| Contractor | Explanation |
|---|---|
| HAMILTON JOHNSTON AND COMPANY INC | INVESTMENT CONSULTING |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE SERVER | 2010-09-03 | 1,641 | 1,641 | SL | 5 | ||||
| PHONE SYSTEM | 2012-09-27 | 2,392 | 2,392 | SL | 5 | ||||
| DESKTOP COMPUTER | 2013-05-01 | 1,016 | 1,016 | SL | 5 | ||||
| COMPUTER-MAC | 2013-07-15 | 1,764 | 1,764 | SL | 5 | ||||
| APPLE LAPTOP | 2014-10-22 | 1,665 | 1,665 | SL | 5 | ||||
| CRM DATABASE | 2018-10-01 | 9,092 | 4,091 | SL | 5 | 1,818 | |||
| WEBSITE DEVELOPMEN | 2018-12-01 | 13,031 | 5,429 | SL | 5 | 2,606 | |||
| WEBSITE DEVELOPMEN | 2019-04-26 | 25,963 | 8,655 | SL | 5 | 5,193 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS | 17,670,354 | 17,670,354 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE SERVER | 1,641 | 1,641 | ||
| PHONE SYSTEM | 2,392 | 2,392 | ||
| DESKTOP COMPUTER | 1,016 | 1,016 | ||
| COMPUTER-MAC | 1,764 | 1,764 | ||
| APPLE LAPTOP | 1,665 | 1,665 | ||
| CRM DATABASE | 9,092 | 5,909 | 3,183 | |
| WEBSITE DEVELOPMEN | 13,031 | 8,035 | 4,996 | |
| WEBSITE DEVELOPMEN | 25,963 | 13,848 | 12,115 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 18,467 | 18,467 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 2,834 | 2,834 | 2,834 |
| OTHER ASSETS | 0 | 6,352 | 6,352 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 13,958 | 13,958 | ||
| COMPUTER AND INTERNET EXPENSE | 1,249 | 1,249 | ||
| TELEPHONE EXPENSE | 1,282 | 1,282 | ||
| DUES & SUBSCRIPTIONS | 2,760 | 2,760 | ||
| PAYROLL TAXES | 24,006 | 24,006 | ||
| PAYROLL FEES | 837 | 837 | ||
| LICENSES & FEES | 1,104 | 1,104 | ||
| OFFICE EXPENSE | 748 | 748 | ||
| INSURANCE EXPENSE | 41,728 | |||
| BUSINESS MEALS | 961 | |||
| MEMBERSHIP FEES | 2,363 | 2,363 | ||
| PORTFOLIO DEDUCTIONS | 11,686 | 11,686 | ||
| POSTAGE | 333 | 333 | ||
| SUPPLIES | 177 | 177 | ||
| GIFTS | 40 | |||
| REPAIRS AND MAINTENANCE | 492 | 492 | ||
| FEES | 87 | 87 | ||
| EDUCATION | 7,513 | 7,513 | ||
| INVMENT-PORTFOLIO LOSSES | 47,639 | 47,639 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON SECURITIES | 1,672,144 |
| FEDERAL INCOME TAX REFUND | 38,270 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARDS | 0 | 4,594 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 171,451 | 49,721 | 121,730 | |
| ADVISORY FEES | 100,000 | 100,000 | ||
| PUBLIC RELATIONS | 5,405 | 5,405 | ||
| CAREER DEVELOPMENT | 25,000 | 25,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD | 5,094 | 5,094 |