| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & LEGAL | 2,593 | 2,593 |
| 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 | 814 | 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 | 14,076 | 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 | 368 | S/L | 39.0000 | 29 | 29 | ||
| 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 | 2,066 | 200DB | 7.0000 | ||||
| GENERATOR | 2024-01-31 | 11,300 | 1,614 | 200DB | 7.0000 | 2,768 | 2,768 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 60,968 | 42,372 | 18,596 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTO EXPENSE | 938 | 938 | ||
| DUES & SUBSCRIPTIONS | 363 | 363 | ||
| MEALS & ACTIVITY EXP | 1,013 | 1,013 | ||
| ENTERTAINMENT | 83 | 83 | ||
| FOOD SUPPLIES | 9,969 | 9,969 | ||
| INSURANCE | 7,187 | 7,187 | ||
| OFFICE SUPPLIES | 5,258 | 5,258 | ||
| OUTSIDE SERVICES | 585 | 585 | ||
| EMPLOYEE MEDICAL EXPENSE | 63 | 63 | ||
| REPAIR & MAINTENANCE | 1,621 | 1,621 | ||
| DAYCARE SUPPLIES | 457 | 457 | ||
| TAXES - LICENSES | 857 | 857 | ||
| TELEPHONE | 6,821 | 6,821 | ||
| CONTRIBUTIONS | 100 | 100 | ||
| POSTAGE | 30 | 30 | ||
| PROMOTIONAL | 80 | 80 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DAYCARE REVENUE-VOUCHER BILLL | 54,491 | 54,491 | |
| DAYCARE REVENUE-HCCCLAIMPMNT | 22,324 | 22,324 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ADJ | 91 | |
| CHILD SUPPORT PAYABLE-REGGIE JR. | 16,939 | 16,939 |
| FICA PAYABLE | 53,274 | 53,655 |
| STATE TAX WITHHELD | 43 | 84 |
| A/P: TYRAINE WILLIAMS | 2,158 | 2,158 |
| A/P: REGINALD JOHNSON | 4,877 | 4,877 |
| LOAN FROM STOCKHOLDERS | 16,897 | 16,847 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
EMPLOYEE ADVANCES |
41 |