| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 22,074 | 22,074 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE FURNITURE | 2006-03-01 | 7,976 | 7,976 | S/L | 7.0000 | ||||
| GENERATOR | 2007-03-23 | 1,944 | 1,944 | S/L | 7.0000 | ||||
| DRAFTING STOOL (AARON) | 2007-07-01 | 325 | 325 | S/L | 7.0000 | ||||
| OFFICE CHAIR | 2014-04-22 | 1,073 | 869 | S/L | 7.0000 | 153 | |||
| DELL OPTIPLEX COMPUTER | 2014-06-05 | 1,509 | 1,509 | S/L | 5.0000 | ||||
| 2015 CHEVY SUBURBAN(TRADE 23) | 2015-03-31 | 58,691 | 55,757 | S/L | 5.0000 | 2,934 | |||
| SONIC WALL NETWORK (VPN) | 2015-09-15 | 1,542 | 1,337 | S/L | 5.0000 | 205 | |||
| BUFFALO BACKUP UNIT | 2015-09-08 | 1,130 | 980 | S/L | 5.0000 | 150 | |||
| TAYLOR CHEVROLET (AARON'S TRUCK) | 2016-10-21 | 57,180 | 36,214 | S/L | 5.0000 | 11,436 | |||
| CABINETS | 2017-02-01 | 11,137 | 4,640 | S/L | 7.0000 | 1,591 | |||
| DEPOSIT VINCE'S DESK & FF | 2017-02-01 | 9,000 | 3,750 | S/L | 7.0000 | 1,286 | |||
| OFFICE FURNITURE | 2017-02-01 | 22,169 | 9,237 | S/L | 7.0000 | 3,167 | |||
| CABINETS INSTALLATION | 2017-02-01 | 2,452 | 1,022 | S/L | 7.0000 | 350 | |||
| GRANITE COUNTER TOPS | 2017-02-01 | 1,084 | 452 | S/L | 7.0000 | 155 | |||
| WINDOWS SERVER | 2017-02-01 | 1,268 | 739 | S/L | 5.0000 | 254 | |||
| DELL POWEREDGE POWER SERVER | 2017-02-01 | 4,111 | 2,398 | S/L | 5.0000 | 822 | |||
| SUITE 238 RENOVATIONS | 2017-02-01 | 34,211 | 2,559 | S/L | 39.0000 | 877 | |||
| SUITE 238 RENOVATIONS | 2017-02-01 | 8,228 | 615 | S/L | 39.0000 | 211 | |||
| ELECTRICAL-SUITE 238 | 2017-02-01 | 6,968 | 521 | S/L | 39.0000 | 179 | |||
| CEILING GRID & INSTALL | 2017-02-01 | 5,289 | 396 | S/L | 39.0000 | 135 | |||
| FLOORING | 2017-02-01 | 15,110 | 6,296 | S/L | 7.0000 | 2,158 | |||
| FURNITURE | 2017-02-01 | 9,939 | 4,141 | S/L | 7.0000 | 1,420 | |||
| CABINETS | 2017-02-01 | 6,775 | 2,823 | S/L | 7.0000 | 968 | |||
| SUITE 238 RENOVATIONS | 2017-02-01 | 6,537 | 489 | S/L | 39.0000 | 168 | |||
| SUITE238 OFFICE DESIGN | 2017-03-07 | 6,900 | 501 | S/L | 39.0000 | 177 | |||
| PICTURE & INSTALLATION | 2017-08-29 | 5,895 | 1,965 | S/L | 7.0000 | 842 | |||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 8,570 | 403 | S/L | 39.0000 | 220 | |||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 9,976 | 469 | S/L | 39.0000 | 256 | |||
| OFFICE/KITCHEN CABINETS | 2018-02-23 | 5,500 | 1,440 | S/L | 7.0000 | 786 | |||
| GLASS WALL | 2018-02-23 | 9,923 | 466 | S/L | 39.0000 | 255 | |||
| OFFICE/KITCHEN CABINETS | 2018-02-23 | 5,060 | 1,325 | S/L | 7.0000 | 723 | |||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 18,035 | 848 | S/L | 39.0000 | 462 | |||
