| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 14,391 | 0 | 0 | 14,391 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Washer | 2015-03-06 | 556 | 524 | 200DB | 5.76 % | 32 | |||
| Dryer | 2015-09-14 | 538 | 507 | 200DB | 5.76 % | 31 | |||
| Cubicles | 2016-07-26 | 3,330 | 2,290 | 200DB | 8.93 % | 297 | |||
| Yukon | 2016-08-31 | 47,469 | 39,266 | 200DB | 11.52 % | 5,468 | |||
| 2018 Ford Tranit Van | 2019-11-13 | 28,233 | 1,412 | 200DB | 38.00 % | 10,729 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 7,267 | 5,813 | 1,454 | |
| Furniture and Fixtures | 9,388 | 5,550 | 3,838 | |
| Machinery and Equipment | 80,872 | 61,302 | 19,570 |
| Item No. | 1 |
|---|---|
| Lender's Name | CITIZENS ONE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 17,993 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Ally Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 14,227 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | PPP Loan |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 122,700 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank fees | 5,789 | 5,789 | ||
| Clothing | 766 | 766 | ||
| Contract Services | 37,388 | 37,388 | ||
| Donations | 767 | 767 | ||
| Entertainment | 4,544 | 4,547 | ||
| Equipment | 22,040 | 22,040 | ||
| Food Ministry | 94,200 | 94,200 | ||
| Insurance | 31,884 | 31,884 | ||
| Lesson Expenses | 29,053 | 29,053 | ||
| Licensing | 2,153 | 2,153 | ||
| Operations | 72,415 | 72,415 | ||
| Staff Development | 5,632 | 5,632 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COUNTY AND PUBLIC TUITION | 803,990 |
| Item No. | 1 |
|---|---|
| Borrower's Name | Anne Hennesy |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 25394 |
| 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 Taxes | 44,643 | 44,643 |