| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,961 | 9,961 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| AMORTIZATION | 2,705 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2012 CHRYSLER 200 | 2012-01-18 | 22,734 | 16,121 | 200DB | 5.0000 | ||||
| LAWN MOWER | 2015-04-06 | 6,469 | 6,469 | 200DB | 5.0000 | ||||
| AIR COMPRESSOR | 2015-11-30 | 3,500 | 3,500 | 200DB | 5.0000 | ||||
| DIORAMAS | 2015-09-18 | 5,000 | 5,000 | S/L | 5.0000 | ||||
| LAWNMOWER | 2016-06-01 | 14,847 | 9,721 | S/L | 7.0000 | 2,121 | |||
| TRAILER | 2016-07-01 | 10,205 | 6,560 | S/L | 7.0000 | 1,458 | |||
| 2016 LOAD TRAILER | 2017-01-04 | 8,638 | 7,892 | 200DB | 5.0000 | 497 | |||
| 2016 LOAD TRAILER | 2017-01-04 | 8,538 | 7,800 | 200DB | 5.0000 | 492 | |||
| 2017 FORD F350 | 2018-01-10 | 64,048 | 43,600 | 200DB | 5.0000 | 5,760 | |||
| 2017 FORD F550 SUPER DUTY | 2018-01-10 | 61,608 | 43,600 | 200DB | 5.0000 | 5,760 | |||
| 2017 FORD TRUCK | 2019-11-29 | 47,456 | 29,842 | 200DB | 5.0000 | 7,046 | |||
| 2020 FORD VAN | 2019-11-29 | 27,518 | 21,867 | 200DB | 5.0000 | 2,260 | |||
| LAWNMOWERS | 2019-02-07 | 7,712 | 2,112 | S/L | 7.0000 | 1,101 | |||
| KUBOTA EXCAVATOR | 2021-03-25 | 55,000 | S/L | 7.0000 | 5,893 | ||||
| FLOOR & EDGER SANDER | 2021-09-03 | 11,834 | S/L | 7.0000 | 564 | ||||
| SPRAY FOAM EQUIPMENT | 2021-09-27 | 63,450 | S/L | 7.0000 | 2,266 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 28,165,843 | 3,497,512 | 24,668,331 | |
| AUTO | 223,362 | 95,775 | 127,587 | |
| CIP | 5,621,837 | 5,621,837 | ||
| COMPUTERS & EQUIPMENT | 190,193 | 52,846 | 137,347 | |
| FURNITURE & FIXTURES | 93,200 | 89,450 | 3,750 | |
| LAND | 1,639,554 | 1,639,554 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 8,195 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW DEPOSITS | 850 | 850 | |
| UTILITY DEPOSIT | 10,683 | 10,683 | |
| DUE TO RELATED PARTY | 2,102,098 | 2,614,477 | |
| INTANGIBLE ASSETS | 64,929 | 129,224 |
| Description | Amount |
|---|---|
| BOOK/TAX DEPRECIATION | 8,572 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 6,636 | 6,636 | ||
| BANK CHARGES | 1,216 | 1,216 | ||
| EQUIPMENT RENTAL | 5,313 | 5,313 | ||
| GENERAL ADMIN | 6,924 | 6,824 | ||
| INSURANCE EXPENSE | 141,840 | 141,840 | ||
| LICENSE & PERMITS | 6,031 | 6,031 | ||
| MANAGEMENT FEES | 186,000 | 186,000 | ||
| OFFICE SUPPLIES | 1,094 | 1,094 | ||
| PAYROLL PROCESSING FEES | 3,879 | 3,879 | ||
| REPAIRS & MAINTENANCE | 32,630 | 32,630 | ||
| TELEPHONE EXPENSE | 1,442 | 1,442 | ||
| DDS SERVIE | 177,157 | 177,157 | ||
| IT SERVICES | 12,729 | 12,729 | ||
| CABLE | 10,082 | 10,082 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LAUNDRY INCOME | 3,176 | 3,176 | |
| CCM NOTE B ASSIGNMENT- COD | 2,731,853 | 2,731,853 |
| Description | Amount |
|---|---|
| BOOK/TAX GAIN ON SALE OF PROPERTY | 90,316 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BOGC LOAN | 2,170,989 | 824,981 |
| H VAN AMERIGAN FOUNDATION LOAN | ||
| DEFERRED RENT | 5,177 | |
| UPSTATE BANK | 1,139,473 | 1,468,125 |
| MORTGAGE PAYABLE | 1,000,000 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN RECEIVABLE TWAIN INVEST |
6,668,147 |
|
LOAN RECEIVABLE ANASTA HUDSON |
104,783 |
|
CCM LOAN B |
2,731,853 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 72,909 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | ||||
| SCHOOL TAXES | 3,328 | 3,328 |