| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES - TAZIKI'S | 12,402 | 12,402 | 12,402 | |
| ACCOUNTING FEES - OPERATING | 4,148 | 1,000 | 4,148 |
| Category | Amount |
|---|---|
| NONE DURING 2018 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LH IMPROVEMENTS | 2010-08-15 | 113,417 | 27,206 | M15 | 3,352 | ||||
| KITCHEN EQUIPMENT | 2010-08-15 | 102,726 | 51,315 | M5 | |||||
| POS/COMPUTER EQUIP | 2010-08-15 | 13,618 | 6,802 | M5 | |||||
| PC TABLET | 2011-06-05 | 600 | 0 | M5 | |||||
| KIT EQUIP (SLICER) | 2013-08-04 | 795 | 374 | M5 | 23 | ||||
| IPADS,TVS-MENUS | 2013-09-08 | 4,265 | 2,005 | M5 | 123 | ||||
| 72" PREP TABLE | 2014-07-30 | 3,800 | 1,565 | M5 | 219 | ||||
| KIT EQUIP-DYKES C2 | 2015-05-17 | 1,847 | 657 | M5 | 106 | ||||
| DYKES FOOD WARMER | 2015-08-18 | 3,457 | 1,231 | M5 | 199 | ||||
| DYKES WALK-IN COOL | 2016-04-10 | 3,839 | 998 | M5 | 368 | ||||
| FOOD PROCESSOR | 2018-04-22 | 977 | M5 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GOODWILL | 437,393 | 437,393 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LH IMPROVEMENTS | 113,417 | 87,266 | 26,151 | |
| KITCHEN EQUIPMENT | 102,726 | 102,678 | 48 | |
| POS/COMPUTER EQUIP | 13,618 | 13,611 | 7 | |
| PC TABLET | 600 | 600 | ||
| KIT EQUIP (SLICER) | 795 | 795 | ||
| IPADS,TVS-MENUS | 4,265 | 4,260 | 5 | |
| 72" PREP TABLE | 3,800 | 3,684 | 116 | |
| KIT EQUIP-DYKES C2 | 1,847 | 1,687 | 160 | |
| DYKES FOOD WARMER | 3,457 | 3,159 | 298 | |
| DYKES WALK-IN COOL | 3,839 | 3,286 | 553 | |
| FOOD PROCESSOR | 977 | 977 |
| Item No. | 1 |
|---|---|
| Lender's Name | CB T |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 124,247 |
| Balance Due | 47,321 |
| Date of Note | 2016-01 |
| Maturity Date | 2020-06 |
| Repayment Terms | MONTHLY |
| Interest Rate | 350. |
| Security Provided by Borrower | PERSONAL GUARANTIES |
| Purpose of Loan | EQUIPMENT COSTS AND LEASEHOLD IMPROVEMENTS |
| Description of Lender Consideration | CASH $124,246.76 |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN JNN INVESTORS | 700,553 | 604,453 | 604,453 |
| Description | Amount |
|---|---|
| INVENTORY ADJUSTMENT | 801 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 586 | 586 | 586 | |
| BOOK/TAX DIFFERENCES | 3,111 | |||
| CASH OVER/SHORT | -6 | -6 | -6 | |
| COMPUTER SERVICES | 10,435 | 10,435 | 10,435 | |
| CREDIT CARD SERVICE | 4,807 | 4,807 | 4,807 | |
| CULTURE & MARKETING FEES | 6,781 | 6,781 | 6,781 | |
| COUPONS/LSM PROMOTIONS | 158 | 158 | 158 | |
| EQUIPMENT LEASE | 127 | 127 | 127 | |
| GIFT CARD PROMO | -716 | -716 | -716 | |
| GOODWILL & GOOD CUSTOMER | 759 | 759 | 759 | |
| INSURANCE-GENERAL | 2,426 | 2,426 | 2,426 | |
| INSURANCE-WORKERS COMP | 1,531 | 1,531 | 1,531 | |
| LICENSE FEES | 36,166 | 36,166 | 36,166 | |
| LICENSES & PERMITS | 4,635 | 4,635 | 4,635 | |
| LINENS | 1,821 | 1,821 | 1,821 | |
| MEAL PLAN PROCESSING | 38,893 | 38,893 | 38,893 | |
| MEALS & ENTERTAINMENT | 2,201 | 1,101 | ||
| MISCELLANEOUS ADMIN EXPENSE | 0 | 0 | ||
| MISCELLANEOUS SERVICES | 565 | 565 | 565 | |
| MOBILE PHONE SERVICE | 40 | 40 | 40 | |
| NON-DEDUCTIBLE DEDUCTIONS | 13,059 | |||
| OFFICE SUPPLIES | 31 | 31 | 31 | |
| OTHER DEDUCTIONS | 0 | 0 | ||
| OTHER PROMOTIONS | -10 | -10 | -10 | |
| PRINTING SERVICE | 47 | 47 | 47 | |
| QSA | 2 | 2 | 2 | |
| RETAIL EXPENSE | 323 | 323 | 323 | |
| SEMINAR/MEETING EXPENSE | 0 | 0 | ||
| SHIPPING CHARGES | 147 | 147 | 147 | |
| SUPPLIES - CLEANING | 4,523 | 4,523 | 4,523 | |
| SUPPLIES - OTHER | 1,464 | 1,464 | 1,464 | |
| SUPPLIES - PAPER | 31,011 | 31,011 | 31,011 | |
| UNIFORMS | 1,456 | 1,456 | 1,456 | |
| WARES REPLACED | 920 | 920 | 920 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 2,755 | 2,755 | 2,755 |
| ORDINARY LOSS (K-1) | -19,874 | -19,874 | |
| NET RENTAL ACTIVITY (K-1) | 0 | 0 | |
| INTEREST INCOME (K-1) | 3 | 3 | 3 |
| LT CAPITAL GAIN/(LOSS) (K-1) | 0 | 0 | |
| SEC 1231 GAIN/(LOSS) (K-1) | 13,172 | 13,172 | 13,172 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO CROSSINGS PROJECT | 21,244 | |
| FICA PAYABLE | 237 | |
| FWT PAYABLE | 111 | |
| SWT PAYABLE | 510 | |
| LWT PAYABLE | 1,038 | |
| SUI PAYABLE | 1,066 | |
| FUI PAYABLE | 236 | |
| ACCRUED SALARIES & WAGES | 1,230 | |
| PROPERTY TAXES PAYABLE | 443 | |
| SALES TAX PAYABLE | 812 | |
| ACCRUED GIFT CARDS | 0 | |
| REDEEMED GIFT CARDS | 0 | |
| SQUARE GIFT CARDS | -154 | |
| ACCRUED ROYALTY FEES | 2,042 | |
| ACCRUED CULTURE & MARKETING FE | 383 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 90 | 90 | ||
| OTHER PROFESSIONAL FEES (JNN) | 2,900 | 2,900 | 2,900 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| GROSS SALES | 905,711 | 185,023 | 720,688 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IRS PAYMENTS | 13,418 | |||
| PAYROLL TAX EXPENSE | 20,953 | 20,953 | 20,953 | |
| PERSONAL PROPERTY TAXES | 1,555 | 1,555 | 1,555 | |
| SALES TAX DISCOUNT | 39 | 39 | 39 | |
| STATE TAXES PD(K-1)-REFUNDS | 3,334 | 3,334 | 3,334 |