| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,844 | 0 | 0 | 4,844 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| COMPUTER SOFTWARE | 2016-07-25 | 23,114 | 23,114 | 36.000000000000 | 0 | 0 | 23,114 | |
| WEB DESIGN | 2016-09-01 | 18,300 | 8,947 | 180.000000000000 | 1,220 | 0 | 1,220 | 10,167 |
| LMS INSTALLATION AND CONFIGURATION | 2017-01-20 | 3,400 | 3,400 | 36.000000000000 | 0 | 0 | 3,400 | |
| SOFTWARE DEVELOPMENT | 2018-09-20 | 6,272 | 6,272 | 36.000000000000 | 0 | 0 | 6,272 | |
| MARKETING LICENSE | 2019-02-05 | 11,463 | 11,463 | 36.000000000000 | 0 | 0 | 11,463 | |
| SOFTWARE ADD ON | 2019-03-20 | 4,125 | 4,125 | 36.000000000000 | 0 | 0 | 4,125 | |
| MARKETING LICENSE | 2019-11-05 | 17,292 | 17,292 | 36.000000000000 | 0 | 0 | 17,292 | |
| QUICKBOOKS NON-PROFIT | 2020-09-30 | 6,047 | 6,047 | 36.000000000000 | 0 | 0 | 6,047 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| NETWORKING EQUIPMENT | 2014-10-30 | 3,379 | 3,379 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LENOVO THINKCENTRE M73 DESKTOP | 2014-10-30 | 1,003 | 1,003 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LENOVO THINKCENTRE M73 DESKTOP | 2014-10-30 | 1,002 | 1,002 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LENOVO THINKCENTRE M73 DESKTOP | 2014-10-30 | 1,002 | 1,002 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LENOVO THINKCENTRE M73 DESKTOP | 2014-10-30 | 1,002 | 1,002 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LENOVO LAPTOP | 2014-10-30 | 1,755 | 1,755 | SL | 5.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE | 2014-09-04 | 56,173 | 56,173 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CHAIRS AND TABLE FOR WAITING AREA | 2014-09-22 | 8,393 | 8,393 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 65" LED TV | 2014-10-30 | 2,094 | 2,094 | SL | 5.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR/MICROWAVE/POWER STRIPS | 2014-10-31 | 2,615 | 2,615 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COUNTER HEIGHT TABLE | 2014-12-18 | 1,530 | 1,530 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TABLE SWIVEL STOOLS | 2014-12-18 | 7,160 | 7,160 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE ACCESSORIES | 2014-12-18 | 736 | 736 | SL | 7.000000000000 | 0 | 0 | 0 | |
| LEASEHOLD IMPROVEMENTS | 2014-10-16 | 7,270 | 4,607 | SL | 15.000000000000 | 485 | 0 | 485 | |
| CABINET AND OFFICE CHAIR | 2015-01-06 | 1,978 | 1,978 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WHITE BOARD AND OFFICE DESIGN | 2015-02-05 | 11,417 | 11,417 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 4 UNDER DESK CABINETS | 2015-02-10 | 1,891 | 1,891 | SL | 7.000000000000 | 0 | 0 | 0 | |
| VINE BOOKSHELF - CUSTOM BUILD | 2015-03-03 | 2,500 | 2,500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 4 STACKING BOOKCASES | 2015-04-20 | 2,010 | 2,010 | SL | 7.000000000000 | 0 | 0 | 0 | |