| BATHROOM & KITCHEN COUNTERTOPS | 2018-02-23 | 1,600 | 419 | S/L | 7.0000 | 229 | |||
| PLUMBING, BRICK FOR WALL | 2018-02-23 | 9,968 | 469 | S/L | 39.0000 | 255 | |||
| FLOOR COVERINGS | 2018-02-23 | 5,108 | 1,338 | S/L | 7.0000 | 729 | |||
| ELECTRIC SUPPLY-FIXTURES | 2018-02-23 | 5,268 | 248 | S/L | 39.0000 | 135 | |||
| DEMO, MATERIAL, DUMPSTER | 2018-02-23 | 8,443 | 397 | S/L | 39.0000 | 216 | |||
| ELECTRIC, RENOVATION, MATERIAL | 2018-02-23 | 6,578 | 309 | S/L | 39.0000 | 169 | |||
| LIGHT FIXTURES & INSTALL | 2018-02-23 | 7,968 | 2,087 | S/L | 7.0000 | 1,138 | |||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 8,695 | 409 | S/L | 39.0000 | 223 | |||
| FLOOR COVERINGS | 2018-02-23 | 6,077 | 1,592 | S/L | 7.0000 | 868 | |||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 2,368 | 111 | S/L | 39.0000 | 61 | |||
| REFRIGERATOR, 2 TVS, SINK, BLINDS, LIGHT FIXT | 2018-02-23 | 12,825 | 3,359 | S/L | 7.0000 | 1,832 | |||
| DESK (WORKSTATION), CHAIRS, TABLE | 2018-02-23 | 7,279 | 1,906 | S/L | 7.0000 | 1,040 | |||
| BLINDS & COUNTERTOPS | 2018-02-23 | 1,224 | 321 | S/L | 7.0000 | 174 | |||
| PAINTING, ELECTRIC, PLUMBING | 2018-02-23 | 8,959 | 421 | S/L | 39.0000 | 230 | |||
| COUNTERTOPS | 2018-02-23 | 1,495 | 392 | S/L | 7.0000 | 213 | |||
| DELL OPTIPLEX 5050 (MEGAN) | 2018-02-16 | 1,979 | 726 | S/L | 5.0000 | 395 | |||
| DELL PRECISION TOWER 5000 SERIES (AARON) | 2018-02-16 | 4,045 | 1,483 | S/L | 5.0000 | 809 | |||
| CAMERA | 2018-03-01 | 3,399 | 1,246 | S/L | 5.0000 | 680 | |||
| PHASE 2 OFFICE LAYOUT | 2018-04-03 | 3,619 | 162 | S/L | 39.0000 | 93 | |||
| OFFICE FURNITURE-MEGAN'S OFFICE | 2018-04-04 | 4,395 | 1,099 | S/L | 7.0000 | 628 | |||
| DESK & FURNITURE-AARON'S OFFICE | 2018-04-11 | 9,888 | 2,472 | S/L | 7.0000 | 1,412 | |||
| CHAIRS-MEGAN'S OFFICE | 2018-04-16 | 2,883 | 687 | S/L | 7.0000 | 411 | |||
| GPS SYSTEM | 2018-10-22 | 5,925 | 1,382 | S/L | 5.0000 | 1,185 | |||
| WORKSTATION | 2019-01-15 | 6,542 | 1,308 | S/L | 5.0000 | 1,309 | |||
| HARD DRIVE EXPANSION | 2019-01-15 | 2,671 | 534 | S/L | 5.0000 | 535 | |||
| DESK | 2019-03-15 | 5,556 | 661 | S/L | 7.0000 | 794 | |||
| MACBOOK PRO LAPTOP (AARON) | 2019-06-24 | 4,244 | 424 | S/L | 5.0000 | 849 | |||
| 2019 CHEVY SILVERADO | 2019-07-09 | 49,999 | 5,000 | S/L | 5.0000 | 10,000 | |||
| LOUNGE TABLE | 2019-08-01 | 2,800 | 167 | S/L | 7.0000 | 400 | |||
| DELL OPTIPLEX 7000 (VINCE) | 2020-02-21 | 3,804 | S/L | 5.0000 | 634 | ||||
| LAPTOP (STEPHEN) | 2020-03-31 | 3,438 | S/L | 5.0000 | 516 | ||||
| DELL PRECISION TOWER 5800 (2) | 2020-07-03 | 10,641 | S/L | 5.0000 | 1,064 | ||||
