| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 17,000 | 2,550 | 2,550 | 14,450 |
| PAYROLL SERVICES | 1,734 | 260 | 260 | 1,474 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2 FILE CABINETS | 2002-02-15 | 1,008 | 706 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| UPS BATTERY BACKUP | 2003-04-18 | 59 | 41 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| EXTERNAL 750 ZIP DRIVE | 2003-09-12 | 224 | 112 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| SHREDDER | 2003-06-09 | 1,050 | 525 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| AIR PURIFIER | 2004-09-20 | 524 | 262 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| MAIL MACHINE | 2006-10-19 | 3,295 | 3,295 | SL | 5.000000000000 | 0 | 0 | 0 | |
| OFFICE CHAIR | 2007-03-05 | 895 | 776 | SL | 7.000000000000 | 79 | 0 | 79 | |
| LAPTOP - ED | 2007-03-28 | 3,634 | 3,634 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BLACKBERRY PHONE | 2007-10-30 | 450 | 450 | SL | 5.000000000000 | 0 | 0 | 0 | |
| UPS POWER SUPPLY | 2007-12-03 | 191 | 191 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DELL PRECISION M90 - TEDDY | 2007-12-03 | 1,433 | 1,433 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER EQUIPMENT | 2010-07-01 | 3,481 | 2,478 | SL | 5.000000000000 | 401 | 0 | 401 | |
| LAPTOP - ED | 2013-12-01 | 668 | SL | 5.000000000000 | 17 | 0 | 11 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 3,228,581 | 3,228,581 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2 FILE CABINETS | 1,008 | 1,008 | 0 | |
| UPS BATTERY BACKUP | 59 | 59 | 0 | |
| EXTERNAL 750 ZIP DRIVE | 224 | 224 | 0 | |
| SHREDDER | 1,050 | 1,050 | 0 | |
| AIR PURIFIER | 524 | 524 | 0 | |
| MAIL MACHINE | 3,295 | 3,295 | 0 | |
| OFFICE CHAIR | 895 | 855 | 40 | |
| BLACKBERRY PHONE | 450 | 450 | 0 | |
| UPS POWER SUPPLY | 191 | 191 | 0 | |
| DELL PRECISION M90 - TEDDY | 1,433 | 1,433 | 0 | |
| COMPUTER EQUIPMENT | 3,481 | 2,879 | 602 | |
| LAPTOP - ED | 668 | 17 | 651 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 2,583 | 2,583 | 2,583 |
| PREPAID EXPENSES | 2,791 | 3,520 | 3,520 |
| PREPAID RENT | 1,000 | 1,100 | 1,100 |
| Description | Amount |
|---|---|
| DEFERRED EXCISE TAX EXPENSE | 6,600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAD DEBT EXPENSE | 38,005 | 0 | 0 | 38,005 |
| COLLECTION FEES | 4,328 | 0 | 0 | 4,328 |
| INSURANCE | 11,706 | 1,756 | 1,756 | 9,950 |
| INTERNET SERVICES | 1,795 | 269 | 269 | 1,526 |
| OFFICE EXPENSE | 1,190 | 242 | 242 | 948 |
| EXCISE TAX | 1,816 | 0 | 1,816 | 0 |
| POSTAGE | 1,494 | 224 | 224 | 1,270 |
| TELEPHONE | 3,335 | 500 | 500 | 2,835 |
| COMPUTER COSTS | 6,070 | 910 | 910 | 5,160 |
| UTILITIES | 2,830 | 425 | 425 | 2,405 |
| COPIER COSTS | 180 | 27 | 27 | 153 |
| DUES AND LICENSES | 25 | 4 | 4 | 21 |
| ANNUAL MEETING | 484 | 73 | 73 | 411 |
| BANK CHARGES | 25 | 4 | 4 | 21 |
| Description | Amount |
|---|---|
| STUDENT LOANS DISBURSED THAT ARE NOT AN EXPENSE | 101,000 |
| UNREALIZED GAIN IN INVESTMENTS | 658,200 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX PAYABLE | 5,900 | 12,500 |
| EXCISE TAX PAYABLE | 1,117 | 1,816 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 8,898 | 8,898 | 8,898 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 6,010 | 902 | 902 | 5,108 |