 10.000000000000 | 51 | 0 | 51 | |
| CHAIRS | 2009-04-01 | 2,057 | 1,800 | SL | 10.000000000000 | 206 | 0 | 206 | |
| TABLES | 2009-04-01 | 800 | 700 | SL | 10.000000000000 | 80 | 0 | 80 | |
| DESK | 2009-04-01 | 2,000 | 1,750 | SL | 10.000000000000 | 200 | 0 | 200 | |
| CHAIRS | 2009-04-01 | 934 | 817 | SL | 10.000000000000 | 93 | 0 | 93 | |
| CREDENZA / DESK | 2009-04-01 | 1,859 | 1,627 | SL | 10.000000000000 | 186 | 0 | 186 | |
| CHAIRS | 2009-04-01 | 1,944 | 1,701 | SL | 10.000000000000 | 194 | 0 | 194 | |
| TABLES | 2009-04-01 | 603 | 528 | SL | 10.000000000000 | 60 | 0 | 60 | |
| TABLES | 2009-04-01 | 1,224 | 1,071 | SL | 10.000000000000 | 122 | 0 | 122 | |
| CHAIRS | 2009-04-01 | 1,568 | 1,372 | SL | 10.000000000000 | 157 | 0 | 157 | |
| WHITEBOARD | 2009-04-01 | 507 | 444 | SL | 10.000000000000 | 51 | 0 | 51 | |
| DISPLAY BOARD | 2009-04-01 | 1,789 | 1,565 | SL | 10.000000000000 | 179 | 0 | 179 | |
| MICROWAVE | 2009-04-01 | 190 | 166 | SL | 10.000000000000 | 19 | 0 | 19 | |
| CREDENZA | 2009-04-01 | 5,800 | 5,075 | SL | 10.000000000000 | 580 | 0 | 580 | |
| ART WORK | 2009-04-01 | 800 | 700 | SL | 10.000000000000 | 80 | 0 | 80 | |
| PHONES | 2009-04-01 | 1,452 | 1,271 | SL | 10.000000000000 | 145 | 0 | 145 | |
| LEASE BUILD-OUT | 2009-04-01 | 4,319 | 2,520 | SL | 15.000000000000 | 288 | 0 | 288 | |
| NEW DOOR | 2009-04-01 | 1,923 | 1,122 | SL | 15.000000000000 | 128 | 0 | 128 | |
| PHONES | 2010-09-06 | 536 | 393 | SL | 10.000000000000 | 54 | 0 | 54 | |
| LIGHTING EQUIPMENT | 2010-08-25 | 211 | 155 | SL | 10.000000000000 | 21 | 0 | 21 | |
| MIC FOR VIDEO CAMCORDER | 2011-08-01 | 148 | 95 | SL | 10.000000000000 | 15 | 0 | 15 | |
| SOFTWARE | 2012-04-27 | 127 | 127 | SL | 3.000000000000 | 0 | 0 | 0 | |
| I-PADS FOR ALL EMPLOYEES | 2012-04-27 | 3,540 | 3,540 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LIVING COMPASS APP | 2012-06-30 | 20,995 | 20,995 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MAC SERVER | 2013-02-27 | 1,083 | 1,047 | SL | 5.000000000000 | 36 | 0 | 36 | |
| KEYBOARD FOR LAPTOP | 2013-04-23 | 106 | 99 | SL | 5.000000000000 | 7 | 0 | 7 | |
| LUGGAGE FOR SUPPLIES | 2013-04-23 | 187 | 87 | SL | 10.000000000000 | 19 | 0 | 19 | |
| HEADPHONES | 2013-10-01 | 300 | 128 | SL | 10.000000000000 | 30 | 0 | 30 | |
| I-PAD FOR SCOTT (REPLACE ASSET #49) | 2014-07-31 | 885 | 605 | SL | 5.000000000000 | 177 | 0 | 177 | |
| SIGNS | 2014-11-26 | 1,353 | 417 | SL | 10.000000000000 | 135 | 0 | 135 | |
| APPLE BACKUP DRIVE | 2015-01-29 | 282 | 165 | SL | 5.000000000000 | 56 | 0 | 56 | |
| NEW DATA BASE | 2015-02-25 | 5,798 | 5,476 | SL | 3.000000000000 | 322 | 0 | 322 | |
| STORAGE SHELVES | 2015-03-26 | 496 | 136 | SL | 10.000000000000 | 50 | 0 | 50 | |
| APP DEVELOPEMENT | 2015-06-17 | 2,040 | 1,700 | SL | 3.000000000000 | 340 | 0 | 340 | |
| NEW LAPTOP - SCOTT | 2015-06-17 | 1,299 | 650 | SL | 5.000000000000 | 260 | 0 | 260 | |
| CAMERA EQUIPMENT | 2015-08-31 | 240 | 56 | SL | 10.000000000000 | 24 | 0 | 24 | |
| VIDEO CAMERA | 2015-08-31 | 492 | 115 | SL | 10.000000000000 | 49 | 0 | 49 | |
