| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICE | 2,890 | 0 | 0 | |
| ACCOUNTING AND TAX PREPARATION | 16,545 | 0 | 0 |
| 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 EQUIPMENT | 2006-07-01 | 4,819 | 4,819 | 200DB | 7.000000000000 | 0 | 0 | ||
| COMPUTER | 2009-12-22 | 1,069 | 534 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTER | 2010-03-30 | 2,344 | 2,344 | 200DB | 5.000000000000 | 0 | 0 | ||
| APPLE WEB STORE | 2010-05-25 | 881 | 881 | 200DB | 5.000000000000 | 0 | 0 | ||
| DELL | 2010-05-25 | 806 | 806 | 200DB | 5.000000000000 | 0 | 0 | ||
| ZEFF PHOTO SUPPLY-CAMARA | 2010-08-03 | 1,440 | 1,440 | 200DB | 5.000000000000 | 0 | 0 | ||
| ZEFF PHOTO SUPPLY-CAMARA | 2010-08-03 | 398 | 398 | 200DB | 5.000000000000 | 0 | 0 | ||
| BEST BUY - NETBOOK | 2010-08-03 | 227 | 227 | 200DB | 5.000000000000 | 0 | 0 | ||
| APPLE WEB STORE | 2010-08-24 | 874 | 874 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTER | 2013-04-01 | 4,147 | 2,073 | 200DB | 5.000000000000 | 0 | 0 | ||
| CAMERA HUNT'S PHOTO | 2013-06-24 | 1,110 | 555 | 200DB | 5.000000000000 | 0 | 0 | ||
| APPLE STORE | 2013-06-24 | 1,030 | 515 | 200DB | 5.000000000000 | 0 | 0 | ||
| STAPLES | 2014-10-27 | 1,230 | 1,230 | 200DB | 5.000000000000 | 0 | 0 | ||
| OFFICE EQUIPMENT | 2015-02-05 | 2,000 | 1,000 | 200DB | 7.000000000000 | 0 | 0 | ||
| OFFICE EQUIPMENT | 2016-06-23 | 1,236 | 618 | 200DB | 5.000000000000 | 0 | 0 | ||
| APPLE STORE | 2016-08-04 | 1,054 | 527 | 200DB | 5.000000000000 | 0 | 0 | ||
| APPLE STORE | 2016-09-26 | 2,239 | 1,119 | 200DB | 5.000000000000 | 0 | 0 | ||
| PERRY'S (PRINTER) | 2018-04-24 | 853 | 200DB | 5.000000000000 | 0 | 0 | |||
| APPLE STORE | 2018-04-24 | 1,251 | 200DB | 5.000000000000 | 0 | 0 | |||
| DELL | 2018-12-21 | 1,658 | 200DB | 5.000000000000 | 0 | 0 | |||
| COMPUTER | 2019-03-04 | 4,035 | 200DB | 5.000000000000 | 0 | 0 | |||
| CAMERA HUNT'S PHOTO | 2020-04-01 | 1,355 | 965 | 200DB | 5.000000000000 | 156 | 0 | ||
| COMPUTER - ALLISON | 2020-09-22 | 1,964 | 1,398 | 200DB | 5.000000000000 | 226 | 0 | ||
| COMPUTER - ALLISON (APPLE) | 2021-12-09 | 3,505 | 1,507 | 200DB | 5.000000000000 | 799 | 0 | ||
| COMPUTER - HERB | 2022-02-23 | 5,404 | 1,081 | 200DB | 5.000000000000 | 1,729 | 0 | ||
| COMPUTER APPLE STORE | 2022-08-29 | 901 | 180 | 200DB | 5.000000000000 | 288 | 0 | ||
| COMPUTER APPLE STORE | 2022-10-24 | 1,747 | 349 | 200DB | 5.000000000000 | 559 | 0 | ||
| COMPUTER APPLE STORE | 2022-11-29 | 1,744 | 349 | 200DB | 5.000000000000 | 558 | 0 | ||