| MACBOOK PRO LAPTOP - B WEINGARTNER | 2016-10-20 | 2,895 | 2,895 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MACBOOK PRO LAPTOP - M RUDOLPH | 2016-10-20 | 2,895 | 2,895 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WHITE BOARDS - NEW SPACE | 2016-11-16 | 4,570 | 4,570 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SAMSUNG HD TV - NEW SPACE | 2016-12-20 | 1,829 | 1,829 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LEASEHOLD IMPROVEMENTS - NEW SPACE | 2016-12-20 | 2,688 | 1,275 | SL | 15.000000000000 | 179 | 0 | 179 | |
| OFFICE FURNITURE | 2017-01-20 | 35,941 | 33,371 | SL | 7.000000000000 | 2,570 | 0 | 428 | |
| BUFFET, CHAIRS AND STOOLS | 2017-03-20 | 10,283 | 9,549 | SL | 7.000000000000 | 734 | 0 | 367 | |
| OFFICE FURNITURE | 2017-04-20 | 13,567 | 12,597 | SL | 7.000000000000 | 970 | 0 | 646 | |
| OFFICE FURNITURE | 2017-09-20 | 15,196 | 14,111 | SL | 7.000000000000 | 1,085 | 0 | 1,085 | |
| CHAIRS FOR RECEPTION | 2017-10-20 | 3,095 | 2,873 | SL | 7.000000000000 | 222 | 0 | 222 | |
| LEASEHOLD IMPROVEMENTS | 2017-05-05 | 8,565 | 3,712 | SL | 15.000000000000 | 571 | 0 | 571 | |
| APPLE COMPUTER AND ACCESSORIES | 2018-08-20 | 2,668 | 2,668 | SL | 5.000000000000 | 0 | 0 | 0 | |
| APPLE LAPTOP | 2018-09-20 | 1,071 | 1,071 | SL | 5.000000000000 | 0 | 0 | 0 | |
| APPLE ACCESSORIES | 2018-09-20 | 2,632 | 2,632 | SL | 5.000000000000 | 0 | 0 | 0 | |
| APPLE COMPUTER | 2019-07-19 | 3,178 | 2,862 | SL | 5.000000000000 | 316 | 0 | 316 | |
| LEASEHOLD IMPROVEMENTS | 2020-12-18 | 3,020 | 628 | SL | 15.000000000000 | 201 | 0 | 201 | |
| LEASEHOLD IMPROVEMENTS | 2021-09-17 | 151,964 | 25,327 | SL | 15.000000000000 | 10,131 | 0 | 10,131 | |
| VIBE SMARTBOARD S1 55" | 2022-09-02 | 3,299 | 707 | SL | 7.000000000000 | 471 | 0 | 471 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| NETWORKING EQUIPMENT | 3,379 | 3,379 | 0 | |
| LENOVO THINKCENTRE M73 DESKTOP | 1,003 | 1,003 | 0 | |
| LENOVO THINKCENTRE M73 DESKTOP | 1,002 | 1,002 | 0 | |
| LENOVO THINKCENTRE M73 DESKTOP | 1,002 | 1,002 | 0 | |
| LENOVO THINKCENTRE M73 DESKTOP | 1,002 | 1,002 | 0 | |
| LENOVO LAPTOP | 1,755 | 1,755 | 0 | |
| OFFICE FURNITURE | 56,173 | 56,173 | 0 | |
| CHAIRS AND TABLE FOR WAITING AREA | 8,393 | 8,393 | 0 | |
| 65" LED TV | 2,094 | 2,094 | 0 | |
| REFRIGERATOR/MICROWAVE/POWER STRIPS | 2,615 | 2,615 | 0 | |
| COUNTER HEIGHT TABLE | 1,530 | 1,530 | 0 | |
| TABLE SWIVEL STOOLS | 7,160 | 7,160 | 0 | |
| OFFICE ACCESSORIES | 736 | 736 | 0 | |
| LEASEHOLD IMPROVEMENTS | 7,270 | 5,092 | 2,178 | |
| CABINET AND OFFICE CHAIR | 1,978 | 1,978 | 0 | |
| WHITE BOARD AND OFFICE DESIGN | 11,417 | 11,417 | 0 | |
| 4 UNDER DESK CABINETS | 1,891 | 1,891 | 0 | |
| VINE BOOKSHELF - CUSTOM BUILD | 2,500 | 2,500 | 0 | |
| 4 STACKING BOOKCASES | 2,010 | 2,010 | 0 | |
| MACBOOK PRO LAPTOP - B WEINGARTNER | 2,895 | 2,895 | 0 | |
