| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting and Bookkeeping | 5,500 | 0 | 0 | 5,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Leasehold Improvements | 1999-01-01 | 42,300 | 18,448 | SL | 39 | 1,085 | 0 | 0 | |
| Leasehold Improvements | 2008-01-01 | 13,455 | 13,455 | SL | 10 | 0 | 0 | 0 | |
| Leasehold Improvements | 2011-06-30 | 2,700 | 1,755 | SL | 10 | 270 | 0 | 0 | |
| Leasehold Improvements | 2012-06-30 | 62,181 | 34,199 | SL | 10 | 6,218 | 0 | 0 | |
| Leasehold Improvements | 2013-06-30 | 16,997 | 7,650 | SL | 10 | 1,700 | 0 | 0 | |
| Equipment | 2008-01-01 | 8,781 | 8,026 | SL | 5 | 0 | 0 | 0 | |
| Equipment | 2009-01-01 | 3,058 | 2,972 | SL | 5 | 0 | 0 | 0 | |
| Furniture and Fixtures | 2013-06-30 | 1,600 | 1,030 | SL | 7 | 229 | 0 | 0 | |
| Equipment | 2002-01-01 | 19,881 | 19,881 | SL | 5 | 0 | 0 | 0 | |
| Equipment | 2014-01-01 | 6,500 | 3,251 | SL | 7 | 929 | 0 | 0 | |
| Equipment | 2015-12-31 | 380 | 152 | SL | 5 | 76 | 0 | 0 | |
| Leasehold Improvments | 2016-06-30 | 6,638 | 996 | SL | 10 | 664 | 0 | 0 | |
| Leasehold Improvements | 2017-06-30 | 4,583 | 229 | SL | 10 | 458 | 0 | 0 | |
| Funiture and Equipment | 2017-06-30 | 835 | 60 | SL | 7 | 119 | 0 | 0 | |
| Equipment | 2017-06-30 | 9,697 | 970 | SL | 5 | 1,939 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Loan Payable |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 43,517 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 2 |
|---|---|
| Lender's Name | Merchant Cash and Capital LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 9,563 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 7 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 3 |
|---|---|
| Lender's Name | Webbank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 13,342 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 4 |
|---|---|
| Lender's Name | Line of Credit CNB |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 53,169 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 5 |
|---|---|
| Lender's Name | Knight Capital |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 11,359 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Amount |
|---|---|
| Rounding | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Equipment Lease | 2,370 | 0 | 0 | 2,370 |
| Alarm | 597 | 0 | 0 | 597 |
| Automobile | 2,956 | 0 | 0 | 2,956 |
| Bank Charges | 1,349 | 0 | 0 | 1,349 |
| Scholarships | 1,358 | 0 | 0 | 1,358 |
| Merchant Services Fees | 1,777 | 0 | 0 | 1,777 |
| Insurance | 29,435 | 0 | 0 | 29,435 |
| Payroll Service | 2,095 | 0 | 0 | 2,095 |
| Office Expenses | 1,634 | 0 | 0 | 1,634 |
| Legal and Professional Fees | 3,950 | 0 | 0 | 3,950 |
| Program Services - Educational | 202,220 | 0 | 0 | 202,220 |
| Program Services - Food Servic | 40,084 | 0 | 0 | 40,084 |
| Stationary and Printing | 723 | 0 | 0 | 723 |
| Repairs and Maintenance | 10,244 | 0 | 0 | 10,244 |
| Supplies | 1,406 | 0 | 0 | 1,406 |
| Telephone | 2,083 | 0 | 0 | 2,083 |
| Training | 1,175 | 0 | 0 | 1,175 |
| Outside services | 37,433 | 0 | 0 | 37,433 |
| Auto Leases | 10,667 | 0 | 0 | 10,667 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Taxes | 220,903 | 234,273 |
| Due to Employees | 43,839 | 38,092 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
Other Notes |
17,000 |
|
Loan to Employees |
2,610 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 32,373 | 0 | 0 | 32,373 |