| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting and Bookkeeping | 9,750 | 0 | 0 | 9,750 |
| 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 | 20,618 | 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 | 2,295 | SL | 10 | 270 | 0 | 0 | |
| Leasehold Improvements | 2012-06-30 | 62,181 | 46,635 | SL | 10 | 6,218 | 0 | 0 | |
| Leasehold Improvements | 2013-06-30 | 16,997 | 11,050 | 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 | 1,488 | SL | 7 | 112 | 0 | 0 | |
| Equipment | 2002-01-01 | 19,881 | 19,881 | SL | 5 | 0 | 0 | 0 | |
| Equipment | 2014-01-01 | 6,500 | 5,109 | SL | 7 | 929 | 0 | 0 | |
| Equipment | 2015-12-31 | 380 | 304 | SL | 5 | 76 | 0 | 0 | |
| Leasehold Improvments | 2016-06-30 | 6,638 | 2,324 | SL | 10 | 664 | 0 | 0 | |
| Leasehold Improvements | 2017-06-30 | 4,583 | 1,145 | SL | 10 | 458 | 0 | 0 | |
| Funiture and Equipment | 2017-06-30 | 835 | 298 | SL | 7 | 119 | 0 | 0 | |
| Equipment | 2017-06-30 | 9,697 | 4,848 | SL | 5 | 1,939 | 0 | 0 | |
| leasehold Improvements | 2020-06-30 | 1,837 | 0 | SL | 10 | 92 | 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 | 10,359 |
| 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 | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Equipment Lease | 2,570 | 0 | 0 | 2,570 |
| Advertising | 5,494 | 0 | 0 | 5,494 |
| Alarm | 326 | 0 | 0 | 326 |
| AutomobileTransporation | 1,194 | 0 | 0 | 1,194 |
| Bank Charges & Merch Scvs Fee | 422 | 0 | 0 | 422 |
| Billing Service | 641 | 0 | 0 | 644 |
| Cleaning Service | 3,381 | 0 | 0 | 3,381 |
| Utilities | 14,475 | 0 | 0 | 14,475 |
| Worker Comp Insurance | 13,038 | 0 | 0 | 13,038 |
| Insurance | 18,515 | 0 | 0 | 18,515 |
| Payroll Service | 904 | 0 | 0 | 904 |
| Office Supplies | 386 | 0 | 0 | 386 |
| Legal and Professional Fees | 1,864 | 0 | 0 | 1,864 |
| Program Services - Educational | 40,885 | 0 | 0 | 40,885 |
| Program Services - Food Servic | 12,220 | 0 | 0 | 12,220 |
| Repairs and Maintenance | 5,099 | 0 | 0 | 5,099 |
| Telephone | 3,946 | 0 | 0 | 3,946 |
| Outside services | 107,457 | 0 | 0 | 107,457 |
| Auto Leases | 6,554 | 0 | 0 | 6,554 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Taxes | 263,528 | 285,607 |
| Due to Employees | 6,295 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 22,557 | 0 | 0 | 22,557 |