| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING | 1,250 | |||
| CPA - SELBY | 4,500 | |||
| INTUIT - QB | 3,717 | |||
| BAMBEEHR | 449 | |||
| IVYE GARDNER | 4,000 | |||
| PETERSON - COST REPORT | 400 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DODGE VAN | 2017-10-15 | 21,505 | 9,140 | SL | 0000000005.000000000000 | 2,151 | |||
| MERCEDES | 2019-11-21 | 57,589 | 1,440 | SL | 0000000005.000000000000 | 11,518 | |||
| BMW | 2019-06-28 | 54,142 | 6,768 | SL | 0000000005.000000000000 | 10,828 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| VAN | 21,505 | 11,291 | ||
| MECERDES | 57,589 | 12,958 | 44,631 | |
| BMW | 54,142 | 17,596 | 36,546 |
| Item No. | 1 |
|---|---|
| Lender's Name | AUTO LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 45,385 |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | MERCEDES |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 49,351 |
| Date of Note | 2019-11 |
| Maturity Date | 2026-12 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | CAR |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | BMW |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 42,221 |
| Date of Note | 2019-06 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | CAR |
| 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 |
|---|---|---|---|
| OTHER | 14,083 | ||
| VEHICLES | 111,731 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATOR FEES | 2,000 | |||
| ADVERTISING | 244 | |||
| AUTO EXPENSE | 3,819 | |||
| BANK FEES | 631 | |||
| CONTINUING EDUCATION | 9,342 | |||
| DUES SUBSCRIPTIONS | 3,850 | |||
| INSURANCE | 10,503 | |||
| MENTORING | 25,654 | |||
| OFFICE EXPENSE | 8,267 | |||
| CLIENT PERSONAL CARE | 4,230 | |||
| REPAIR MAINTENANCE | 7,862 | |||
| TELEPHONE | 8,715 | |||
| TOYS GAMES | 3,950 | |||
| UTILITIES | 5,863 | |||
| MISCELLANEOUS EXPENSE | 2,301 | |||
| BCI FBI BACKGROUND CHECKS | 432 | |||
| CASUAL LABOR | 750 | |||
| CLOTHING | 3,841 | |||
| CREDIT CARD EXPENSE | 3,931 | |||
| CLIENT EDUCATION | 525 | |||
| FOOD SUPPLIES | 10,210 | |||
| FURNITURE | 185 | |||
| PAYROLL EXPENSE - PAYCHEX | 771 | |||
| PAYROLL EXPENSE | 3,594 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REFUNDS | 180 |
| Description | Amount |
|---|---|
| PPP LOAN | 60,680 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL PAYABLE | -23,509 | |
| SBA LOAN | 149,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| Item No. | 1 |
|---|---|
| Borrower's Name | CHARLES DANIELS |
| Borrower's Title | MANAGER |
| Original Amount of Loan | 20000 |
| Balance Due | 19100 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES - | 39,128 | |||
| STATE UNEMPLOYMENT | 13,666 | |||
| OTHER TAXES LICENSES | 3,121 |