| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,075 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| PEWTER SCULPTURE | 2007-03-25 | 724 | 724 | SL | 7.000000000000 | 0 | 0 | ||
| LAPTOP COMPUTER | 2007-05-08 | 2,401 | 2,401 | SL | 5.000000000000 | 0 | 0 | ||
| EPSON POWERLITE PROJECTOR | 2007-06-02 | 704 | 704 | SL | 5.000000000000 | 0 | 0 | ||
| CAMERA, CHIP & CHARGING STATION | 2007-07-03 | 418 | 418 | SL | 5.000000000000 | 0 | 0 | ||
| LATERAL FILE | 2008-02-19 | 855 | 855 | SL | 7.000000000000 | 0 | 0 | ||
| 4-DRAWER METAL FILE CABINET | 2009-01-02 | 241 | 238 | SL | 7.000000000000 | 0 | 0 | ||
| SOFTWARE | 2010-02-23 | 498 | 498 | SL | 3.000000000000 | 0 | 0 | ||
| SOFTWARE | 2010-02-16 | 314 | 314 | SL | 3.000000000000 | 0 | 0 | ||
| TOSHIBA LAPTOP | 2010-02-16 | 1,082 | 1,082 | SL | 5.000000000000 | 0 | 0 | ||
| TOSHIBA DOCKING STATION | 2010-02-16 | 162 | 162 | SL | 5.000000000000 | 0 | 0 | ||
| SOFTWARE | 2010-11-18 | 303 | 303 | SL | 3.000000000000 | 0 | 0 | ||
| APPLE MAC BOOK PRO LAPTOP (D HADDOCK) | 2011-01-12 | 2,328 | 2,328 | SL | 5.000000000000 | 0 | 0 | ||
| APPLE MAC BOOK LAPTOP (M JOSEPH) | 2011-01-21 | 2,263 | 2,263 | SL | 5.000000000000 | 0 | 0 | ||
| SOFTWARE | 2011-02-28 | 149 | 149 | SL | 3.000000000000 | 0 | 0 | ||
| DELL 377 LAPTOP (C GREEN) | 2011-02-28 | 1,052 | 1,052 | SL | 5.000000000000 | 0 | 0 | ||
| PROMOTIONAL VIDEO | 2011-08-23 | 2,660 | 2,660 | SL | 5.000000000000 | 0 | 0 | ||
| PROMOTIONAL VIDEO | 2011-09-06 | 3,525 | 3,525 | SL | 5.000000000000 | 0 | 0 | ||
| SOFTWARE | 2011-10-18 | 382 | 382 | SL | 3.000000000000 | 0 | 0 | ||
| OVERHEAD PROJECTOR NEC V260 | 2011-11-10 | 417 | 417 | SL | 5.000000000000 | 0 | 0 | ||
| IPAD | 2012-07-29 | 842 | 842 | SL | 5.000000000000 | 0 | 0 | ||
| 4 DRAWER METAL FILE CABINET | 2012-09-20 | 184 | 184 | SL | 7.000000000000 | 0 | 0 | ||
| HP PRO LASERJET PRINTER | 2012-12-11 | 192 | 192 | SL | 5.000000000000 | 0 | 0 | ||
| (2) SCHOOL PIPELINE SAFETY VIDEOS | 2013-03-31 | 16,754 | 16,754 | SL | 5.000000000000 | 0 | 0 | ||
| SIZZLE REEL VIDEO | 2014-04-28 | 5,460 | 5,460 | SL | 5.000000000000 | 0 | 0 | ||
| HP DESKTOP COMPUTER WITH 23" MONITOR | 2014-06-05 | 300 | 300 | SL | 5.000000000000 | 0 | 0 | ||
| SOFTWARE | 2014-10-16 | 259 | 259 | SL | 3.000000000000 | 0 | 0 | ||
| HARD DRIVE EQUIPMENT | 2014-11-30 | 3,303 | 3,303 | SL | 5.000000000000 | 0 | 0 | ||
| 2013 NISSAN ALTIMA SEDAN | 2015-08-19 | 15,120 | 15,120 | SL | 5.000000000000 | 0 | 0 | ||
| HP LAPTOP COMPUTER | 2015-01-17 | 370 | 370 | SL | 5.000000000000 | 0 | 0 | ||
| SOFTWARE | 2015-01-20 | 433 | 433 | SL | 5.000000000000 | 0 | 0 | ||
| HP NOTEBOOK AND PRINTER | 2015-08-16 | 295 | 295 | SL | 5.000000000000 | 0 | 0 | ||
| SOFTWARE | 2015-08-21 | 238 | 238 | SL | 5.000000000000 | 0 | 0 | ||
| 2 HP ENVY M6P113DX COMPUTERS | 2016-01-04 | 1,200 | 1,200 | SL | 5.000000000000 | 0 | 0 | ||
| SOFTWARE | 2016-02-12 | 165 | 165 | SL | 5.000000000000 | 0 | 0 | ||
