| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting and Bookkeeping | 11,300 | 0 | 0 | 11,300 |
| 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 | 21,703 | 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 | 2,565 | SL | 10 | 135 | 0 | 0 | |
| Leasehold Improvements | 2012-06-30 | 62,181 | 52,853 | SL | 10 | 6,218 | 0 | 0 | |
| Leasehold Improvements | 2013-06-30 | 16,997 | 12,750 | 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 | 1,600 | SL | 7 | 0 | 0 | 0 | |
| Equipment | 2002-01-01 | 19,881 | 19,881 | SL | 5 | 0 | 0 | 0 | |
| Equipment | 2014-01-01 | 6,500 | 6,038 | SL | 7 | 462 | 0 | 0 | |
| Equipment | 2015-12-31 | 380 | 380 | SL | 5 | 0 | 0 | 0 | |
| Leasehold Improvments | 2016-06-30 | 6,638 | 2,988 | SL | 10 | 664 | 0 | 0 | |
| Leasehold Improvements | 2017-06-30 | 4,583 | 1,603 | SL | 10 | 458 | 0 | 0 | |
| Funiture and Equipment | 2017-06-30 | 835 | 417 | SL | 7 | 119 | 0 | 0 | |
| Equipment | 2017-06-30 | 9,697 | 6,787 | SL | 5 | 1,939 | 0 | 0 | |
| leasehold Improvements | 2020-06-30 | 1,837 | 92 | SL | 10 | 184 | 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 | Amount |
|---|---|
| Rounding | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Equipment Lease | 1,964 | 0 | 0 | 1,964 |
| Alarm | 712 | 0 | 0 | 712 |
| AutomobileTransporation | 1,717 | 0 | 0 | 1,717 |
| Bank Charges & Merch Scvs Fee | 355 | 0 | 0 | 355 |
| Cleaning Service | 9,849 | 0 | 0 | 9,849 |
| Utilities | 14,128 | 0 | 0 | 14,128 |
| Worker Comp Insurance | 2,699 | 0 | 0 | 2,699 |
| Insurance | 20,685 | 0 | 0 | 20,685 |
| Payroll Service | 4,945 | 0 | 0 | 4,945 |
| Office Supplies | 831 | 0 | 0 | 831 |
| Legal and Professional Fees | 5,000 | 0 | 0 | 5,000 |
| Program Services - Educational | 28,115 | 0 | 0 | 28,115 |
| Program Services - Food Servic | 4,441 | 0 | 0 | 4,441 |
| Postage | 69 | 0 | 0 | 69 |
| Repairs and Maintenance | 7,726 | 0 | 0 | 7,726 |
| Telephone | 4,063 | 0 | 0 | 4,063 |
| Training Costs | 360 | 0 | 0 | 360 |
| Outside services | 72,150 | 0 | 0 | 72,150 |
| Auto Leases | 9,092 | 0 | 0 | 9,092 |
| Description | Amount |
|---|---|
| Interest Income | 13 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Taxes | 285,607 | 285,261 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 14,067 | 0 | 0 | 14,067 |