| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 119,731 | 10,150 | 16,576 | 93,005 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1102 S LEWIS BUILDING | 2017-08-23 | 46,584 | 4,031 | SL | 39.000000000000 | 1,194 | 1,194 | 1,194 | |
| 1102- MRM PARKING LOT | 2019-05-31 | 11,500 | 11,500 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 1102-FLOWER SHOP DEMO | 2019-07-30 | 6,738 | 6,738 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 1102-BUILDING IMPROVEMENT | 2019-11-18 | 50,601 | 50,601 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 1102-BUILDING IMPROVEMENT | 2019-12-11 | 51,032 | 51,032 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 1102-BUILDING IMPROVEMENT | 2019-12-26 | 58,191 | 58,191 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| POS SYSTEM | 2018-11-01 | 37,809 | 24,878 | 200DB | 5.000000000000 | 5,172 | 0 | 7,562 | |
| BUILDING IMPROVEMENT | 2018-11-01 | 6,000 | 327 | SL | 39.000000000000 | 154 | 0 | 154 | |
| ARCHITECTURAL DESIGN | 2018-11-01 | 18,006 | 982 | SL | 39.000000000000 | 462 | 0 | 462 | |
| BULIDING SIGNS | 2018-11-01 | 93,810 | 5,111 | SL | 39.000000000000 | 2,405 | 0 | 2,405 | |
| CONSTRUCTION | 2018-11-01 | 3,827,796 | 208,581 | SL | 39.000000000000 | 98,149 | 0 | 98,149 | |
| SOLIDED DISH TABLE | 2018-11-01 | 5,965 | 3,925 | 200DB | 5.000000000000 | 816 | 0 | 1,193 | |
| CONVECTION OVEN | 2018-11-01 | 15,750 | 10,364 | 200DB | 5.000000000000 | 2,154 | 0 | 3,150 | |
| PANETARY MIXER | 2018-11-01 | 9,818 | 6,460 | 200DB | 5.000000000000 | 1,343 | 0 | 1,964 | |
| WALK IN US COOLER | 2018-11-01 | 22,194 | 14,604 | 200DB | 5.000000000000 | 3,036 | 0 | 4,439 | |
| WALK IN US COOLER | 2018-11-01 | 16,017 | 10,539 | 200DB | 5.000000000000 | 2,191 | 0 | 3,203 | |
| DISHMACHINES | 2018-11-01 | 6,511 | 4,284 | 200DB | 5.000000000000 | 891 | 0 | 1,302 | |
| 3 SECTION SOFAS | 2018-11-01 | 25,320 | 16,661 | 200DB | 5.000000000000 | 3,464 | 0 | 5,064 | |
| ESPRESSO MACHINE | 2018-11-01 | 5,000 | 3,290 | 200DB | 5.000000000000 | 684 | 0 | 1,000 | |
| DUCTWORK & STAINLE | 2018-11-01 | 53,716 | 2,926 | SL | 39.000000000000 | 1,377 | 0 | 1,377 | |
| MRM FIXTURE AND FI | 2018-11-01 | 162,833 | 8,873 | SL | 39.000000000000 | 4,175 | 0 | 4,175 | |
| KOLD LOCKER-INDO | 2018-11-01 | 7,273 | 4,786 | 200DB | 5.000000000000 | 995 | 0 | 1,455 | |
| FREEZER | 2018-11-01 | 6,441 | 4,238 | 200DB | 5.000000000000 | 881 | 0 | 1,288 | |
| UNDERBAR GLASSWASH | 2018-11-01 | 6,622 | 4,357 | 200DB | 5.000000000000 | 906 | 0 | 1,324 | |
| OPEN AIR MERCHANDI | 2018-11-01 | 5,496 | 3,616 | 200DB | 5.000000000000 | 752 | 0 | 1,099 | |
