| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 53,638 | 0 | 17,638 | 36,000 |
| 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 | 600 | 72.000000000000 | 300 | 0 | 300 | 900 |
| COMPASS LOGO TRADEMARK | 2017-12-26 | 2,650 | 883 | 72.000000000000 | 442 | 0 | 442 | 1,325 |
| LIVING COMPASS TRADEMARK | 2017-12-26 | 2,650 | 883 | 72.000000000000 | 442 | 0 | 442 | 1,325 |
| 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 | 1,313 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CABINET | 2008-11-01 | 415 | 415 | SL | 10.000000000000 | 0 | 0 | 0 | |
| RUG | 2008-12-31 | 2,000 | 2,000 | SL | 10.000000000000 | 0 | 0 | 0 | |
| COUCH | 2009-08-12 | 1,234 | 1,234 | SL | 10.000000000000 | 0 | 0 | 0 | |
| DESKS | 2009-04-01 | 6,000 | 6,000 | SL | 10.000000000000 | 0 | 0 | 0 | |
| OFFICE CHAIRS | 2009-04-01 | 1,400 | 1,400 | SL | 10.000000000000 | 0 | 0 | 0 | |
| TABLES | 2009-04-01 | 1,200 | 1,200 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CHAIRS | 2009-04-01 | 950 | 950 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WHITEBOARD | 2009-04-01 | 507 | 507 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CHAIRS | 2009-04-01 | 2,057 | 2,057 | SL | 10.000000000000 | 0 | 0 | 0 | |
| TABLES | 2009-04-01 | 800 | 800 | SL | 10.000000000000 | 0 | 0 | 0 | |
| DESK | 2009-04-01 | 2,000 | 2,000 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CHAIRS | 2009-04-01 | 934 | 934 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CREDENZA / DESK | 2009-04-01 | 1,859 | 1,859 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CHAIRS | 2009-04-01 | 1,944 | 1,944 | SL | 10.000000000000 | 0 | 0 | 0 | |
| TABLES | 2009-04-01 | 603 | 603 | SL | 10.000000000000 | 0 | 0 | 0 | |
| TABLES | 2009-04-01 | 1,224 | 1,224 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CHAIRS | 2009-04-01 | 1,568 | 1,568 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WHITEBOARD | 2009-04-01 | 507 | 507 | SL | 10.000000000000 | 0 | 0 | 0 | |
| DISPLAY BOARD | 2009-04-01 | 1,789 | 1,789 | SL | 10.000000000000 | 0 | 0 | 0 | |
| MICROWAVE | 2009-04-01 | 190 | 190 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CREDENZA | 2009-04-01 | 5,800 | 5,800 | SL | 10.000000000000 | 0 | 0 | 0 | |
| ART WORK | 2009-04-01 | 800 | 800 | SL | 10.000000000000 | 0 | 0 | 0 | |
| PHONES | 2009-04-01 | 1,452 | 1,452 | SL | 10.000000000000 | 0 | 0 | 0 | |
| LEASE BUILD-OUT | 2009-04-01 | 4,319 | 3,095 | SL | 15.000000000000 | 288 | 0 | 288 | |
| NEW DOOR | 2009-04-01 | 1,923 | 1,378 | SL | 15.000000000000 | 128 | 0 | 128 | |
| PHONES | 2010-09-06 | 536 | 500 | SL | 10.000000000000 | 36 | 0 | 36 | |
| LIGHTING EQUIPMENT | 2010-08-25 | 211 | 197 | SL | 10.000000000000 | 14 | 0 | 14 | |
| LIVING COMPASS APP | 2012-06-30 | 20,995 | 20,995 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MAC SERVER | 2013-02-27 | 1,083 | 1,083 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LUGGAGE FOR SUPPLIES | 2013-04-23 | 187 | 125 | SL | 10.000000000000 | 19 | 0 | 19 | |
| HEADPHONES | 2013-10-01 | 300 | 188 | SL | 10.000000000000 | 30 | 0 | 30 | |
| SIGNS | 2014-11-26 | 1,353 | 688 | SL | 10.000000000000 | 135 | 0 | 135 | |
| APPLE BACKUP DRIVE | 2015-01-29 | 282 | 277 | SL | 5.000000000000 | 5 | 0 | 5 | |
