| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,985 | 2,388 | 0 | 597 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| HP PROBOOK | 2011-11-29 | 652 | 54 | 10.00 % | 65 | ||||
| COMPUTERS/SCANNER | 2011-07-19 | 1,577 | 54 | 10.00 % | 158 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 2,230 | 223 | 2,007 | 2,007 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 60 | 48 | 0 | 12 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Stock Investments | 2,903,522 | 2,886,221 | 2,987,739 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WKR COMP INSURANCE | 608 | 608 | ||
| TELEPH/INTERNET/DATA | 1,589 | 1,271 | 318 | |
| SUPPLIES | 1,597 | 1,278 | 319 | |
| Rounding | 1 | -2 | 3 | |
| POSTAGE | 592 | 474 | 118 | |
| OTHER BANK CHARGES | 68 | 54 | 14 | |
| MISC EXPENSE | 256 | 205 | 51 | |
| MEMBERSHIP | 129 | 129 | ||
| MAINTENANCE & REPAIRS | 596 | 477 | 119 | |
| LODGING & MEALS | 2,030 | 1,624 | 406 | |
| INFORMATION TECHNOLOGY | 1,071 | 857 | 214 | |
| INDEPENDENT CONTRACTOR | 2,500 | 2,000 | 500 | |
| BANK CHARGES | 457 | 366 | 91 | |
| ADMINISTRATIVE EXPENSES | 37 | 37 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Tax Refunds | 128 | ||
| Other Adjustment | 1 | ||
| ML Systematic K1 | -1 | -5,481 | |
| ML Adjustment | -3,587 |
| Description | Amount |
|---|---|
| ROUNDING | 2 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| JOHNSON FAMILY LIVING TRUST | 86,660 | 128,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEES | 1,100 | 880 | 0 | 220 |
| PAYROLL PROCESSING FEES | 885 | 0 | 0 | 885 |
| INVESTMENT MGMT FEES | 17,731 | 17,731 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 5,486 | 5,486 | ||
| FRANCHISE TAX BOARD | 10 | |||
| FEDERAL TAX PAYMENTS | 1,560 |