| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 4,923 | 0 | 0 | 4,923 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Storage Life Cover | 2007-12-15 | 1,350 | 1,294 | SL | 5.00 % | 56 | |||
| Air Conditioner | 2008-06-13 | 1,635 | 1,488 | SL | 5.00 % | 82 | |||
| 1979 Gulstar | 2014-09-02 | 68,299 | 8,537 | SL | 5.00 % | 3,415 | |||
| Bike | 2014-09-02 | 506 | 180 | SL | 14.28 % | 72 | |||
| Generator | 2015-12-18 | 12,401 | 2,657 | SL | 14.29 % | 1,772 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 897 | 897 | ||
| Machinery and Equipment | 86,052 | 21,321 | 64,731 |
| Item No. | 1 |
|---|---|
| Lender's Name | Heartland Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 20,000 |
| Balance Due | |
| Date of Note | 2015-12 |
| Maturity Date | 2018-12 |
| Repayment Terms | Monthly payment - $609/month |
| Interest Rate | 6.0000 |
| Security Provided by Borrower | Generator |
| Purpose of Loan | To purchase a generator. |
| Description of Lender Consideration | Cash |
| Consideration FMV | 20000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 1,280 | 1,280 | ||
| Automobile Expenses | 7,818 | 7,818 | ||
| Bank and Credit Card Fees | 12,514 | 12,514 | ||
| Boat Expenses | 24,744 | 24,744 | ||
| Continuing Education | 950 | 950 | ||
| Discount | 32,400 | 32,400 | ||
| Dues and Subscriptions | 3,955 | 3,955 | ||
| Expense Reimbursement | 4,430 | 4,430 | ||
| Insurance | 1,324 | 1,324 | ||
| Licenses and Permits | 895 | 895 | ||
| Miscellaneous | 203 | 203 | ||
| Office Supplies | 8,618 | 8,618 | ||
| Online Services | 9,807 | 9,807 | ||
| Postage & Shipping | 9,856 | 9,856 | ||
| Program Expenses | 139,797 | 139,797 | ||
| Supplies | 1,930 | 1,930 | ||
| Telephone | 7,240 | 7,240 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Consultative Education | 41,338 | 41,338 | |
| NCLC | 3,400 | 3,400 | |
| Program Fees | 44,275 | 44,275 | |
| Training | 494,950 | 494,950 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Card Payable | 1,251 | 1,812 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Fees | 3,467 | 0 | 0 | 3,467 |
| Testing | 3,860 | 0 | 0 | 3,860 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 9,204 | 9,204 | ||
| Workers Compensation | 398 | 398 |