| NEW DATA BASE | 2015-02-25 | 5,798 | 5,798 | SL | 3.000000000000 | 0 | 0 | 0 | |
| STORAGE SHELVES | 2015-03-26 | 496 | 235 | SL | 10.000000000000 | 50 | 0 | 50 | |
| APP DEVELOPEMENT | 2015-06-17 | 2,040 | 2,040 | SL | 3.000000000000 | 0 | 0 | 0 | |
| CAMERA EQUIPMENT | 2015-08-31 | 240 | 104 | SL | 10.000000000000 | 24 | 0 | 24 | |
| VIDEO CAMERA | 2015-08-31 | 492 | 213 | SL | 10.000000000000 | 49 | 0 | 49 | |
| DATABASE - FILEMAKER | 2015-12-23 | 2,249 | 2,249 | SL | 3.000000000000 | 0 | 0 | 0 | |
| DATABASE - UPDATES | 2016-03-25 | 825 | 825 | SL | 3.000000000000 | 0 | 0 | 0 | |
| I-PAD | 2016-04-29 | 734 | 538 | SL | 5.000000000000 | 147 | 0 | 147 | |
| IPAD | 2017-10-15 | 499 | 225 | SL | 5.000000000000 | 100 | 0 | 100 | |
| IPHONES | 2017-12-15 | 1,423 | 593 | SL | 5.000000000000 | 285 | 0 | 285 | |
| PARENT WELLNESS COMPASS WEBSITE | 2017-06-15 | 2,500 | 2,153 | SL | 3.000000000000 | 347 | 0 | 347 | |
| PORTABLE MONITOR RISER (EDITH) | 2018-02-21 | 183 | 34 | SL | 10.000000000000 | 18 | 0 | 18 | |
| IPHONE TO PRODUCE VIDEOS (SCOTT) | 2018-03-15 | 1,305 | 479 | SL | 5.000000000000 | 261 | 0 | 261 | |
| REWRITING EQUIPMENT | 2018-03-15 | 170 | 62 | SL | 5.000000000000 | 34 | 0 | 34 | |
| FASTSPRINGS SOFTWARE | 2018-03-15 | 129 | 79 | SL | 3.000000000000 | 43 | 0 | 43 | |
| TASK MANAGEMENT SOFTWARE | 2018-03-15 | 1,190 | 727 | SL | 3.000000000000 | 397 | 0 | 397 | |
| ONLINE ASSESSMENT REBUILD | 2018-08-01 | 10,000 | 2,833 | SL | 5.000000000000 | 2,000 | 0 | 2,000 | |
| IPAD & CASE (2) | 2018-06-15 | 1,555 | 492 | SL | 5.000000000000 | 311 | 0 | 311 | |
| MICROSOFT OFFICE | 2018-06-15 | 106 | 56 | SL | 3.000000000000 | 35 | 0 | 35 | |
| IPAD ACCESSESSORIES | 2018-07-15 | 276 | 83 | SL | 5.000000000000 | 55 | 0 | 55 | |
| MACKBOOK COMPUTERS (5) | 2018-09-18 | 3,000 | 750 | SL | 5.000000000000 | 600 | 0 | 600 | |
| AMPLIFIER, MICROPHONE AND STAND | 2018-08-15 | 163 | 23 | SL | 10.000000000000 | 16 | 0 | 16 | |
| MACKBOOK & CASE | 2018-11-15 | 3,260 | 761 | SL | 5.000000000000 | 652 | 0 | 652 | |
| IPHONE (HOLLY) | 2019-06-15 | 891 | 104 | SL | 5.000000000000 | 178 | 0 | 178 | |
| APPLE COMPUTER (ROBIN) | 2019-11-11 | 3,341 | 111 | SL | 5.000000000000 | 668 | 0 | 668 | |
| FULL COMPASS SYSTEM (PODCAST EQUIPMENT) | 2020-05-15 | 1,782 | SL | 5.000000000000 | 238 | 0 | 238 | ||
| LAPTOP | 2020-06-15 | 1,319 | SL | 5.000000000000 | 154 | 0 | 154 | ||
| FULL COMPASS SYSTEM (PODCAST EQUIPMENT) | 2020-06-15 | 437 | SL | 5.000000000000 | 51 | 0 | 51 | ||
| KEYBOARD | 2020-06-15 | 185 | SL | 5.000000000000 | 22 | 0 | 22 | ||
| SCANNER HOME OFFICE | 2020-11-22 | 737 | SL | 5.000000000000 | 12 | 0 | 12 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| RBC INVESTMENT ACCOUNT | 26,507,200 | 26,507,200 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COUCH | 1,234 | 1,234 | 0 | |
| OFFICE CHAIRS | 1,400 | 1,400 | 0 | |
| TABLES | 1,200 | 1,200 | 0 | |
| CHAIRS | 950 | 950 | 0 | |
| CHAIRS | 2,057 | 2,057 | 0 | |
| TABLES | 800 | 800 | 0 | |
| CREDENZA / DESK | 1,859 | 1,859 | 0 | |
| CHAIRS | 1,944 | 1,944 | 0 | |
| TABLES | 603 | 603 | 0 | |
| TABLES | 1,224 | 1,224 | 0 | |
| CHAIRS | 1,568 | 1,568 | 0 | |