| DATABASE - FILEMAKER | 2015-12-23 | 2,249 | 1,499 | SL | 3.000000000000 | 750 | 0 | 750 | |
| DATABASE - UPDATES | 2016-03-25 | 825 | 481 | SL | 3.000000000000 | 275 | 0 | 275 | |
| I-PAD | 2016-04-29 | 734 | 245 | SL | 5.000000000000 | 147 | 0 | 147 | |
| CELL PHONE (HOLLY) | 2016-04-29 | 588 | 196 | SL | 5.000000000000 | 118 | 0 | 118 | |
| IPAD | 2017-10-15 | 499 | 25 | SL | 5.000000000000 | 100 | 0 | 100 | |
| IPHONES | 2017-12-15 | 1,423 | 24 | SL | 5.000000000000 | 285 | 0 | 285 | |
| PARENT WELLNESS COMPASS WEBSITE | 2017-06-15 | 2,500 | 486 | SL | 3.000000000000 | 833 | 0 | 833 | |
| PORTABLE MONITOR RISER (EDITH) | 2018-02-21 | 183 | SL | 10.000000000000 | 15 | 0 | 15 | ||
| IPHONE TO PRODUCE VIDEOS (SCOTT) | 2018-03-15 | 1,305 | SL | 5.000000000000 | 218 | 0 | 218 | ||
| REWRITING EQUIPMENT | 2018-03-15 | 170 | SL | 5.000000000000 | 28 | 0 | 28 | ||
| FASTSPRINGS SOFTWARE | 2018-03-15 | 129 | SL | 3.000000000000 | 36 | 0 | 36 | ||
| TASK MANAGEMENT SOFTWARE | 2018-03-15 | 1,190 | SL | 3.000000000000 | 331 | 0 | 331 | ||
| ONLINE ASSESSMENT REBUILD | 2018-08-01 | 10,000 | SL | 5.000000000000 | 833 | 0 | 833 | ||
| IPAD & CASE (2) | 2018-06-15 | 1,555 | SL | 5.000000000000 | 181 | 0 | 181 | ||
| MICROSOFT OFFICE | 2018-06-15 | 106 | SL | 3.000000000000 | 21 | 0 | 21 | ||
| IPAD ACCESSESSORIES | 2018-07-15 | 276 | SL | 5.000000000000 | 28 | 0 | 28 | ||
| MACKBOOK COMPUTERS (5) | 2018-09-18 | 3,000 | SL | 5.000000000000 | 150 | 0 | 150 | ||
| AMPLIFIER, MICROPHONE AND STAND | 2018-08-15 | 163 | SL | 10.000000000000 | 7 | 0 | 7 | ||
| MACKBOOK & CASE | 2018-11-15 | 3,260 | SL | 5.000000000000 | 109 | 0 | 109 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| RBC INVESTMENT ACCOUNT | 21,707,777 | 21,707,777 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DESK | 1,313 | 1,312 | 1 | |
| CABINET | 415 | 415 | 0 | |
| CAMCORDER | 1,590 | 1,590 | 0 | |
| RUG | 2,000 | 2,000 | 0 | |
| COUCH | 1,234 | 1,162 | 72 | |
| DESKS | 6,000 | 5,850 | 150 | |
| OFFICE CHAIRS | 1,400 | 1,365 | 35 | |
| TABLES | 1,200 | 1,170 | 30 | |
| CHAIRS | 950 | 926 | 24 | |
| WHITEBOARD | 507 | 495 | 12 | |
| CHAIRS | 2,057 | 2,006 | 51 | |
| TABLES | 800 | 780 | 20 | |
| DESK | 2,000 | 1,950 | 50 | |
| CHAIRS | 934 | 910 | 24 | |
| CREDENZA / DESK | 1,859 | 1,813 | 46 | |
| CHAIRS | 1,944 | 1,895 | 49 | |
| TABLES | 603 | 588 | 15 | |
| TABLES | 1,224 | 1,193 | 31 | |
| CHAIRS | 1,568 | 1,529 | 39 | |
| WHITEBOARD | 507 | 495 | 12 | |
| DISPLAY BOARD | 1,789 | 1,744 | 45 | |
| MICROWAVE | 190 | 185 | 5 | |
| CREDENZA | 5,800 | 5,655 | 145 | |
| ART WORK | 800 | 780 | 20 | |
| PHONES | 1,452 | 1,416 | 36 | |
| LEASE BUILD-OUT | 4,319 | 2,808 | 1,511 | |
| NEW DOOR | 1,923 | 1,250 | 673 | |
| PHONES | 536 | 447 | 89 | |
| LIGHTING EQUIPMENT | 211 | 176 | 35 | |
| MIC FOR VIDEO CAMCORDER | 148 | 110 | 38 | |
| SOFTWARE | 127 | 127 | 0 | |
| LIVING COMPASS APP | 20,995 | 20,995 | 0 | |
| MAC SERVER | 1,083 | 1,083 | 0 | |
| KEYBOARD FOR LAPTOP | 106 | 106 | 0 | |
| LUGGAGE FOR SUPPLIES | 187 | 106 | 81 | |
