| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING | 1,750 | |||
| INTUIT - QB | 2,344 | |||
| ASSIST FINANCIAL GROUP | 2,400 | |||
| SPARK PHILANTHROPY | 3,000 |
| 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 | 11,291 | SL | 0000000005.000000000000 | ||||
| MERCEDES | 2019-11-21 | 57,589 | 12,958 | SL | 0000000005.000000000000 | ||||
| BMW | 2019-06-28 | 54,142 | 17,596 | SL | 0000000005.000000000000 | ||||
| DEPRECIATION ADJ | 2021-12-31 | 26,697 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Vehicles | 133,011 | 133,011 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| VAN | 21,505 | 21,505 | ||
| MECERDES | 57,589 | 57,589 | ||
| BMW | 54,142 | 54,142 | ||
| EQUIPMENT | 6,088 | 6,088 | ||
| LEASEHOLD IMPROVEMENTS | 16,940 | 16,940 | ||
| NEW PROPERTY | 11,481 | 11,481 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUSINESS GPS | 8,176 |
| 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 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER | 6,597 | 2,232 | |
| NEW PROPERTY | 11,481 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEALS | 3,697 | |||
| AUTO EXPENSE | 11,711 | |||
| BANK FEES | 1,533 | |||
| CONTINUING EDUCATION | 1,973 | |||
| INSURANCE | 19,629 | |||
| MENTORING | 64,808 | |||
| OFFICE EXPENSE | 11,817 | |||
| CLIENT PERSONAL CARE | 576 | |||
| REPAIR MAINTENANCE | 15,686 | |||
| TELEPHONE | 8,085 | |||
| UTILITIES | 4,484 | |||
| CASUAL LABOR CONTRACTOR - OFFICE | 3,789 | |||
| CLOTHING | 671 | |||
| CREDIT CARD EXPENSE | 252 | |||
| FOOD SUPPLIES | 10,658 | |||
| PAYROLL EXPENSE PAYCHEX / QB | 4,981 | |||
| COMPUTER / INTERNET | 3,437 | |||
| STORAGE UNIT | 1,618 | |||
| SUNRIDGE RENT | 10,500 | |||
| KIDS - ALLOWANCE | 4,610 | |||
| ENTERTAINMENT/ OUTINGS | 5,372 | |||
| SECURITY | 772 | |||
| SOCIAL WORKER | 2,400 | |||
| OFFICE RENT | 8,970 | |||
| DUES/SUBSCRIPTIONS | 4,528 | |||
| JANITORIAL SUPPLIES | 902 | |||
| LICENSES/PERMITS | 25 | |||
| HOUSE MANAGER | 133,351 | |||
| SCHOOL SUPPLIES | 384 | |||
| 10106 FOREST - REPAIR | 22,360 | |||
| REIMBURSEMENT EXPENSES | 6,475 | |||
| SUPPLIES | 4,181 | |||
| OFFICE ADMINISTRATOR | 2,600 | |||
| YOUTH WORKER | 20,318 | |||
| SUBCONTRACTORS | 15,454 | |||
| TRAINING | 1,080 | |||
| TRAVEL | 695 | |||
| CAR RENTAL | 1,665 | |||
| MEDICAL CARE | 89 | |||
| WRITEOFF - DEPRECIATION | 10,908 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ERC REBATE | 43,768 |
| Description | Amount |
|---|---|
| VEHICLES | 114,013 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| VEHICLES | 91,727 | 74,772 |
| COMMERCIAL LOAN | 149,900 | 43,100 |
| CREDIT CARDS | 5,134 | 14,227 |
| KABBAGE LOAN | 5,095 | 4,106 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| STAFF | 1,000 | 0 % |
| 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 | 50888 |
| 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 |
|---|---|
| Borrower's Name | STAFF LOANS |
| Borrower's Title | |
| Original Amount of Loan | 1683 |
| Balance Due | 1683 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES - EMPLOYER SHARE | 36,680 | |||
| STATE UNEMPLOYMENT | 4,316 |