| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,000 | 1,350 | 1,350 | 7,650 |
| PAYROLL SERVICES | 2,403 | 361 | 361 | 2,042 |
| 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 | 855 | SL | 7.000000000000 | 40 | 0 | 40 | |
| 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 | 2,879 | SL | 5.000000000000 | 602 | 0 | 602 | |
| LAPTOP - ED | 2013-12-01 | 668 | 17 | SL | 5.000000000000 | 134 | 0 | 134 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 3,385,908 | 3,385,908 |
| 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 | 895 | 0 | |
| BLACKBERRY PHONE | 450 | 450 | 0 | |
| UPS POWER SUPPLY | 191 | 191 | 0 | |
| DELL PRECISION M90 - TEDDY | 1,433 | 1,433 | 0 | |
| COMPUTER EQUIPMENT | 3,481 | 3,481 | 0 | |
| LAPTOP - ED | 668 | 151 | 517 |
| 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 | 3,520 | 3,825 | 3,825 |
| PREPAID RENT | 1,100 | 2,900 | 2,900 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAD DEBT EXPENSE | 35,188 | 0 | 0 | 35,188 |
| COLLECTION FEES | 5,519 | 0 | 0 | 5,519 |
| INSURANCE | 13,740 | 2,061 | 2,061 | 11,679 |
| INTERNET SERVICES | 55 | 8 | 8 | 47 |
| OFFICE EXPENSE | 3,359 | 504 | 504 | 2,855 |
| EXCISE TAX | 5,297 | 0 | 5,297 | 0 |
| POSTAGE | 2,531 | 379 | 379 | 2,152 |
| TELEPHONE | 3,147 | 472 | 472 | 2,675 |
| UTILITIES | 2,754 | 413 | 413 | 2,341 |
| ANNUAL MEETING | 1,081 | 162 | 162 | 919 |
| PENALTIES | 25 | 25 | 25 | 0 |
| Description | Amount |
|---|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX PAYABLE | 12,500 | 11,850 |
| EXCISE TAX PAYABLE | 1,816 | 3,438 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 10,662 | 10,662 | 10,662 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 6,130 | 920 | 920 | 5,210 |