| SOFTWARE (W-2 AND 1099 PROGRAM) | 2016-11-16 | 280 | 280 | SL | 5.000000000000 | 0 | 0 | ||
| HP SPECTOR X360 15-BLO12DX | 2017-02-25 | 1,529 | 1,529 | SL | 5.000000000000 | 0 | 0 | ||
| SOFTWARE - SHEILA'S COMPUTER | 2017-05-17 | 249 | 249 | SL | 3.000000000000 | 0 | 0 | ||
| BROTHER 2-TRAY PRINTER | 2017-06-16 | 400 | 400 | SL | 5.000000000000 | 0 | 0 | ||
| HP PAVILLION COMPUTER | 2017-06-23 | 500 | 500 | SL | 5.000000000000 | 0 | 0 | ||
| SOFTWARE-(TONY'S COMPUTER) | 2017-07-13 | 249 | 249 | SL | 3.000000000000 | 0 | 0 | ||
| SOFTWARE (W-2/1099 PROGRAM) | 2017-11-22 | 280 | 280 | SL | 3.000000000000 | 0 | 0 | ||
| HHP SEDRE X360 CONVERTIBLE COMPUTER | 2019-06-07 | 1,606 | 1,471 | SL | 5.000000000000 | 135 | 0 | ||
| SOFTWARE | 2019-06-07 | 120 | 120 | SL | 3.000000000000 | 0 | 0 | ||
| SOFTWARE | 2019-07-03 | 141 | 141 | SL | 3.000000000000 | 0 | 0 | ||
| HP ENVY X360 CONVERTIBLE COMPUTER | 2019-08-30 | 780 | 676 | SL | 5.000000000000 | 104 | 0 | ||
| SOFTWARE (W2 & 1099) | 2019-11-20 | 313 | 313 | SL | 3.000000000000 | 0 | 0 | ||
| SOFTWARE (SHELLEY) | 2020-03-25 | 152 | 152 | SL | 3.000000000000 | 0 | 0 | ||
| WI-FI BOOSTER W/3 TOWERS & ROUTER | 2020-06-05 | 150 | 150 | SL | 3.000000000000 | 0 | 0 | ||
| 2 USED WOOD STORAGE CABINETS | 2020-09-28 | 160 | 75 | SL | 7.000000000000 | 23 | 0 | ||
| SOFTWARE-W-2/1099 | 2020-09-16 | 330 | 330 | SL | 3.000000000000 | 0 | 0 | ||
| HP OFFICE JET PRO9018 ALL-IN-ONE COPIER | 2020-11-12 | 216 | 136 | SL | 5.000000000000 | 43 | 0 | ||
| 3 HP OFFICE JET PRO9018 PRINTERS | 2021-04-15 | 649 | 357 | SL | 5.000000000000 | 130 | 0 | ||
| SPECTRE LAPTOP (NICOLE) | 2022-10-15 | 1,400 | 350 | SL | 5.000000000000 | 280 | 0 | ||
| DELL COMPUTER (SHIRLEY) | 2022-08-07 | 487 | 138 | SL | 5.000000000000 | 97 | 0 | ||
| FILES TRANSFERRED & WARRANTY | 2022-08-09 | 216 | 61 | SL | 5.000000000000 | 43 | 0 | ||
| ASUS MONITOR | 2023-01-18 | 215 | 43 | SL | 5.000000000000 | 43 | 0 | ||
| PRINTER - NICOLE | 2023-04-30 | 157 | 29 | SL | 5.000000000000 | 31 | 0 | ||
| SOFTWARE - NICOLE | 2023-06-30 | 200 | 28 | SL | 3.000000000000 | 67 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| PART II BALANCE SHEET LINE 20 | NAME AND TITLE OF LENDER: DWIGHT HADDOCK - PRESIDENTORIGINAL AMOUNT: $281,500TOTAL BALANCE DUE: $136,500DATE OF NOTE: 01/01/2022MATURITY DATE: N/AREPAYMENT TERMS: FULL REPAYMENTINTEREST TERMS: 0%PURPOSE OF LOAN: LINE OF CREDIT FOR OPERATING EXPENSESDESCRIPTION AND FAIR MARKET VALUE:CASH - $281,500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PEWTER SCULPTURE | 724 | 724 | 0 | |
| LAPTOP COMPUTER | 2,401 | 2,401 | 0 | |
| EPSON POWERLITE PROJECTOR | 704 | 704 | 0 | |
| CAMERA, CHIP & CHARGING STATION | 418 | 418 | 0 | |
| LATERAL FILE | 855 | 855 | 0 | |
| 4-DRAWER METAL FILE CABINET | 241 | 238 | 3 | |
| TOSHIBA LAPTOP | 1,082 | 1,082 | 0 | |
| TOSHIBA DOCKING STATION | 162 | 162 | 0 | |
| APPLE MAC BOOK PRO LAPTOP (D HADDOCK) | 2,328 | 2,328 | 0 | |
