| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting and Bookkeeping | 7,041 | 0 | 0 | 7,041 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Leasehold Improvements | 1999-01-01 | 42,300 | 13,023 | SL | 39 | 1,085 | 0 | 0 | |
| Leasehold Improvements | 2008-01-01 | 13,455 | 6,730 | SL | 10 | 1,345 | 0 | 0 | |
| Leasehold Improvements | 2011-06-30 | 2,700 | 405 | SL | 10 | 270 | 0 | 0 | |
| Leasehold Improvements | 2012-06-30 | 62,181 | 3,109 | SL | 10 | 6,218 | 0 | 0 | |
| Leasehold Improvements | 2013-06-30 | 16,997 | 0 | SL | 10 | 850 | 0 | 0 | |
| Equipment | 2008-01-01 | 8,781 | 6,270 | SL | 5 | 1,756 | 0 | 0 | |
| Equipment | 2009-01-01 | 3,058 | 1,748 | SL | 5 | 612 | 0 | 0 | |
| Furniture and Fixtures | 2013-06-30 | 1,600 | 0 | SL | 7 | 114 | 0 | 0 | |
| Equipment | 2002-01-01 | 19,881 | 19,881 | SL | 5 | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Leasehold Improvements | 137,633 | 32,154 | 105,479 | 0 |
| Equipment | 33,320 | 31,256 | 2,064 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Loan Payable |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 41617 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 2 |
|---|---|
| Lender's Name | Line of Credit |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 54146 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Equipment Lease | 2,792 | 0 | 0 | 2,792 |
| Advertising | 480 | 0 | 0 | 480 |
| Alarm | 1,376 | 0 | 0 | 1,376 |
| Automobile | 17,887 | 0 | 0 | 17,887 |
| Bank Charges | 686 | 0 | 0 | 686 |
| Billing Service | 6,701 | 0 | 0 | 6,701 |
| Cleaning | 12,107 | 0 | 0 | 12,107 |
| Computer | 602 | 0 | 0 | 602 |
| Contract Labor | 59,096 | 0 | 0 | 59,096 |
| Insurance | 35,198 | 0 | 0 | 35,198 |
| License | 1,327 | 0 | 0 | 1,327 |
| Office Expenses | 12,819 | 0 | 0 | 12,819 |
| Postage | 935 | 0 | 0 | 935 |
| Program Services - Educational | 155,757 | 0 | 0 | 155,807 |
| Program Services - Food | 292,119 | 0 | 0 | 292,119 |
| Scholarships | 4,081 | 0 | 0 | 4,081 |
| Storage | 698 | 0 | 0 | 698 |
| Supplies | 35,248 | 0 | 0 | 35,248 |
| Telephone | 3,429 | 0 | 0 | 3,429 |
| Training | 4,533 | 0 | 0 | 4,533 |
| Utilities | 400 | 0 | 0 | 400 |
| Payroll Service | 2,477 | 0 | 0 | 2,477 |
| Donations | 3,861 | 0 | 0 | 3,861 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll taxes | 155,619 | 150,586 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
Other Notes |
17,000 |
|
Loan to Employees |
1,735 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 36,128 | 0 | 0 | 0 |
| State Taxes | 73 | 0 | 0 | 0 |