| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING | 3,850 |
| 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 | 33,341 |
| 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 |
|---|---|---|---|---|
| LEGAL FEES | 1,700 |
| 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 | 2,232 | ||
| NEW PROPERTY | 11,481 | 11,481 | |
| VEHICLES | 288,226 | 222,461 | |
| EQUIPMENT | 6,088 | ||
| LEASEHOLD IMPROVEMENTS | 26,704 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOOD SUPPLIES | 15,506 | |||
| AUTO EXPENSE | 15,050 | |||
| BANK FEES | 585 | |||
| CONTINUING EDUCATION | 114 | |||
| INSURANCE | 30,138 | |||
| REIMBURSEMENTS - STAFF EXPENSES | 33,773 | |||
| OFFICE EXPENSE | 2,216 | |||
| CLIENT PERSONAL CARE | 1,398 | |||
| REPAIR MAINTENANCE | 14,746 | |||
| TELEPHONE | 4,710 | |||
| UTILITIES | 4,548 | |||
| CLOTHING | 2,697 | |||
| OFFICE SUPPLIES | 4,368 | |||
| PAYROLL EXPENSE PAYCHEX / QB | 982 | |||
| COMPUTER / INTERNET | 3,463 | |||
| STORAGE UNIT | 1,776 | |||
| SUNRIDGE RENT | 8,400 | |||
| KIDS - ALLOWANCE | 1,177 | |||
| ENTERTAINMENT/ OUTINGS | 1,226 | |||
| SECURITY | 3,615 | |||
| SOCIAL WORKER | 5,580 | |||
| OFFICE RENT | 21,025 | |||
| DUES/SUBSCRIPTIONS | 5,822 | |||
| JANITORIAL SUPPLIES | 290 | |||
| HOUSE MANAGERS | 552,174 | |||
| SCHOOL SUPPLIES | 54 | |||
| SUPPLIES | 1,569 | |||
| CASUAL LABOR | 2,963 | |||
| TRAINING | 1,185 | |||
| TRAVEL | 90 | |||
| ADVERTISING | 2,007 | |||
| APPLIANCES | 668 | |||
| BIRTH CERTIFICATE | 20 | |||
| CLIENT EDUCATION EXPENSES | 349 | |||
| FURNITURE | 13,288 | |||
| GIFT CARDS | 15,565 | |||
| HOUSEHOLD ITEMS | 697 | |||
| EQUIPMENT | 4,965 | |||
| SOFTWARE | 6,305 | |||
| WEB HOSTING | 275 | |||
| OHIO CHILD SUPPORT | 3,329 | |||
| LANDSCAPING SUPPLIES | 52 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REBATES | 25 | ||
| REFUNDS | 6,751 |
| Description | Amount |
|---|---|
| VEHICLES | 190,291 |
| FURNITURE | 85,120 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| VEHICLES | 74,772 | |
| COMMERCIAL LOAN | 43,100 | |
| CREDIT CARDS | 14,227 | |
| KABBAGE LOAN | 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 |
|---|---|---|---|---|
| MENTORING | 31,777 | |||
| ACCREDITATION FEES | 800 | |||
| ACTIVATION FEES | 164 | |||
| CONSULTING | 18,400 | |||
| HUMAN RESOURCES | 1,108 | |||
| ADMINISTRATOR FEES | 2,400 |
| Item No. | 1 |
|---|---|
| Borrower's Name | CHARLES DANIELS |
| Borrower's Title | MANAGER |
| Original Amount of Loan | 20000 |
| 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 |
|---|---|
| Borrower's Name | STAFF LOANS |
| Borrower's Title | |
| Original Amount of Loan | 1683 |
| Balance Due | |
| 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 | 103,662 | |||
| SALES TAX PAID | 4 |