| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 8,690 | 0 | 0 | 8,690 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Cubicles | 2016-07-26 | 3,330 | 2,587 | 200DB | 8.92 % | 297 | |||
| Yukon | 2016-08-31 | 47,469 | 44,734 | 200DB | 5.76 % | 2,735 | |||
| 2018 Ford Tranit Van | 2019-11-13 | 28,233 | 12,141 | 200DB | 22.80 % | 6,437 | |||
| Furniture | 2021-02-28 | 500 | 200DB | 20.00 % | 100 | ||||
| Dutch Doors | 2021-03-01 | 7,897 | 200DB | 20.00 % | 1,579 |
| 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 | 17,785 | 7,229 | 10,556 | |
| Machinery and Equipment | 80,872 | 70,771 | 10,101 |
| Item No. | 1 |
|---|---|
| Lender's Name | CITIZENS ONE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 9,132 |
| 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 | 10,530 |
| 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 | 5,605 | 5,605 | ||
| Clothing | 5,152 | 5,152 | ||
| Contract Services | 19,334 | 19,334 | ||
| Donations | 2,737 | 2,737 | ||
| Entertainment | 3,126 | 3,126 | ||
| Equipment | 6,645 | 6,645 | ||
| Food Ministry | 59,136 | 59,136 | ||
| Insurance | 34,726 | 34,726 | ||
| Lesson Expenses | 11,633 | 11,633 | ||
| Licensing | 2,120 | 2,120 | ||
| Operations | 71,224 | 71,224 | ||
| Staff Development | 2,896 | 2,896 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COUNTY AND PUBLIC TUITION | 843,620 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 43,626 | 43,626 |