| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX PREP | 1,200 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE AND EQUIPMENT | 2008-10-11 | 3,550 | 1,394 | MACRS 7 YR 200% | 7 | 158 | 0 | 0 | |
| LAWN MOWER | 2009-06-08 | 1,000 | 480 | MACRS 5 YR 200% | 5 | 0 | 0 | 0 | |
| LAWN MOWER 2012 | 2012-05-22 | 1,200 | 938 | MACRS 7 YR 200% | 7 | 75 | 0 | 0 | |
| PLAYGROUND EQUIPMENT | 2012-05-29 | 6,150 | 4,805 | MACRS 7 YR 200% | 7 | 384 | 0 | 0 | |
| PLAYGROUND EQUIPMENT | 2013-06-05 | 2,900 | 1,856 | MACRS 10 YR 200% | 10 | 209 | 0 | 0 | |
| RUGS | 2013-05-29 | 350 | 266 | MACRS 5 YR 200% | 5 | 34 | 0 | 0 | |
| DAY CARE FURNITURE | 2013-08-07 | 536 | 372 | MACRS 7 YR 200% | 7 | 47 | 0 | 0 | |
| PLAGROUND EQUIPMENT 2014 | 2014-03-12 | 1,200 | 120 | MACRS 10 YR 200% | 10 | 216 | 0 | 0 | |
| BUS | 2014-01-15 | 23,046 | 4,609 | MACRS 5 YR 200% | 5 | 7,375 | 0 | 0 | |
| NEW BUILDING EXPENSES | 2014-03-04 | 23,833 | 1,192 | MACRS 15 YR 200% | 15 | 2,264 | 0 | 0 | |
| WORK SPACE PLUS | 2015-02-09 | 2,280 | 0 | MACRS 7 YR 200% | 7 | 1,303 | 0 | 0 | |
| TOUAX MODULAR BUILDING | 2016-01-14 | 11,621 | 0 | MACRS 15 YR 200% | 15 | 581 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT AND BUILDINGS | 88,396 | 28,698 | 59,698 | 59,698 |
| Item No. | 1 |
|---|---|
| Lender's Name | NEW CREATIONS |
| Lender's Title | CHURCH |
| Relationship to Insider | NONE |
| Original Amount of Loan | 16,000 |
| Balance Due | 16,000 |
| Date of Note | 2015-12 |
| Maturity Date | 2016-12 |
| Repayment Terms | NONE |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | DAYCARE FOOD |
| Description of Lender Consideration | |
| Consideration FMV | 16000 |
| Item No. | 2 |
|---|---|
| Lender's Name | NP TCF |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 16,965 |
| Balance Due | 10,482 |
| Date of Note | 2014-12 |
| Maturity Date | 2016-12 |
| Repayment Terms | NONE |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | DAYCARE FOOD |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 3 |
|---|---|
| Lender's Name | ONE MAIN FINANCIAL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 17,505 |
| Balance Due | 10,006 |
| Date of Note | 2015-02 |
| Maturity Date | 2016-12 |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | REPAIRS |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DAYCARE FOOD | 15,915 | |||
| DAYCARE SUPPLIES | 20,306 | |||
| BANK CHARGES | 185 | |||
| EDUCATION | 10,905 | |||
| EQUIPMENT RENTAL | 70 | |||
| INSURANCE | 13,242 | |||
| LICENSES AND PERMITS | 1,384 | |||
| OFFICE SUPPLIES | 4,628 | |||
| POSTAGE AND FREIGHT | 696 | |||
| SMALL TOOLS AND SUPPLIES | 455 | |||
| UTILITIES | 14,244 | |||
| AUTOMOBILE EXPENSE | 852 | |||
| DUES AND SUBSCRIPTIONS | 469 | |||
| ADVERTISING AND PROMOTION | 350 | |||
| TELEPHONE AND INTERNET EXPENSE | 1,438 | |||
| SUBCONTRACTOR EXPENSE | 519 | 0 | 0 | 0 |
| MISCELLANEOUS | 5,745 | 0 | 0 | 0 |
| PAYROLL EXPENSE | 57,302 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 64,603 |