| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES - TAZIKI'S | 3,522 | 3,522 | ||
| ACCOUNTING FEES - FND OPERATNG | 4,224 | 4,224 |
| 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 | 33,904 | 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 | 397 | M5 | |||||
| IPADS,TVS-MENUS | 2013-09-08 | 4,265 | 2,128 | M5 | |||||
| 72" PREP TABLE | 2014-07-30 | 3,800 | 1,893 | M5 | |||||
| KIT EQUIP-DYKES C2 | 2015-05-17 | 1,847 | 869 | M5 | 53 | ||||
| DYKES FOOD WARMER | 2015-08-18 | 3,457 | 1,629 | M5 | 99 | ||||
| DYKES WALK-IN COOL | 2016-04-10 | 3,839 | 1,587 | M5 | 221 | ||||
| FOOD PROCESSOR | 2018-04-22 | 977 | M5 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF TAZIKI'S | 2010-07 | 2020-04 | 30,130 | 30,130 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN JNN | AT COST | 614,385 | 614,385 |
| INVESTMENT IN AGH | AT COST | 70,156 | 70,156 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LH IMPROVEMENTS | 113,417 | 93,964 | 19,453 | |
| 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 | 3,793 | 7 | |
| KIT EQUIP-DYKES C2 | 1,847 | 1,846 | 1 | |
| DYKES FOOD WARMER | 3,457 | 3,457 | ||
| DYKES WALK-IN COOL | 3,839 | 3,728 | 111 | |
| 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 | 0 |
| 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 |
|---|---|---|---|
| TAZIKI'S WVU GOODWILL | 437,393 | 437,393 | 437,393 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 188 | 188 | ||
| CASH OVER/SHORT | -255 | -255 | ||
| COMPUTER SERVICES | 3,044 | 3,044 | ||
| COMPUTER SUPPLIES | 615 | 615 | ||
| CREDIT CARD SERVICE | 1,393 | 1,393 | ||
| CULTURE & MARKETING FEES | 1,065 | 1,065 | ||
| INSURANCE-GENERAL | 1,147 | 1,147 | ||
| INSURANCE-WORKERS COMP | 391 | 391 | ||
| LICENSE FEES | 5,679 | 5,679 | ||
| LICENSES & PERMITS | 676 | 676 | ||
| LINENS | 448 | 448 | ||
| MEAL PLAN PROCESSING | 942 | 942 | ||
| MISCELLANEOUS SERVICES | 138 | 138 | ||
| OTHER DEDUCTIONS-FROM JNN K-1 | 0 | |||
| REWARDS REDEMPTION | 20 | 20 | ||
| SHIPPING CHARGES | 20 | 20 | ||
| SUPPLIES - CLEANING | 839 | 839 | ||
| SUPPLIES - OTHER | 278 | 278 | ||
| SUPPLIES - PAPER | 4,802 | 4,802 | ||
| UNIFORMS | 3 | 3 | ||
| WARES REPLACED | 113 | 113 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME FROM OPERATING ACTIVITY | 603 | 603 | |
| ORDINARY LOSS (K-1) | -78,691 | -78,691 | |
| NET RENTAL ACTIVITY (K-1) | 0 | ||
| INTEREST INCOME (K-1) | 0 | ||
| LT CAPITAL GAIN/(LOSS) (K-1) | 0 | ||
| SEC 1231 GAIN/(LOSS) (K-1) | -9,052 | -9,052 |
| Description | Amount |
|---|---|
| INCREASE IN INVESTMENT CARRY VALUE | 175,743 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO TAZIKI'S | 15,000 | 15,000 |
| FICA PAYABLE | 527 | 2,813 |
| FWT PAYABLE | 158 | 547 |
| SWT PAYABLE | 405 | 926 |
| LWT PAYABLE | -299 | -323 |
| SUI PAYABLE | 470 | 764 |
| FUI PAYABLE | 134 | 276 |
| ACCRUED SALARIES & WAGES | 2,847 | 0 |
| PROPERTY TAXES PAYABLE | 361 | -5 |
| SALES TAX PAYABLE | 1,583 | 1,649 |
| ACCRUED SERVICES | 0 | 2,123 |
| REDEEMED GIFT CARDS | -177 | -177 |
| ACCRUED ROYALTY FEES | 1,264 | 0 |
| ACCRUED CULTURE & MARKETING FE | 237 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | ||||
| OTHER PROFESSIONAL FEES (JNN) |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| GROSS SALES | 142,782 | 36,321 | 106,461 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX EXPENSE | 5,358 | 5,358 | ||
| PERSONAL PROPERTY TAXES | 322 | 322 |