| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting, Tax Prep, Consulting | 96,196 | 0 | 0 | 96,196 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 13,345 | 7,307 | 6,038 | 1,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General Legal Consulting | 138,192 | 0 | 0 | 138,192 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Right to Use Leased Property | 999,725 | 999,725 | |
| Security Deposits | 58,000 | 58,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Equipment Expense | 50,792 | 48,410 | ||
| Insurance - Business | 17,044 | 25,069 | ||
| Janitorial | 5,200 | 5,200 | ||
| Membership Fees | 35,904 | 35,904 | ||
| Miscellaneous | 217 | 217 | ||
| Office Expense | 62,999 | 58,708 | ||
| Payroll Fees | 2,162 | 2,162 | ||
| Relocation Expenses | 1,500 | 1,500 | ||
| Rental Expenses | 100,442 | |||
| Software and Web Services | 45,583 | 39,283 | ||
| Staff Development | 55,810 | 60,810 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Lease Liability | 1,100,166 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Employee Recruitment | 324,263 | 0 | 0 | 324,263 |
| Investment Management Fees | 126,893 | 126,893 | 0 | 0 |
| Various Consulting Fees | 392,703 | 0 | 0 | 370,303 |
| Item No. | 1 |
|---|---|
| Borrower's Name | James Angell |
| Borrower's Title | President |
| Original Amount of Loan | 6594 |
| Balance Due | 7201 |
| 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 | 94,215 | |||
| Payroll Tax | 120,560 | 117,336 |