| DELL PRECISION 7540 LAPTOPS (2) | 2020-07-03 | 9,550 | S/L | 5.0000 | 955 | ||||
| 2021 CHEVROLET SILVERADO | 2020-11-11 | 53,655 | S/L | 5.0000 | 1,789 | ||||
| FLOORING | 2020-11-16 | 2,500 | |||||||
| RENOVATION- DEMO | 2020-11-16 | 21,406 | |||||||
| NETWORK EQUIPMENT | 2020-12-02 | 2,211 | |||||||
| CABINETS | 2020-12-03 | 5,624 | |||||||
| LAYOUT FRAMING & MATERIAL | 2020-12-22 | 25,448 | |||||||
| DELL 5500 SERIES LAPTOP | 2020-12-03 | 1,847 | |||||||
| 64,310 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 5,440,496 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 685,917 | 248,336 | 437,581 | 437,581 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MITIGATION CONSULTING | 34,379 | 34,379 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CAPITALIZE CONSTRUCTION COSTS | 1,763,632 | 1,604,545 | |
| INVESTMENT IN SHAW HWY PROPERTIES | 2,808,617 | 2,857,693 | |
| EXCECUTIVE DEFERRED COMPENSATION | 937,017 | 1,761,128 | |
| LEASE SECURITY DEPOSIT | 1,500 | 1,500 | |
| ECOLOGICAL RESOURCE PARTNERS LLP INV | 476,562 | 596,575 | |
| INTEREST RECEIVABLE | 7,427 | 1,485 | |
| N/R - ERP LLC | 26,742 | 309,193 | |
| N/R - ERP LLC | 2,523,699 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 454 | 454 | ||
| COMPUTER REPAIR/MAINTENANCE | 11,597 | 11,597 | ||
| INSURANCE | 13,091 | 13,091 | ||
| INTERNET EXPENSE | 12,084 | 12,084 | ||
| MEALS AND ENTERTAINMENT | 7,999 | 7,999 | ||
| MISC CONSULTING EXPENSE | -3,893 | -3,893 | ||
| MISC EXPENSE | 2,406 | 2,406 | ||
| OFFICE SUPPLIES | 14,461 | 14,461 | ||
| POSTAGE | 3,946 | 3,946 | ||
| PROMOTION | 51,058 | 51,058 | ||
| SEMINARS | 1,870 | 1,870 | ||
| TELEPHONE | 7,812 | 7,812 | ||
| MEMBERSHIP DUES | 9,043 | 9,043 | ||
| COPYING | 3,829 | 3,829 | ||
| OFFICE RENT/PARKING | 39,634 | 39,634 | ||
| ADJUSTMENT FOR PRIOR YEAR CON | 208,900 | 208,900 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SALE OF MITIGATION CREDIT | 5,857,180 | 5,857,180 | |
| BWC REFUND | 2,786 | 2,786 | |
| SHAW HWY PROPERTIES LLC | 49,076 | 49,076 | |
| ECOLOGICAL RESOURCE PARTNERS | 120,013 | 120,013 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 698,882 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESERVES | 1,297,740 | 1,519,830 |
| ACCRUED CONSTRUCTION COSTS | 17,379,727 | 19,645,222 |
| DEPOSITS | 997,696 | 304,001 |
| MAINTENANCE | 196,620 | 229,510 |
| ACCRUED GRANTS | 71,719 | 92,722 |
| ACCRUED 401K CONTRIBUTION | 39,483 | 52,362 |
| ACCRUED BONUS | 205,797 | 199,322 |
| DEFERRED EMPLOYEE BENEFITS | 1,417,209 | 2,226,213 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMPENSATION | 510 | |||
| OTHER TAXES | 8,434 | 8,434 |