| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting and Bookkeeping | 6,700 | 0 | 0 | 6,700 |
| 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 | 15,193 | SL | 39 | 1,085 | 0 | 0 | |
| Leasehold Improvements | 2008-01-01 | 13,455 | 9,420 | SL | 10 | 1,345 | 0 | 0 | |
| Leasehold Improvements | 2011-06-30 | 2,700 | 945 | SL | 10 | 270 | 0 | 0 | |
| Leasehold Improvements | 2012-06-30 | 62,181 | 15,545 | SL | 10 | 6,218 | 0 | 0 | |
| Leasehold Improvements | 2013-06-30 | 16,997 | 2,550 | 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 | 2,972 | SL | 5 | 0 | 0 | 0 | |
| Furniture and Fixtures | 2013-06-30 | 1,600 | 343 | SL | 7 | 229 | 0 | 0 | |
| Equipment | 2002-01-01 | 19,881 | 19,881 | SL | 5 | 0 | 0 | 0 | |
| Equipment | 2014-01-01 | 6,500 | 464 | SL | 7 | 929 | 0 | 0 | |
| Equipment | 2015-12-31 | 380 | 0 | SL | 5 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Loan Payable |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 47,517 |
| 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 | 54,146 |
| 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 | 1,833 | 0 | 0 | 1,833 |
| 717 | 717 | 0 | 0 | 717 |
| Alarm | 549 | 0 | 0 | 549 |
| Automobile | 2,702 | 0 | 0 | 2,702 |
| Bank Charges | 462 | 0 | 0 | 462 |
| Billing Service | 2,750 | 0 | 0 | 2,750 |
| Contract Labor | 49,399 | 0 | 0 | 49,399 |
| Insurance | 44,158 | 0 | 0 | 44,158 |
| Payroll Service | 2,293 | 0 | 0 | 2,293 |
| Office Expenses | 2,649 | 0 | 0 | 2,649 |
| Postage | 182 | 0 | 0 | 182 |
| Program Services - Educational | 283,149 | 0 | 0 | 283,149 |
| Program Services - Food Servic | 157,804 | 0 | 0 | 157,804 |
| Scholarships | 10,487 | 0 | 0 | 10,487 |
| Repairs and Maintenance | 2,019 | 0 | 0 | 2,019 |
| Supplies | 2,062 | 0 | 0 | 2,062 |
| Telephone | 638 | 0 | 0 | 638 |
| Penalties | 25 | 0 | 0 | 25 |
| Travel | 2,533 | 0 | 0 | 2,533 |
| Utilities | 773 | 0 | 0 | 773 |
| Auto Leases | 15,467 | 0 | 0 | 15,467 |
| Dues and Subscriptions | 617 | 0 | 0 | 617 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll taxes | 180,819 | 186,278 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
Other Notes |
17,000 |
|
Loan to Employees |
2,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 29,948 | 0 | 0 | 29,948 |