| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting and Bookkeeping | 3,167 | 0 | 0 | 3,167 |
| 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 | 14,108 | SL | 39 | 1,085 | 0 | 0 | |
| Leasehold Improvements | 2008-01-01 | 13,455 | 8,075 | SL | 10 | 1,345 | 0 | 0 | |
| Leasehold Improvements | 2011-06-30 | 2,700 | 675 | SL | 10 | 270 | 0 | 0 | |
| Leasehold Improvements | 2012-06-30 | 62,181 | 9,327 | SL | 10 | 6,218 | 0 | 0 | |
| Leasehold Improvements | 2013-06-30 | 16,997 | 850 | SL | 10 | 1,700 | 0 | 0 | |
| Equipment | 2008-01-01 | 8,781 | 8,026 | SL | 5 | 0 | 0 | 0 | |
| Equipment | 2009-01-01 | 3,058 | 2,360 | SL | 5 | 612 | 0 | 0 | |
| Furniture and Fixtures | 2013-06-30 | 1,600 | 114 | SL | 7 | 229 | 0 | 0 | |
| Equipment | 2002-01-01 | 19,881 | 19,881 | SL | 5 | 0 | 0 | 0 | |
| Equipment | 2014-01-01 | 6,500 | 0 | SL | 7 | 464 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Leasehold Improvements | 137,633 | 0 | 137,633 | 0 |
| Equipment | 33,320 | 0 | 33,320 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Loan Payable |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 61117 |
| 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 | 1,016 | 0 | 0 | 1,016 |
| Advertising | 348 | 0 | 0 | 348 |
| Alarm | 1,930 | 0 | 0 | 1,930 |
| Automobile | 13,345 | 0 | 0 | 13,345 |
| Bank Charges | 1,142 | 0 | 0 | 1,150 |
| Billing Service | 3,750 | 0 | 0 | 3,750 |
| Cleaning | 5,046 | 0 | 0 | 5,046 |
| Computer | 16 | 0 | 0 | 16 |
| Contract Labor | 56,916 | 0 | 0 | 56,916 |
| Insurance | 33,165 | 0 | 0 | 33,165 |
| Payroll Service | 2,283 | 0 | 0 | 2,283 |
| Office Expenses | 1,491 | 0 | 0 | 1,491 |
| Postage | 482 | 0 | 0 | 482 |
| Program Services - Educational | 193,786 | 0 | 0 | 193,786 |
| Program Services - Food Servic | 242,629 | 0 | 0 | 242,629 |
| Scholarships | 2,889 | 0 | 0 | 2,889 |
| Repairs and Maintenance | 4,248 | 0 | 0 | 4,248 |
| Supplies | 11,253 | 0 | 0 | 11,253 |
| Telephone | 2,589 | 0 | 0 | 2,589 |
| Training | 115 | 0 | 0 | 115 |
| Penalties | 43 | 0 | 0 | 43 |
| Description | Amount |
|---|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll taxes | 150,586 | 180,819 |
| 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 |
|---|
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
|
17,000 |
|
|
2,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 37,763 | 0 | 0 | 37,763 |
| State Taxes | 140 | 0 | 0 | 140 |