| PRODUCE OPEN MERCH | 2018-11-01 | 5,303 | 3,489 | 200DB | 5.000000000000 | 726 | 0 | 1,061 | |
| RECTANGULAR TABLE | 2018-11-01 | 372 | 245 | 200DB | 5.000000000000 | 51 | 0 | 74 | |
| TI ALLOWANCE | 2018-11-01 | 43,666 | 2,380 | SL | 39.000000000000 | 1,120 | 0 | 1,120 | |
| PATIO ENCLOSURE | 2019-09-24 | 39,399 | 39,399 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| DOWNSPOUT IMPROVEMENT | 2019-12-17 | 11,750 | 11,750 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| ARCHITECTURAL DESIGN | 2019-02-26 | 3,865 | 186 | SL | 39.000000000000 | 99 | 0 | 99 | |
| ARCHITECTURAL DESIGN | 2019-03-08 | 2,040 | 93 | SL | 39.000000000000 | 52 | 0 | 52 | |
| ARCHITECTURAL DESIGN | 2019-06-07 | 12,799 | 506 | SL | 39.000000000000 | 328 | 0 | 328 | |
| ARCHITECTURAL DESIGN | 2019-08-07 | 6,185 | 219 | SL | 39.000000000000 | 159 | 0 | 159 | |
| ARCHITECTURAL DESIGN | 2019-10-11 | 6,800 | 210 | SL | 39.000000000000 | 174 | 0 | 174 | |
| CONSTRUCTION | 2019-06-18 | 7,460 | 295 | SL | 39.000000000000 | 191 | 0 | 191 | |
| ACCUREX EQUIPMENT | 2019-02-25 | 35,202 | 35,202 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| TI ALLOWANCE | 2019-01-03 | 6,400 | 1,438 | SL | 5.000000000000 | 1,280 | 0 | 1,280 | |
| DEMO KITCHEN EQUIP | 2019-03-04 | 2,285 | 2,285 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| TI ALLOWANCE | 2019-01-18 | 6,400 | 322 | SL | 39.000000000000 | 164 | 0 | 164 | |
| TI ALLOWANCE | 2019-09-13 | 733 | 24 | SL | 39.000000000000 | 19 | 0 | 19 | |
| M66- PATIO CHAIRS | 2019-05-28 | 8,843 | 8,843 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| M66-SECURITY CAM | 2019-10-31 | 20,217 | 20,217 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| K66- LAPTOP | 2015-10-07 | 939 | 939 | SL | 5.000000000000 | 0 | 0 | 0 | |
| K66-ECOLAB SINK | 2016-01-13 | 690 | 345 | SL | 10.000000000000 | 69 | 0 | 69 | |
| K66- 3 WORKTABLES | 2016-01-07 | 193 | 96 | SL | 10.000000000000 | 19 | 0 | 19 | |
| K66- BAKERS OVENS | 2016-02-26 | 5,797 | 2,851 | SL | 10.000000000000 | 580 | 0 | 580 | |
| K66- GAS BROILER | 2016-02-26 | 1,088 | 535 | SL | 10.000000000000 | 109 | 0 | 109 | |
| K66-RANGE OVEN | 2016-02-26 | 2,003 | 984 | SL | 10.000000000000 | 200 | 0 | 200 | |
| K66-ECOLAB TABLE | 2016-02-19 | 1,351 | 664 | SL | 10.000000000000 | 135 | 0 | 135 | |
| K66-DISPLA CASE | 2016-04-01 | 2,681 | 1,274 | SL | 10.000000000000 | 268 | 0 | 268 | |
| K66-GAS OVEN | 2016-04-12 | 5,250 | 2,494 | SL | 10.000000000000 | 525 | 0 | 525 | |
| K66-4 LOVE SEATS | 2016-04-01 | 1,510 | 1,025 | SL | 7.000000000000 | 216 | 0 | 216 | |
| K66-2 CLUB CHAIR | 2016-04-01 | 366 | 248 | SL | 7.000000000000 | 52 | 0 | 52 | |
