| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 23,358 | 23,358 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| POS SYSTEM | 2018-11-01 | 37,809 | M5 | 1,890 | |||||
| BUILDING IMPROVEME | 2018-11-01 | 6,000 | M39 | 19 | |||||
| ARCHITECTURAL DESI | 2018-11-01 | 18,006 | M39 | 58 | |||||
| BUILDING SIGNS | 2018-11-01 | 93,810 | M39 | 301 | |||||
| CONSTRUCTION | 2018-11-01 | 3,827,796 | M39 | 12,287 | |||||
| SOLIDED DISH TABLE | 2018-11-01 | 5,965 | M5 | 298 | |||||
| CONVECTION OVEN | 2018-11-01 | 15,750 | M5 | 788 | |||||
| PANETARY MIXER | 2018-11-01 | 9,818 | M5 | 491 | |||||
| WALK IN US COOLER | 2018-11-01 | 22,194 | M5 | 1,110 | |||||
| WALK IN US COOLER | 2018-11-01 | 16,017 | M5 | 801 | |||||
| DISHMACHINE | 2018-11-01 | 6,511 | M5 | 326 | |||||
| 3 SECTION SOFAS | 2018-11-01 | 25,320 | M5 | 1,266 | |||||
| ESPRESSO MACHINE | 2018-11-01 | 5,000 | M5 | 250 | |||||
| DUCTWORK & STAINLE | 2018-11-01 | 53,716 | M39 | 172 | |||||
| MRM FIXTURE AND FI | 2018-11-01 | 162,833 | M39 | 523 | |||||
| KOLD LOCKER - INDO | 2018-11-01 | 7,273 | M5 | 364 | |||||
| FREEZER | 2018-11-01 | 6,441 | M5 | 322 | |||||
| UNDERBAR GLASSWASH | 2018-11-01 | 6,622 | M5 | 331 | |||||
| OPEN AIR MERCHANDI | 2018-11-01 | 5,496 | M5 | 275 | |||||
| PRODUCE OPEN MERCH | 2018-11-01 | 5,303 | M5 | 265 | |||||
| RECTANGULAR TABLE | 2018-11-01 | 372 | M5 | 19 | |||||
| CONVECTION OVEN | 2018-11-01 | 5,743 | M5 | 287 | |||||
| TI ALLOWANCE | 2018-11-01 | 43,666 | M39 | 140 | |||||
| 1102 S LEWIS BUILD | 2017-08-23 | 46,584 | 449 | M39 | 39 | 1,194 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| POS SYSTEM | 37,809 | 1,890 | 35,919 | |
| BUILDING IMPROVEME | 6,000 | 19 | 5,981 | |
| ARCHITECTURAL DESI | 18,006 | 58 | 17,948 | |
| BUILDING SIGNS | 93,810 | 301 | 93,509 | |
| CONSTRUCTION | 3,827,796 | 12,287 | 3,815,509 | |
| SOLIDED DISH TABLE | 5,965 | 298 | 5,667 | |
| CONVECTION OVEN | 15,750 | 788 | 14,962 | |
| PANETARY MIXER | 9,818 | 491 | 9,327 | |
| WALK IN US COOLER | 22,194 | 1,110 | 21,084 | |
| WALK IN US COOLER | 16,017 | 801 | 15,216 | |
| DISHMACHINE | 6,511 | 326 | 6,185 | |
| 3 SECTION SOFAS | 25,320 | 1,266 | 24,054 | |
| ESPRESSO MACHINE | 5,000 | 250 | 4,750 | |
| DUCTWORK & STAINLE | 53,716 | 172 | 53,544 | |
| MRM FIXTURE AND FI | 162,833 | 523 | 162,310 | |
| KOLD LOCKER - INDO | 7,273 | 364 | 6,909 | |
| FREEZER | 6,441 | 322 | 6,119 | |
| UNDERBAR GLASSWASH | 6,622 | 331 | 6,291 | |
| OPEN AIR MERCHANDI | 5,496 | 275 | 5,221 | |
| PRODUCE OPEN MERCH | 5,303 | 265 | 5,038 | |
| RECTANGULAR TABLE | 372 | 19 | 353 | |
| CONVECTION OVEN | 5,743 | 287 | 5,456 | |
| TI ALLOWANCE | 43,666 | 140 | 43,526 | |
| 1102 S LEWIS BUILD | 46,584 | 1,643 | 44,941 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 33,804 | 0 | 24,944 | 8,860 |