| HEADPHONES | 300 | 158 | 142 | |
| I-PAD FOR SCOTT (REPLACE ASSET #49) | 885 | 782 | 103 | |
| SIGNS | 1,353 | 552 | 801 | |
| APPLE BACKUP DRIVE | 282 | 221 | 61 | |
| NEW DATA BASE | 5,798 | 5,798 | 0 | |
| STORAGE SHELVES | 496 | 186 | 310 | |
| APP DEVELOPEMENT | 2,040 | 2,040 | 0 | |
| NEW LAPTOP - SCOTT | 1,299 | 910 | 389 | |
| CAMERA EQUIPMENT | 240 | 80 | 160 | |
| VIDEO CAMERA | 492 | 164 | 328 | |
| DATABASE - FILEMAKER | 2,249 | 2,249 | 0 | |
| DATABASE - UPDATES | 825 | 756 | 69 | |
| I-PAD | 734 | 392 | 342 | |
| CELL PHONE (HOLLY) | 588 | 314 | 274 | |
| IPAD | 499 | 125 | 374 | |
| THE TEEN COMPASS TRADEMARK | 1,800 | 300 | 1,500 | |
| IPHONES | 1,423 | 309 | 1,114 | |
| COMPASS LOGO TRADEMARK | 2,650 | 442 | 2,208 | |
| LIVING COMPASS TRADEMARK | 2,650 | 442 | 2,208 | |
| PARENT WELLNESS COMPASS WEBSITE | 2,500 | 1,319 | 1,181 | |
| PORTABLE MONITOR RISER (EDITH) | 183 | 15 | 168 | |
| IPHONE TO PRODUCE VIDEOS (SCOTT) | 1,305 | 218 | 1,087 | |
| REWRITING EQUIPMENT | 170 | 28 | 142 | |
| FASTSPRINGS SOFTWARE | 129 | 36 | 93 | |
| TASK MANAGEMENT SOFTWARE | 1,190 | 331 | 859 | |
| ONLINE ASSESSMENT REBUILD | 10,000 | 833 | 9,167 | |
| IPAD & CASE (2) | 1,555 | 181 | 1,374 | |
| MICROSOFT OFFICE | 106 | 21 | 85 | |
| IPAD ACCESSESSORIES | 276 | 28 | 248 | |
| MACKBOOK COMPUTERS (5) | 3,000 | 150 | 2,850 | |
| AMPLIFIER, MICROPHONE AND STAND | 163 | 7 | 156 | |
| MACKBOOK & CASE | 3,260 | 109 | 3,151 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 600 | 0 | 600 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INVESTMENT INCOME | 676,824 | 1,298,258 | 1,298,258 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS ON INVESTMENTS | 4,657,012 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 9,250 | 0 | 0 | 9,250 |
| INTERNET & CABLE | 1,531 | 0 | 0 | 1,531 |
| DUES & SUBSCRIPTIONS | 4,151 | 0 | 260 | 3,891 |
| PROGRAM RESOURCE COSTS | 18,808 | 0 | 0 | 18,808 |
| TECHNOLOGY | 1,884 | 0 | 1,656 | 228 |
| GRAPHIC DESIGN | 12,074 | 0 | 0 | 12,074 |
| TELEPHONE | 2,919 | 0 | 642 | 2,277 |
| TAXES & LICENSES | 941 | 0 | 601 | 340 |
| MISCELLANEOUS | 2,047 | 0 | 0 | 2,047 |
| PROMOTION & ADVERTISING | 46,105 | 0 | 0 | 46,105 |
| PAYROLL PROCESSING FEES | 3,104 | 0 | 1,199 | 1,906 |
| INSURANCE - OFFICE | 1,192 | 0 | 262 | 930 |
| BANK CHARGES | 1,303 | 0 | 0 | 1,303 |
| WEBSITE | 2,388 | 0 | 0 | 2,388 |
| SHIPPING | 31,616 | 0 | 0 | 31,616 |
| DEFERRED EXCISE TAX | -49,364 | 0 | 0 | -49,364 |
| AMORTIZATION | 1,184 | 0 | 1,184 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DORCHESTER MINERALS LP - PASSTHROUGH ENTITY | 87,718 | 87,718 | 87,718 |
| COUNSELING/COACHING INCOME | 16,296 | 16,296 | |
| INCOME FROM PARTNERSHIPS | 5,458 | 5,458 | |
| LOSS FROM PARTNERSHIPS | -83,492 | -83,492 | -83,492 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED LIABILITIES | 8,949 | 47,089 |
| DEFERRED FEDERAL EXCISE TAX | 67,805 | 18,441 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUBCONTRACTOR | 6,607 | 0 | 0 | 6,607 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 52,943 | 0 | 0 | 52,943 |