| K66-2 SOFAS | 2016-05-02 | 1,500 | 999 | SL | 7.000000000000 | 214 | 0 | 214 | |
| K66-2 ARM CHAIRS | 2016-05-02 | 500 | 332 | SL | 7.000000000000 | 71 | 0 | 71 | |
| K66-DELI CASE | 2016-06-06 | 3,075 | 1,410 | SL | 10.000000000000 | 308 | 0 | 308 | |
| K66-BUTCHER BLOC | 2016-09-01 | 800 | 347 | SL | 10.000000000000 | 80 | 0 | 80 | |
| K66-DELI CASE 48 | 2016-11-08 | 1,628 | 679 | SL | 10.000000000000 | 163 | 0 | 163 | |
| K66-BOOTH DISPLAY | 2017-08-01 | 5,773 | 2,818 | SL | 7.000000000000 | 825 | 0 | 825 | |
| K66-EZ UP TENT | 2017-08-01 | 1,164 | 796 | SL | 5.000000000000 | 233 | 0 | 233 | |
| K66-COMPUTER EQU | 2018-01-01 | 1,350 | 1,350 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| K66-APPLE COMP | 2019-02-28 | 1,651 | 1,651 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| 1124-BUILDING IMRPOVEMENT | 2020-12-30 | 215,889 | 150DB | 15.000000000000 | 0 | 0 | 14,393 | ||
| 1124-DISH MACHINE | 2020-01-06 | 1,275 | 200DB | 7.000000000000 | 0 | 0 | 182 | ||
| 1124-TENANT IMPROVEMENT | 2020-12-09 | 3,880 | 150DB | 15.000000000000 | 0 | 0 | 259 | ||
| 1102-BUILDING IMPROVEMENT | 2020-12-30 | 905,040 | 150DB | 15.000000000000 | 0 | 60,336 | 60,336 | ||
| M66-CAMERA INSTALLATION | 2020-01-14 | 10,000 | 200DB | 7.000000000000 | 0 | 0 | 1,429 | ||
| M66-INDOOR AND OUTDOOR DOMES | 2020-05-20 | 17,327 | SL | 7.000000000000 | 0 | 0 | 2,475 | ||
| M66-POS SYSTEM | 2020-06-22 | 777 | 200DB | 5.000000000000 | 0 | 0 | 155 | ||
| MRM BUILDING SIGNS | 2020-07-17 | 40,803 | 150DB | 20.000000000000 | 0 | 0 | 2,040 | ||
| 1102 S LEWIS BUILDING | 2020-01-01 | 269 | 7 | SL | 39.000000000000 | 7 | 7 | 7 | |
| 1102-LAND | 2019-12-31 | 60,200 | NC | 0 % | 0 | 0 | 0 | ||
| 1124-LAND | 2019-12-31 | 542,834 | NC | 0 % | 0 | 0 | 0 | ||
| 1102-BUILDING IMPROVEMENT | 2019-12-31 | 50 | 5 | 150DB | 15.000000000000 | 5 | 3 | 3 | |
| ARCHITECTURAL DESIGN | 2019-12-31 | 61,927 | 1,588 | SL | 39.000000000000 | 1,588 | 0 | 1,588 | |
| FURNITURE AND EQUIPMENT | 2019-12-31 | 53,715 | 1,953 | SL | 27.500000000000 | 1,953 | 0 | 1,953 | |
| CONSTRUCTION | 2019-12-31 | 11,978 | 307 | SL | 39.000000000000 | 307 | 0 | 307 | |
| CONVECTION OVEN | 2018-11-01 | 451 | 297 | 200DB | 5.000000000000 | 62 | 0 | 90 | |
| 1124 -MRM SIGN | 2021-10-03 | 2,181 | 200DB | 7.000000000000 | 312 | 0 | 78 | ||
| 1102-BUILDING IMPROVEMENT MURAL SUPPLIES | 2021-09-20 | 4,859 | 150DB | 15.000000000000 | 243 | 81 | 81 | ||
| 1102-BUILDING IMPROVEMENT MRM MURAL | 2021-11-13 | 4,266 | 150DB | 15.000000000000 | 213 | 47 | 47 | ||
| 1124-CURDS AND WHEY DECALS | 2021-05-28 | 315 | 150DB | 15.000000000000 | 16 | 0 | 12 | ||