| Item No. | 1 |
|---|---|
| Lender's Name | VALLEY NATIONAL BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 308,827 |
| Balance Due | 0 |
| Date of Note | 2017-09 |
| Maturity Date | |
| Repayment Terms | CONTRUCTION LOAN |
| Interest Rate | 4.75 |
| Security Provided by Borrower | |
| Purpose of Loan | CONSTRUCTION OF BUILDING FOR PROGRAMS |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 1,546 | 4,057 | 4,057 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON CONTRIBUTION | 1,072,006 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 8,188 | 0 | 95 | 8,093 |
| INSURANCE EXPENSES | 24,183 | 0 | 3,672 | 20,511 |
| TRAINING | 540 | 0 | 540 | 0 |
| ADVERTISING EXPENSE | 24,604 | 0 | 3,132 | 21,472 |
| START-UP SERIES | 36,768 | 0 | 28,073 | 8,695 |
| PERMIT/INSPECTION FEES | 16,483 | 0 | 12,215 | 4,268 |
| UTILITIES EXPENSE | 28,589 | 0 | 21,609 | 6,980 |
| BACKGROUND CHECKS | 999 | 0 | 55 | 944 |
| BANK CHARGES | 6,855 | 0 | 531 | 6,324 |
| COMPUTER EQUIPMENT | 3,136 | 0 | 1,804 | 1,332 |
| DESIGN | 463 | 0 | 463 | 0 |
| DIRECT OPERATING EXPENSES | 30,489 | 0 | 22,153 | 8,336 |
| EQUIPMENT | 172,819 | 0 | 38,450 | 134,369 |
| EQUIPMENT RENTAL | 315 | 0 | 0 | 315 |
| EVENT EXPENSES | 13,605 | 0 | 9,702 | 3,903 |
| FACILITY EXPENSES | 3,428 | 0 | 430 | 2,998 |
| JANITORIAL EXPENSES | 18,964 | 0 | 6,404 | 12,560 |
| MISCELLANEOUS EXPENSES | 1,774 | 0 | 3 | 1,771 |
| MINI GOLF EXPENSES | 3,523 | 0 | 2,717 | 806 |
| FURNITURE & FIXTURES | 123,112 | 0 | 25,842 | 97,270 |
| UNIFORMS | 1,906 | 0 | 941 | 965 |
| MEALS AND ENTERTAINMENT | 407 | 0 | 80 | 327 |
| POS SYSTEM | 560 | 0 | 0 | 560 |
| PRINTING | 1,560 | 0 | 0 | 1,560 |
| REPAIRS AND MAINTENANCE | 1,484 | 0 | 0 | 1,484 |
| SIGNAGE | 2,971 | 0 | 0 | 2,971 |
| STORAGE AND DELIVERY | 19,279 | 0 | 19,279 | 0 |
| TELEPHONE | 7,829 | 0 | 0 | 7,829 |
| Rent and Royalty Expense | 15,159 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EVENT INCOME | 300 | 0 | 300 |
| INTEREST INCOME | 5,939 | 0 | 5,939 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS - 1124 S LEWIS | 1,200 | 0 |
| RENTAL DEPOSITS - MARKET 66 LLC | 0 | 16,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ANDOLINI'S | 160,000 | 164,827 | 2018-07 | 2025-04 | 675 % | ||||||
| CHICKEN & THE WOLF | 49,984 | 51,095 | 2018-07 | 2023-06 | 675 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEVELOPER FEES | 67,500 | 0 | 67,500 | 0 |
| OTHER PROFESSIONAL FEES | 6,454 | 0 | 5,444 | 1,010 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| SALES | 139,313 | 139,313 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EMPLOYER TAXES | 10,055 | 0 | 0 | 10,055 |
| PROPERTY TAXES | 0 | 0 | 7,580 | 7,579 |