| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 33,002 | 16,139 | 16,863 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| INCLUDING PRIOR YEAR ADJUSTMENT | 910 | 1,576 | 1,576 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 104,973 | 107,410 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICLY TRADED SECURITIES | 1,320,745 | 2,001,184 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| S-CORPORATION | AT COST | 229,406 | 229,406 |
| MUTUAL FUNDS | AT COST | 307,267 | 303,547 |
| CD & BA | AT COST | 204,295 | 206,251 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 10,576 | 2,487 | 8,089 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 75 | 75 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSIT | 1,900 | 1,900 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 278 | 278 | ||
| WORKERS' COMP | 797 | 398 | 399 | |
| RELOCATION EXPENSE | 20 | 20 | ||
| OFFICE EXPENSE | 382 | 191 | 191 | |
| OFFICE EQUIPMENT | 5,942 | 2,971 | 2,971 | |
| INSURANCE | 1,727 | 1,727 | ||
| REPAIRS & MAINTENANCE | 2,911 | 1,455 | 1,456 | |
| INTERNET & TELEPHONE | 9,386 | 9,386 | ||
| SUPPLIES | 5,532 | 5,532 | ||
| MEDIA (PHOTOS-VIDEO) | 1,425 | 1,425 | ||
| GRAPHIC DESIGN | 399 | 399 | ||
| WEBSITE | 50 | 50 | ||
| POSTAGE | 55 | 55 | ||
| DUES & SUBSCRIPTIONS | 1,195 | 1,195 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 138,448 | 138,448 | |
| OTHER INVESTMENT INCOME | 86 | 86 | 86 |
| BLUE MAMMOTH GAMES, INC. | -88 | -88 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT | 23,487 | 23,487 | ||
| CONSULTANTS | 93,357 | 46,678 | 46,679 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | ||||
| DELAWARE TAX | ||||
| BUSINESS REGISTRATION | ||||
| LICENSE FEES | 459 | |||
| FTB - TAX | 10 |