| LEASE BUILD-OUT | 4,319 | 3,383 | 936 | |
| NEW DOOR | 1,923 | 1,506 | 417 | |
| LIGHTING EQUIPMENT | 211 | 211 | 0 | |
| LIVING COMPASS APP | 20,995 | 20,995 | 0 | |
| MAC SERVER | 1,083 | 1,083 | 0 | |
| APPLE BACKUP DRIVE | 282 | 282 | 0 | |
| NEW DATA BASE | 5,798 | 5,798 | 0 | |
| APP DEVELOPEMENT | 2,040 | 2,040 | 0 | |
| DATABASE - FILEMAKER | 2,249 | 2,249 | 0 | |
| DATABASE - UPDATES | 825 | 825 | 0 | |
| I-PAD | 734 | 685 | 49 | |
| THE TEEN COMPASS TRADEMARK | 1,800 | 900 | 900 | |
| IPHONES | 1,423 | 878 | 545 | |
| COMPASS LOGO TRADEMARK | 2,650 | 1,325 | 1,325 | |
| LIVING COMPASS TRADEMARK | 2,650 | 1,325 | 1,325 | |
| PARENT WELLNESS COMPASS WEBSITE | 2,500 | 2,500 | 0 | |
| IPHONE TO PRODUCE VIDEOS (SCOTT) | 1,305 | 740 | 565 | |
| REWRITING EQUIPMENT | 170 | 96 | 74 | |
| FASTSPRINGS SOFTWARE | 129 | 122 | 7 | |
| TASK MANAGEMENT SOFTWARE | 1,190 | 1,124 | 66 | |
| ONLINE ASSESSMENT REBUILD | 10,000 | 4,833 | 5,167 | |
| IPAD & CASE (2) | 1,555 | 803 | 752 | |
| MICROSOFT OFFICE | 106 | 91 | 15 | |
| IPAD ACCESSESSORIES | 276 | 138 | 138 | |
| MACKBOOK COMPUTERS (5) | 3,000 | 1,350 | 1,650 | |
| MACKBOOK & CASE | 3,260 | 1,413 | 1,847 | |
| IPHONE (HOLLY) | 891 | 282 | 609 | |
| APPLE COMPUTER (ROBIN) | 3,341 | 779 | 2,562 | |
| FULL COMPASS SYSTEM (PODCAST EQUIPMENT) | 1,782 | 238 | 1,544 | |
| LAPTOP | 1,319 | 154 | 1,165 | |
| FULL COMPASS SYSTEM (PODCAST EQUIPMENT) | 437 | 51 | 386 | |
| KEYBOARD | 185 | 22 | 163 | |
| SCANNER HOME OFFICE | 737 | 12 | 725 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 141 | 0 | 141 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INVESTMENT INCOME | 1,539,438 | 640,518 | 640,518 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS ON INVESTMENTS | 1,901,882 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 5,039 | 0 | 0 | 5,039 |
| INTERNET & CABLE | 1,422 | 0 | 0 | 1,422 |
| DUES & SUBSCRIPTIONS | 13,853 | 0 | 0 | 13,853 |
| PROGRAM RESOURCE COSTS | 13,085 | 0 | 0 | 13,085 |
| TECHNOLOGY | 1,219 | 0 | 0 | 1,219 |
| GRAPHIC DESIGN | 7,951 | 0 | 0 | 7,951 |
| TELEPHONE | 1,692 | 0 | 352 | 1,340 |
| TAXES & LICENSES | 1,861 | 0 | 0 | 1,861 |
| MISCELLANEOUS | 1,283 | 0 | 1,283 | 0 |
| PROMOTION & ADVERTISING | 22,686 | 0 | 0 | 22,686 |
| PAYROLL PROCESSING FEES | 3,769 | 0 | 1,387 | 2,382 |
| INSURANCE - OFFICE | 1,798 | 0 | 374 | 1,424 |
| BANK CHARGES | 856 | 0 | 0 | 856 |
| WEBSITE | 1,005 | 0 | 0 | 1,005 |
| SHIPPING | 45,523 | 0 | 0 | 45,523 |
| DEFERRED EXCISE TAX | -7,666 | 0 | -7,666 | 0 |
| TRAINING AND CONTINUING ED | 10,165 | 0 | 0 | 10,165 |
| AMORTIZATION | 1,184 | 0 | 1,184 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DORCHESTER MINERALS LP - PASSTHROUGH ENTITY | 62,498 | 62,498 | 62,498 |
| COUNSELING/COACHING INCOME | 4,381 | 4,381 | |
| INCOME FROM PARTNERSHIPS | -132,347 | -132,347 | |
| LOSS FROM PARTNERSHIPS | -66,755 | -66,755 | -66,755 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED LIABILITIES | 11,099 | 16,293 |
| DEFERRED FEDERAL EXCISE TAX | 61,350 | 53,684 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUBCONTRACTOR | 7,801 | 0 | 0 | 7,801 |
| COMPUTER FEES | 860 | 0 | 0 | 860 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 26,205 | 0 | 0 | 26,205 |