| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 13,048 | 0 | 0 | 13,048 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| TVS | 2013-03-28 | 800 | 754 | 200DB | 5.76 % | 46 | |||
| FURNITURE | 2013-09-27 | 778 | 734 | 200DB | 5.76 % | 44 | |||
| Stroller | 2014-06-17 | 350 | 296 | 200DB | 11.37 % | 40 | |||
| Stroller | 2014-11-30 | 396 | 314 | 200DB | 10.94 % | 43 | |||
| Washer | 2015-03-06 | 556 | 396 | 200DB | 11.52 % | 64 | |||
| Dryer | 2015-09-14 | 538 | 383 | 200DB | 11.52 % | 62 | |||
| Cubicles | 2016-07-26 | 3,330 | 1,292 | 200DB | 17.49 % | 582 | |||
| Yukon | 2016-08-31 | 47,469 | 24,684 | 200DB | 19.20 % | 9,114 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 7,267 | 5,813 | 1,454 | 40,000 |
| Furniture and Fixtures | 9,388 | 5,550 | 3,838 | |
| Machinery and Equipment | 52,639 | 37,270 | 15,369 |
| Item No. | 1 |
|---|---|
| Lender's Name | CITIZENS ONE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 33,436 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Rounding | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 3,229 | 3,229 | ||
| CLOTHING | 16,540 | 16,540 | ||
| Contract Services | 9,122 | 9,122 | ||
| Donations | 661 | 661 | ||
| ENTERTAINMENT | 11,129 | 11,129 | ||
| Equipment Expenses | 4,679 | 4,679 | ||
| FOOD MINISTRY | 23,539 | 23,539 | ||
| INSURANCE | 60,317 | 60,317 | ||
| LESSON EXPENSES | 21,612 | 21,612 | ||
| LICENSES AND FEES | 2,751 | 2,751 | ||
| Operations Expenses | 60,868 | 60,868 | ||
| Staff Development | 3,317 | 3,317 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COUNTY AND PUBLIC TUITION | 888,060 |
| Item No. | 1 |
|---|---|
| Borrower's Name | Anne Hennesy |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 5599 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 51,097 | 51,097 |