| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting, Tax Prep, Consulting | 93,600 | 0 | 0 | 93,600 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 13,345 | 4,638 | 8,707 | 8,707 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General Legal Consulting | 27,249 | 0 | 0 | 27,249 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Equipment Expense | 5,791 | 5,791 | ||
| Insurance - Business | 4,817 | 4,817 | ||
| Insurance - Health | 119,345 | 119,345 | ||
| Membership Fees | 10,335 | 10,335 | ||
| Office Expense | 9,606 | 9,606 | ||
| Payroll Fees | 1,125 | 1,125 | ||
| Software and Web Services | 13,463 | 19,888 | ||
| Staff Development | 34,176 | 34,176 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting - DEI & Other | 49,325 | 0 | 0 | 49,325 |
| Consulting - HR | 44,000 | 0 | 0 | 44,000 |
| Consulting - NGO Source | 12,800 | 0 | 0 | 12,800 |
| Consulting - Recruitment | 124,160 | 0 | 0 | 124,160 |
| Investment Management Fees | 124,819 | 124,819 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Borrower's Name | James Angell |
| Borrower's Title | President |
| Original Amount of Loan | 6594 |
| Balance Due | 28568 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | On Demand |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | Health Insurance Reimbursement |
| Description of Lender Consideration | |
| Consideration FMV |
| Name | Address |
|---|---|
| Charles T Angell 2010 Rev Trust |
6420 Ichabod Place Falls Church,VA22012 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 41,425 | |||
| Payroll Tax | 67,102 | 66,712 |