| MACBOOK PRO LAPTOP - M RUDOLPH | 2,895 | 2,895 | 0 | |
| COMPUTER SOFTWARE | 23,114 | 23,114 | 0 | |
| WEB DESIGN | 18,300 | 10,167 | 8,133 | |
| WHITE BOARDS - NEW SPACE | 4,570 | 4,570 | 0 | |
| SAMSUNG HD TV - NEW SPACE | 1,829 | 1,829 | 0 | |
| LEASEHOLD IMPROVEMENTS - NEW SPACE | 2,688 | 1,454 | 1,234 | |
| LMS INSTALLATION AND CONFIGURATION | 3,400 | 3,400 | 0 | |
| OFFICE FURNITURE | 35,941 | 35,941 | 0 | |
| BUFFET, CHAIRS AND STOOLS | 10,283 | 10,283 | 0 | |
| OFFICE FURNITURE | 13,567 | 13,567 | 0 | |
| OFFICE FURNITURE | 15,196 | 15,196 | 0 | |
| CHAIRS FOR RECEPTION | 3,095 | 3,095 | 0 | |
| LEASEHOLD IMPROVEMENTS | 8,565 | 4,283 | 4,282 | |
| APPLE COMPUTER AND ACCESSORIES | 2,668 | 2,668 | 0 | |
| APPLE LAPTOP | 1,071 | 1,071 | 0 | |
| APPLE ACCESSORIES | 2,632 | 2,632 | 0 | |
| SOFTWARE DEVELOPMENT | 6,272 | 6,272 | 0 | |
| APPLE COMPUTER | 3,178 | 3,178 | 0 | |
| MARKETING LICENSE | 11,463 | 11,463 | 0 | |
| SOFTWARE ADD ON | 4,125 | 4,125 | 0 | |
| MARKETING LICENSE | 17,292 | 17,292 | 0 | |
| QUICKBOOKS NON-PROFIT | 6,047 | 6,047 | 0 | |
| LEASEHOLD IMPROVEMENTS | 3,020 | 829 | 2,191 | |
| LEASEHOLD IMPROVEMENTS | 151,964 | 35,458 | 116,506 | |
| VIBE SMARTBOARD S1 55" | 3,299 | 1,178 | 2,121 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INSURANCE RESERVE | 12,000 | 10,000 | 10,000 |
| LEASE DEPOSIT | 1,896 | 1,896 | 1,896 |
| UNDEPOSITED FUNDS | 204,232 | 18,525 | 18,525 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 475 | 0 | 0 | 475 |
| COMPUTER AND NETWORKING | 18,708 | 0 | 0 | 18,708 |
| EMPLOYEE RECRUITING | 176 | 0 | 0 | 176 |
| LICENSES | 3,328 | 0 | 0 | 3,328 |
| OFFICE SUPPLIES | 37,382 | 0 | 0 | 37,382 |
| WEBSITE MAINTENANCE | 4,800 | 0 | 484 | 4,316 |
| AMORTIZATION | 1,220 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AMAZING PARISH CONFERENCE - REGISTRATION FEES | 172,554 | 172,554 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING/CONSULTING | 35,056 | 0 | 3,535 | 31,521 |
| Name | Address |
|---|---|
|
KATHLEEN S CRAFT FOUNDATION |
2502 EAST 45TH STREET TULSA,OK74105 |
|
MARTIN FAMILY FOUNDATION |
PO BOX 50190 CASPER,WY82605 |
| MARTHA REICHERT |
17430 W 54TH PLACE GOLDEN,CO80403 |
|
KELLY FAMILY CHARITABLE FUND |
PO BOX 582 NEEDHAM,MA02494 |
|
THE CATHOLIC FOUNDATION OF NORTHERN CO |
6150 S SYRACUSE WAY 211 GREENWOOD VILLAGE,CO80111 |
|
THE ROTARY FOUNDATION |
1560 SHERMAN AVENUE EVANSTON,IL60201 |
| JOHN AND MARI ANN MARTIN |
PO BOX 50190 CASPER,WY82605 |
| JOHN AND MARGARET KELLY |
9029 E HARVARD AVE DENVER,CO80231 |
|
CASTOR FAMILY TRUST |
4607 MISSION GORGE PLACE SAN DIEGO,CA92120 |
|
MERCY WORKS |
PO BOX 7465 APPLETON,WI54912 |
| DAVID AND TERESA DEWOLF |
5501 MERCHANTS VIEW SQUARE 739 HAYMARKET,VA20169 |
|
PERFORMANCE SERVICES INC |
4670 HAVEN PT BLVD STE 200 INDIANAPOLIS,IN46280 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 303 | 0 | 0 | 303 |