| 1124-INFO BOOTH | 2021-07-01 | 2,300 | 150DB | 15.000000000000 | 115 | 0 | 77 | ||
| 1124-POINT OF SALE ELECTRIC WORK | 2021-07-12 | 642 | 150DB | 15.000000000000 | 32 | 0 | 21 | ||
| 1124-OUTDOOR FREEZER | 2021-08-17 | 36,328 | 150DB | 15.000000000000 | 1,816 | 0 | 807 | ||
| 1124-KITCHEN 66 REMODEL | 2021-08-19 | 1,512 | 150DB | 15.000000000000 | 76 | 0 | 34 | ||
| 1124-HANING PENDANT LIGHTS | 2021-09-21 | 163 | 150DB | 15.000000000000 | 8 | 0 | 3 | ||
| 1124-REMODEL OF FRONT COUNTER | 2021-09-28 | 5,200 | 150DB | 15.000000000000 | 260 | 0 | 87 | ||
| 1124-ELECTRIC WORK | 2021-10-04 | 1,075 | 150DB | 15.000000000000 | 54 | 0 | 18 | ||
| 1124-SIGNS DECALS | 2021-11-05 | 365 | 150DB | 15.000000000000 | 18 | 0 | 4 | ||
| 1124-RESTAURANT EQUIPMENT & SUPPLY | 2021-04-15 | 5,585 | 200DB | 7.000000000000 | 798 | 0 | 598 | ||
| 1124-EQUIPMENT STAND,GAS FLOOR FRYER, GRIDDLE, GAS, ETC | 2021-08-04 | 13,580 | 200DB | 7.000000000000 | 1,940 | 0 | 808 | ||
| 1124-TENANT IMPROVEMENT-UNDER SHELF LIGHTS | 2021-04-15 | 725 | 150DB | 15.000000000000 | 36 | 0 | 36 | ||
| 1124-TENANT IMPROVEMENT-SHELVING AT BAR | 2021-04-15 | 3,460 | 150DB | 15.000000000000 | 173 | 0 | 173 | ||
| 1124-TENANT IMPROVEMENT-HEAT LAMP &SANDWICH GRILL | 2021-04-15 | 784 | 150DB | 15.000000000000 | 39 | 0 | 39 | ||
| 1124-TENANT IMPROVEMENT-GAS LINES, SNEEZE GUARDS,COVE BASE | 2021-04-22 | 1,250 | 150DB | 15.000000000000 | 63 | 0 | 56 | ||
| 1124-TENANT IMPROVEMENT-CURDS &WHEY | 2021-04-30 | 1,250 | 150DB | 15.000000000000 | 63 | 0 | 56 | ||
| 1124-TENANT IMPROVEMENT-CURDS &WHEY | 2021-04-30 | 775 | 150DB | 15.000000000000 | 39 | 0 | 34 | ||
| 1124 - ELITE SYSTEM | 2021-02-25 | 2,228 | 150DB | 15.000000000000 | 111 | 0 | 124 | ||
| 1124-CABINETS | 2021-04-26 | 13,160 | 150DB | 15.000000000000 | 658 | 0 | 585 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1102 S LEWIS BUILDING | 46,584 | 5,225 | 41,359 | |
| 1102- MRM PARKING LOT | 11,500 | 11,500 | 0 | |
| 1102-FLOWER SHOP DEMO | 6,738 | 6,738 | 0 | |
| 1102-BUILDING IMPROVEMENT | 50,601 | 50,601 | 0 | |
| 1102-BUILDING IMPROVEMENT | 51,032 | 51,032 | 0 | |
| 1102-BUILDING IMPROVEMENT | 58,191 | 58,191 | 0 | |
| 1102-BUILDING IMPROVEMENT | 905,040 | 905,040 | 0 | |
| 1102 S LEWIS BUILDING | 269 | 14 | 255 | |
| 1102-LAND | 60,200 | 0 | 60,200 | |
| 1124-LAND | 542,834 | 0 | 542,834 | |
| 1102-BUILDING IMPROVEMENT | 50 | 10 | 40 | |
| 1102-BUILDING IMPROVEMENT MURAL SUPPLIES | 4,859 | 243 | 4,616 | |
| 1102-BUILDING IMPROVEMENT MRM MURAL | 4,266 | 213 | 4,053 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| POS SYSTEM | 37,809 | 30,050 | 7,759 | |
