| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 66,743 | 0 | 66,743 | 0 |
| Person Name | Explanation |
|---|---|
| Russell Johnson | Executive Director Russel Johnson is the owner of of Common Sense Consulting, LLC. Common Sense Consulting, LLC was paid $105,000 for consulting services for the year ended December 31, 2023. |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MD Atkinson | 2020-12-04 | 4,000 | 1,600 | SL | 20.00 % | 800 | |||
| Carneys-Cabling | 2021-01-25 | 3,390 | 1,299 | SL | 20.00 % | 678 | |||
| Alpha Technologies | 2021-09-16 | 5,121 | 2,048 | SL | 20.00 % | 1,024 | |||
| Alpha Technologies | 2023-01-19 | 9,091 | SL | 10.00 % | 1,667 | ||||
| Sangera Subaru | 2021-09-22 | 26,052 | 6,513 | SL | 20.00 % | 5,210 | |||
| Platform Lift | 2021-12-01 | 4,720 | 944 | SL | 20.00 % | 944 | |||
| 2022 Subaru | 2022-08-31 | 28,405 | 1,894 | SL | 20.00 % | 5,681 | |||
| Refrigerator - Costco | 2018-08-06 | 1,148 | 995 | SL | 10.00 % | 153 | |||
| Stinsons - Work Stations | 2018-07-06 | 4,540 | 4,010 | SL | 10.00 % | 530 | |||
| Stinsons - Office Furniture Victor | 2018-08-08 | 2,463 | 2,134 | SL | 10.00 % | 328 | |||
| Stinsons | 2021-01-21 | 5,434 | 2,083 | SL | 20.00 % | 1,088 | |||
| Pavletich Electric | 2018-06-25 | 5,950 | 5,355 | SL | 10.00 % | 595 | |||
| Carneys - Phone Server/Server | 2018-06-26 | 23,240 | 20,916 | SL | 10.00 % | 2,324 | |||
| Carneys - 15 Computers and Set Up | 2018-07-31 | 8,912 | 7,872 | SL | 10.00 % | 1,039 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 59,177 | 21,186 | 37,991 | 59,177 |
| Furniture and Fixtures | 14,341 | 12,077 | 2,264 | 14,341 |
| Machinery and Equipment | 5,624 | 5,624 | 5,624 | |
| Improvements | 21,601 | 9,117 | 12,484 | 21,601 |
| Miscellaneous | 38,101 | 38,101 | 38,101 |
| 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 |
|---|---|---|---|
| Operating Right of Use Asset | 999,500 | 1,668,171 | |
| Operating Right-of-Use Asset | 1,044,489 | ||
| Security Deposits | 39,844 | 51,173 | 51,173 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising & Promotion | 10,506 | 10,506 | ||
| Auto Expense | 3,059 | 3,059 | ||
| Bank Service Charges | 1,677 | 1,677 | ||
| Computer & Internet | 52,526 | 52,526 | ||
| Dues & Subscriptions | 5,804 | 5,804 | ||
| Event & Meeting Meals | 3,069 | 3,069 | ||
| Foster Family Payments | 637,081 | 637,081 | 637,081 | |
| Foster Program Expenses | 17,341 | 17,341 | 17,341 | |
| Insurance | 132,611 | 132,611 | ||
| Lease Expense | 7,451 | 7,451 | ||
| Licensing | 7,295 | 7,295 | ||
| Miscellaneous | 3,738 | 3,738 | ||
| Office Expense | 12,539 | 12,539 | ||
| Postage & Shipping | 361 | 361 | ||
| Promotion | 3,504 | 3,504 | ||
| Special Event Expenses | 1,899 | 1,899 | ||
| Staff Development | 337 | 337 | ||
| Staff Expense | 5,073 | 5,073 | ||
| Storage | 2,676 | 2,676 | ||
| Telephone | 15,132 | 15,132 | ||
| THPP Program Expense | 342,292 | 342,292 | 342,292 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Adoptions | 16,000 | ||
| Foster Care | 1,577,346 | ||
| Income From Special Events | 6,055 | ||
| Miscellaneous | 59 | ||
| THPP | 1,481,304 | ||
| Visitation | 115,305 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Operating Lease Liability | 1,026,933 | 1,694,361 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting | 105,000 | 0 | 105,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 86,878 | 86,878 |