| COMPUTER - APPLE STORE | 2023-07-01 | 3,664 | 200DB | 5.000000000000 | 733 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES-SCHWAB | 6,655,126 | 6,151,075 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ROYAL OAK | AT COST | 300,000 | 300,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 4,819 | 4,819 | 0 | |
| COMPUTER | 1,069 | 1,069 | 0 | |
| COMPUTER | 2,344 | 2,344 | 0 | |
| APPLE WEB STORE | 881 | 881 | 0 | |
| DELL | 806 | 806 | 0 | |
| ZEFF PHOTO SUPPLY-CAMARA | 1,440 | 1,440 | 0 | |
| ZEFF PHOTO SUPPLY-CAMARA | 398 | 398 | 0 | |
| BEST BUY - NETBOOK | 227 | 227 | 0 | |
| APPLE WEB STORE | 874 | 874 | 0 | |
| COMPUTER | 4,147 | 4,147 | 0 | |
| CAMERA HUNT'S PHOTO | 1,110 | 1,110 | 0 | |
| APPLE STORE | 1,030 | 1,030 | 0 | |
| STAPLES | 1,230 | 1,230 | 0 | |
| OFFICE EQUIPMENT | 2,000 | 2,000 | 0 | |
| OFFICE EQUIPMENT | 1,236 | 1,236 | 0 | |
| APPLE STORE | 1,054 | 1,054 | 0 | |
| APPLE STORE | 2,239 | 2,239 | 0 | |
| PERRY'S (PRINTER) | 853 | 853 | 0 | |
| APPLE STORE | 1,251 | 1,251 | 0 | |
| DELL | 1,658 | 1,658 | 0 | |
| COMPUTER | 4,035 | 4,035 | 0 | |
| CAMERA HUNT'S PHOTO | 1,355 | 1,121 | 234 | |
| COMPUTER - ALLISON | 1,964 | 1,624 | 340 | |
| COMPUTER - ALLISON (APPLE) | 3,505 | 2,306 | 1,199 | |
| COMPUTER - HERB | 5,404 | 2,810 | 2,594 | |
| COMPUTER APPLE STORE | 901 | 468 | 433 | |
| COMPUTER APPLE STORE | 1,747 | 908 | 839 | |
| COMPUTER APPLE STORE | 1,744 | 907 | 837 | |
| COMPUTER - APPLE STORE | 3,664 | 733 | 2,931 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 559 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 7,800 | 7,800 | 7,800 |
| DUE FROM TRUSTEE | 1,200 | 1,200 | 1,200 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 15 | 0 | 0 | |
| COMPUTER | 11,250 | 0 | 0 | |
| CONSULTING | 4,428 | 0 | 0 | |
| DUES AND SUBSCRIPTIONS | 457 | 0 | 0 | |
| EDUCATION | 40 | 0 | 0 | |
| FEES | 95 | 0 | 0 | |
| GRANT RELATED EXPENSES | 33,021 | 0 | 33,021 | |
| INSURANCE | 7,985 | 0 | 0 | |
| INTEREST | 447 | 0 | 0 | |
| INVESTMENT EXPENSES | 25,222 | 25,222 | 0 | |
| MEALS & ENTERTAINMENT | 1,749 | 0 | 0 | |
| MEDICAL EXPENSES | 9,030 | 0 | 0 | |
| OFFICE EXPENSE | 734 | 0 | 0 | |
| POSTAGE AND DELIVERY | 1,362 | 0 | 0 | |
| SUPPLIES | 3,793 | 0 | 0 | |
| TRAVEL | 870 | 0 | 0 | |
| PROPERTY EXPENSES | 343 | 0 | 0 | |
| PROFIT SHARING PLAN MATCH | 37,800 | 0 | 20,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 15,557 | 0 | 0 | |
| FOREIGN TAXES | 1,948 | 1,948 | 0 | |
| FEDERAL TAXES | 16,508 | 0 | 0 |