| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & LEGAL | 3,191 | 3,191 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPARTMENTS | 2003-01-01 | 694 | 694 | 200DB | 7.0000 | ||||
| CONCRETE WORK | 2003-08-18 | 1,486 | 624 | S/L | 39.0000 | 38 | 38 | ||
| DISHWASHER | 2003-09-03 | 675 | 675 | 200DB | 5.0000 | ||||
| FURNITURE | 2003-11-19 | 676 | 676 | 200DB | 5.0000 | ||||
| LEASEHOLD IMPROVEMENTS | 2003-01-01 | 25,000 | 10,871 | S/L | 39.0000 | 641 | 641 | ||
| 2006 DODGE TRANSIT DUTY MINIVAN | 2006-03-27 | 3,729 | 3,729 | 200DB | 5.0000 | ||||
| COMPUTER | 2006-05-13 | 986 | 986 | 200DB | 5.0000 | ||||
| HDTV | 2009-03-23 | 982 | 982 | 200DB | 5.0000 | ||||
| FITNESS EQUIPMENT | 2009-06-15 | 726 | 726 | 200DB | 5.0000 | ||||
| REFRIGERATOR | 2009-08-18 | 873 | 873 | 200DB | 5.0000 | ||||
| 2010 DODGE CARAVAN MINIVAN 2D4RN | 2010-01-13 | 3,608 | 3,608 | 200DB | 5.0000 | ||||
| FORD TRUCK | 2011-01-20 | 1,000 | 1,000 | 200DB | 5.0000 | ||||
| LEASEHOLD IMPROVEMENTS | 2012-08-25 | 1,158 | 219 | S/L | 39.0000 | 30 | 30 | ||
| NEW A/C UNIT | 2012-08-27 | 3,232 | 3,232 | 200DB | 5.0000 | ||||
| TWO RECLINERS | 2012-09-01 | 560 | 560 | 200DB | 7.0000 | ||||
| LAWN MOWER | 2012-09-06 | 1,133 | 1,133 | 200DB | 5.0000 | ||||
| GENERATOR | 2016-11-30 | 1,084 | 973 | 200DB | 5.0000 | 59 | 59 | ||
| ICE MACHINE | 2017-07-21 | 2,066 | 1,162 | 200DB | 7.0000 | 258 | 258 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 49,668 | 33,749 | 15,919 |
| Description | Amount |
|---|---|
| ADJ FOR BOOK/TAX DEPR DIFF | 186 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 399 | 399 | ||
| AUTO EXPENSE | 800 | 800 | ||
| BANK CHARGES | 120 | 120 | ||
| DAYCARE SUPPLIES | 583 | 583 | ||
| DUES & SUBSCRIPTIONS | 459 | 459 | ||
| EMPLOYEE WELFARE | 57 | 57 | ||
| FOOD SUPPLIES | 6,112 | 6,112 | ||
| INSURANCE | 5,587 | 5,587 | ||
| INSURANCE - HEALTH | 3,052 | 3,052 | ||
| MEALS & ACTIVITY EXP | 77 | 77 | ||
| NON-DEDUCTIBLE PENALTIES | 2,100 | 2,100 | ||
| OFFICE SUPPLIES | 2,499 | 2,499 | ||
| OUTSIDE SERVICES | 2,747 | 2,747 | ||
| POSTAGE | 107 | 107 | ||
| REPAIR & MAINTENANCE | 3,406 | 3,406 | ||
| TAXES - LICENSES | 688 | 688 | ||
| TELEPHONE | 9,900 | 9,900 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DAYCARE REVENUE-VOUCHER BILLL | 35,508 | 35,508 | |
| HCC DXC TECHNOLOGY | 65,973 | 65,973 | |
| PPP LOAN FORGIVENESS | 25,100 | 25,100 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CHILD SUPPORT PAYABLE-REGGIE JR. | 16,059 | 16,059 |
| FICA PAYABLE | 44,753 | 47,959 |
| STATE TAX WITHHELD | 172 | 106 |
| ACCRUED SUTA PAYABLE | -300 | |
| A/P: TYRAINE WILLIAMS | 1,750 | 1,750 |
| A/P: REGINALD JOHNSON | 936 | 2,689 |
| LOAN FROM STOCKHOLDERS | 1,150 | 1,006 |