| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & LEGAL | 3,004 | 3,004 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPARTMENTS | 2003-01-01 | 694 | 694 | 200DB | 7.0000 | ||||
| CONCRETE WORK | 2003-08-18 | 1,486 | 776 | S/L | 39.0000 | 38 | 38 | ||
| DISHWASHER | 2003-09-03 | 675 | 675 | 200DB | 5.0000 | ||||
| FURNITURE | 2003-11-19 | 676 | 676 | 200DB | 5.0000 | ||||
| LEASEHOLD IMPROVEMENTS | 2003-01-01 | 25,000 | 13,435 | S/L | 39.0000 | 641 | 641 | ||
| 2006 DODGE TRANSIT DUTY MINIVAN | 2006-03-27 | 3,729 | 3,729 | 200DB | 5.0000 | ||||
| COMPUTER | 2006-05-13 | 986 | 986 | 200DB | 5.0000 | ||||
| HDTV | 2009-03-23 | 982 | 982 | 200DB | 5.0000 | ||||
| FITNESS EQUIPMENT | 2009-06-15 | 726 | 726 | 200DB | 5.0000 | ||||
| REFRIGERATOR | 2009-08-18 | 873 | 873 | 200DB | 5.0000 | ||||
| 2010 DODGE CARAVAN MINIVAN 2D4RN | 2010-01-13 | 3,608 | 3,608 | 200DB | 5.0000 | ||||
| FORD TRUCK | 2011-01-20 | 1,000 | 1,000 | 200DB | 5.0000 | ||||
| LEASEHOLD IMPROVEMENTS | 2012-08-25 | 1,158 | 338 | S/L | 39.0000 | 30 | 30 | ||
| NEW A/C UNIT | 2012-08-27 | 3,232 | 3,232 | 200DB | 5.0000 | ||||
| TWO RECLINERS | 2012-09-01 | 560 | 560 | 200DB | 7.0000 | ||||
| LAWN MOWER | 2012-09-06 | 1,133 | 1,133 | 200DB | 5.0000 | ||||
| GENERATOR | 2016-11-30 | 1,084 | 1,084 | 200DB | 5.0000 | ||||
| ICE MACHINE | 2017-07-21 | 2,066 | 1,973 | 200DB | 7.0000 | 93 | 93 | ||
| GENERATOR | 2024-01-31 | 11,300 | 200DB | 7.0000 | 1,614 | 1,614 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 60,968 | 38,896 | 22,072 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| REFUNDS & ALLOWANCES | 2,383 | 2,383 | ||
| AUTO EXPENSE | 794 | 794 | ||
| DRUGS & SUPPLIES | 12 | 12 | ||
| DUES & SUBSCRIPTIONS | 561 | 561 | ||
| MEALS & ACTIVITY EXP | 1,370 | 1,370 | ||
| ENTERTAINMENT | 157 | 157 | ||
| EQUIPMENT RENTAL | 426 | 426 | ||
| FOOD SUPPLIES | 10,486 | 10,486 | ||
| INSURANCE | 6,506 | 6,506 | ||
| OFFICE SUPPLIES | 3,094 | 3,094 | ||
| OUTSIDE SERVICES | 973 | 973 | ||
| EMPLOYEE MEDICAL EXPENSE | 25 | 25 | ||
| REPAIR & MAINTENANCE | 1,639 | 1,639 | ||
| DAYCARE SUPPLIES | 291 | 291 | ||
| TAXES - LICENSES | 486 | 486 | ||
| TELEPHONE | 7,959 | 7,959 | ||
| SMALL TOOLS/EQUIPMENT | 783 | 783 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DAYCARE REVENUE-VOUCHER BILLL | 48,699 | 48,699 | |
| DAYCARE REVENUE-HCCCLAIMPMNT | 21,777 | 21,777 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CHILD SUPPORT PAYABLE-REGGIE JR. | 16,059 | 16,939 |
| FICA PAYABLE | 53,084 | 53,274 |
| STATE TAX WITHHELD | 22 | 43 |
| A/P: TYRAINE WILLIAMS | 2,158 | 2,158 |
| A/P: REGINALD JOHNSON | 2,689 | 4,877 |
| LOAN FROM STOCKHOLDERS | 772 | 16,897 |
| ADJ | 91 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
EMPLOYEE ADVANCES |
44 |