| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 36,665 | 0 | 36,665 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 8,907 | 5,248 | 3,659 | 3,659 |
| Machinery and Equipment | 5,624 | 5,012 | 612 | 612 |
| Improvements | 4,000 | 4,000 | 4,000 | |
| Miscellaneous | 38,101 | 18,903 | 19,198 | 19,198 |
| Item No. | 1 |
|---|---|
| Lender's Name | Department of Human Services |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 75,035 |
| Balance Due | |
| Date of Note | 2018-08 |
| Maturity Date | 2019-01 |
| Repayment Terms | 20 Monthly Payments |
| Interest Rate | 1.5290 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Business Card | 1,000 | 1,000 | 1,000 |
| Security Deposits | 8,694 | 8,694 | 8,694 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising & Promotion | 1,010 | 1,010 | ||
| Bank Service Charges | 1,543 | 1,543 | ||
| Computer & Internet | 26,906 | 26,906 | ||
| Dues & Subscriptions | 7,021 | 7,021 | ||
| Event & Meeting Meals | 1,608 | 1,608 | ||
| Filing fees | 165 | 165 | ||
| Foster Family Payments | 752,088 | 752,088 | 752,088 | |
| Foster Program Expenses | 14,760 | 14,760 | 14,760 | |
| Insurance | 73,804 | 73,804 | ||
| Lease Expense | 5,991 | 5,991 | ||
| Licensing | 9,727 | 9,727 | ||
| Office Expense | 4,502 | 4,502 | ||
| Penalties | 2,500 | 2,500 | ||
| Postage & Shipping | 646 | 646 | ||
| Promotion | 114 | 114 | ||
| Staff Development | 908 | 908 | ||
| Staff Expense | 3,191 | 3,191 | ||
| Telephone | 8,454 | 8,454 | ||
| website | 1,625 | 1,625 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Foster Care | 1,798,662 | ||
| Kern Regional Center-HCBS | 67,352 | ||
| Miscellaneous | 2,427 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting | 5,000 | 0 | 5,000 | 0 |
| Human Resources | 4,800 | 0 | 4,800 | 0 |
| Recruiting | 2,500 | 0 | 2,500 | 0 |
| Simple IRA Management Fee | 1,000 | 0 | 1,000 | 0 |
| Social Work | 175 | 0 | 175 | 175 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Local Taxes | 9 | 9 | ||
| Payroll Taxes | 42,564 | 42,564 |