| APPLE MAC BOOK LAPTOP (M JOSEPH) | 2,263 | 2,263 | 0 | |
| SOFTWARE | 149 | 149 | 0 | |
| DELL 377 LAPTOP (C GREEN) | 1,052 | 1,052 | 0 | |
| PROMOTIONAL VIDEO | 2,660 | 2,660 | 0 | |
| PROMOTIONAL VIDEO | 3,525 | 3,525 | 0 | |
| SOFTWARE | 382 | 382 | 0 | |
| OVERHEAD PROJECTOR NEC V260 | 417 | 417 | 0 | |
| IPAD | 842 | 842 | 0 | |
| 4 DRAWER METAL FILE CABINET | 184 | 184 | 0 | |
| HP PRO LASERJET PRINTER | 192 | 192 | 0 | |
| (2) SCHOOL PIPELINE SAFETY VIDEOS | 16,754 | 16,754 | 0 | |
| SIZZLE REEL VIDEO | 5,460 | 5,460 | 0 | |
| HP DESKTOP COMPUTER WITH 23" MONITOR | 300 | 300 | 0 | |
| SOFTWARE | 259 | 259 | 0 | |
| HARD DRIVE EQUIPMENT | 3,303 | 3,303 | 0 | |
| 2013 NISSAN ALTIMA SEDAN | 15,120 | 15,120 | 0 | |
| HP LAPTOP COMPUTER | 370 | 370 | 0 | |
| SOFTWARE | 433 | 433 | 0 | |
| HP NOTEBOOK AND PRINTER | 295 | 295 | 0 | |
| SOFTWARE | 238 | 238 | 0 | |
| 2 HP ENVY M6P113DX COMPUTERS | 1,200 | 1,200 | 0 | |
| SOFTWARE | 165 | 165 | 0 | |
| HP SPECTOR X360 15-BLO12DX | 1,529 | 1,529 | 0 | |
| SOFTWARE - SHEILA'S COMPUTER | 249 | 249 | 0 | |
| BROTHER 2-TRAY PRINTER | 400 | 400 | 0 | |
| HP PAVILLION COMPUTER | 500 | 500 | 0 | |
| HHP SEDRE X360 CONVERTIBLE COMPUTER | 1,606 | 1,606 | 0 | |
| SOFTWARE | 120 | 120 | 0 | |
| SOFTWARE | 141 | 141 | 0 | |
| HP ENVY X360 CONVERTIBLE COMPUTER | 780 | 780 | 0 | |
| SOFTWARE (SHELLEY) | 152 | 152 | 0 | |
| WI-FI BOOSTER W/3 TOWERS & ROUTER | 150 | 150 | 0 | |
| 2 USED WOOD STORAGE CABINETS | 160 | 98 | 62 | |
| HP OFFICE JET PRO9018 ALL-IN-ONE COPIER | 216 | 179 | 37 | |
| 3 HP OFFICE JET PRO9018 PRINTERS | 649 | 487 | 162 | |
| SPECTRE LAPTOP (NICOLE) | 1,400 | 630 | 770 | |
| DELL COMPUTER (SHIRLEY) | 487 | 235 | 252 | |
| FILES TRANSFERRED & WARRANTY | 216 | 104 | 112 | |
| ASUS MONITOR | 215 | 86 | 129 | |
| PRINTER - NICOLE | 157 | 60 | 97 | |
| SOFTWARE - NICOLE | 200 | 95 | 105 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORGANIZATIONAL COSTS | 742 | 742 | 742 |
| PREPAID FEDERAL EXCISE TAX | 18 | 13 | 13 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPANY TRUCK REGISTRATION | 665 | 0 | 0 | |
| INSURANCE - VEHICLE/LIABILITY/WORKERS COMP | 5,815 | 0 | 0 | |
| INTERNET & WEB PAGE | 3,400 | 0 | 0 | |
| OFFICE & POSTAGE | 921 | 0 | 0 | |
| SUBSCRIPTIONS | 1,018 | 0 | 0 | |
| TELEPHONE & UTILITIES | 1,240 | 0 | 0 | |
| PF - CHARITABLE ACTIVITIES | 206,450 | 0 | 206,450 | |
| PO BOX RENT | 400 | 0 | 0 | |
| MISCELLANEOUS | 318 | 0 | 0 | |
| FOOD & BEVERAGE | 868 | 0 | 0 | |
| MAINTENANCE & BLDG. SUPPLIES | 45 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TRAINING PRACTICAL PIPELINES | 140,250 | 140,250 | |
| TRAINING SCHOOL PIPELINE SAFETY PARTNERSHIP | 378,900 | 378,900 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 1,432 | 0 |
| ACCRUED PAYROLL TAXES | 0 | 1,538 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES - SS/MC | 21,622 | 0 | 0 | |
| TAXES - STATE UNEMPLOYMENT | 1,286 | 0 | 0 | |
| TAXES - EXCISE | 5 | 0 | 0 |