| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,500 | 1,275 | 7,225 | |
| PAYROLL SERVICES | 2,053 | 308 | 1,745 |
| 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 | ||
| UPS BATTERY BACKUP | 2003-04-18 | 59 | 41 | 200DB | 5.000000000000 | 0 | 0 | ||
| EXTERNAL 750 ZIP DRIVE | 2003-09-12 | 224 | 112 | 200DB | 5.000000000000 | 0 | 0 | ||
| SHREDDER | 2003-06-09 | 1,050 | 525 | 200DB | 5.000000000000 | 0 | 0 | ||
| AIR PURIFIER | 2004-09-20 | 524 | 262 | 200DB | 7.000000000000 | 0 | 0 | ||
| MAIL MACHINE | 2006-10-19 | 3,295 | 3,295 | SL | 5.000000000000 | 0 | 0 | ||
| OFFICE CHAIR | 2007-03-05 | 895 | 895 | SL | 7.000000000000 | 0 | 0 | ||
| BLACKBERRY PHONE | 2007-10-30 | 450 | 450 | SL | 5.000000000000 | 0 | 0 | ||
| UPS POWER SUPPLY | 2007-12-03 | 191 | 191 | SL | 5.000000000000 | 0 | 0 | ||
| DELL PRECISION M90 - TEDDY | 2007-12-03 | 1,433 | 1,433 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT | 2010-07-01 | 3,481 | 3,481 | SL | 5.000000000000 | 0 | 0 | ||
| LAPTOP - ED | 2013-12-01 | 668 | 151 | SL | 5.000000000000 | 134 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 3,117,900 | 3,117,900 |
| 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 | 285 | 383 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 378 | 0 | 378 |
| 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 | 3,825 | 2,751 | 2,751 |
| PREPAID RENT | 2,900 | 0 | 0 |
| PREPAID EXCISE TAX | 2,204 | 2,204 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS IN INVESTMENTS | 372,114 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAD DEBT EXPENSE | 58,368 | 0 | 58,368 | |
| COLLECTION FEES | 7,143 | 0 | 7,143 | |
| INSURANCE | 13,298 | 1,995 | 11,303 | |
| INTERNET SERVICES | 55 | 8 | 47 | |
| OFFICE EXPENSE | 1,213 | 182 | 1,031 | |
| EXCISE TAX | 3,116 | 0 | 0 | |
| POSTAGE | 1,764 | 264 | 1,500 | |
| TELEPHONE | 3,528 | 529 | 2,999 | |
| COMPUTER COSTS | 5,178 | 777 | 4,401 | |
| UTILITIES | 2,644 | 397 | 2,247 | |
| COPIER COSTS | 325 | 49 | 276 | |
| DUES AND LICENSES | 40 | 6 | 34 | |
| BANK CHARES | 27 | 4 | 23 |
| Description | Amount |
|---|---|
| STUDENT LOANS DISBURSED THAT ARE NOT AN EXPENSE | 334,500 |
| DEFERRED EXCISE TAX EXPENSE | 3,650 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX PAYABLE | 11,850 | 8,200 |
| EXCISE TAX PAYABLE | 3,438 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 10,723 | 10,723 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 6,253 | 938 | 5,315 |