| BUILDING IMPROVEMENT | 6,000 | 481 | 5,519 | |
| ARCHITECTURAL DESIGN | 18,006 | 1,444 | 16,562 | |
| BULIDING SIGNS | 93,810 | 7,516 | 86,294 | |
| CONSTRUCTION | 3,827,796 | 306,730 | 3,521,066 | |
| SOLIDED DISH TABLE | 5,965 | 4,741 | 1,224 | |
| CONVECTION OVEN | 15,750 | 12,518 | 3,232 | |
| PANETARY MIXER | 9,818 | 7,803 | 2,015 | |
| WALK IN US COOLER | 22,194 | 17,640 | 4,554 | |
| WALK IN US COOLER | 16,017 | 12,730 | 3,287 | |
| DISHMACHINES | 6,511 | 5,175 | 1,336 | |
| 3 SECTION SOFAS | 25,320 | 20,125 | 5,195 | |
| ESPRESSO MACHINE | 5,000 | 3,974 | 1,026 | |
| DUCTWORK & STAINLE | 53,716 | 4,303 | 49,413 | |
| MRM FIXTURE AND FI | 162,833 | 13,048 | 149,785 | |
| KOLD LOCKER-INDO | 7,273 | 5,781 | 1,492 | |
| FREEZER | 6,441 | 5,119 | 1,322 | |
| UNDERBAR GLASSWASH | 6,622 | 5,263 | 1,359 | |
| OPEN AIR MERCHANDI | 5,496 | 4,368 | 1,128 | |
| PRODUCE OPEN MERCH | 5,303 | 4,215 | 1,088 | |
| RECTANGULAR TABLE | 372 | 296 | 76 | |
| TI ALLOWANCE | 43,666 | 3,500 | 40,166 | |
| PATIO ENCLOSURE | 39,399 | 39,399 | 0 | |
| DOWNSPOUT IMPROVEMENT | 11,750 | 11,750 | 0 | |
| ARCHITECTURAL DESIGN | 3,865 | 285 | 3,580 | |
| ARCHITECTURAL DESIGN | 2,040 | 145 | 1,895 | |
| ARCHITECTURAL DESIGN | 12,799 | 834 | 11,965 | |
| ARCHITECTURAL DESIGN | 6,185 | 378 | 5,807 | |
| ARCHITECTURAL DESIGN | 6,800 | 384 | 6,416 | |
| CONSTRUCTION | 7,460 | 486 | 6,974 | |
| ACCUREX EQUIPMENT | 35,202 | 35,202 | 0 | |
| TI ALLOWANCE | 6,400 | 2,718 | 3,682 | |
| DEMO KITCHEN EQUIP | 2,285 | 2,285 | 0 | |
| TI ALLOWANCE | 6,400 | 486 | 5,914 | |
| TI ALLOWANCE | 733 | 43 | 690 | |
| M66- PATIO CHAIRS | 8,843 | 8,843 | 0 | |
| M66-SECURITY CAM | 20,217 | 20,217 | 0 | |
| K66- LAPTOP | 939 | 939 | 0 | |
| K66-ECOLAB SINK | 690 | 414 | 276 | |
| K66- 3 WORKTABLES | 193 | 115 | 78 | |
| K66- BAKERS OVENS | 5,797 | 3,431 | 2,366 | |
| K66- GAS BROILER | 1,088 | 644 | 444 | |
| K66-RANGE OVEN | 2,003 | 1,184 | 819 | |
| K66-ECOLAB TABLE | 1,351 | 799 | 552 | |
| K66-DISPLA CASE | 2,681 | 1,542 | 1,139 | |
| K66-GAS OVEN | 5,250 | 3,019 | 2,231 | |
| K66-4 LOVE SEATS | 1,510 | 1,241 | 269 | |
| K66-2 CLUB CHAIR | 366 | 300 | 66 | |
| K66-2 SOFAS | 1,500 | 1,213 | 287 | |
| K66-2 ARM CHAIRS | 500 | 403 | 97 | |
| K66-DELI CASE | 3,075 | 1,718 | 1,357 | |
| K66-BUTCHER BLOC | 800 | 427 | 373 | |
| K66-DELI CASE 48 | 1,628 | 842 | 786 | |
| K66-BOOTH DISPLAY | 5,773 | 3,643 | 2,130 | |
| K66-EZ UP TENT | 1,164 | 1,029 | 135 | |
| K66-COMPUTER EQU | 1,350 | 1,350 | 0 | |
| K66-APPLE COMP | 1,651 | 1,651 | 0 | |
| 1124-BUILDING IMRPOVEMENT | 215,889 | 215,889 | 0 | |
| 1124-DISH MACHINE | 1,275 | 1,275 | 0 | |
| 1124-TENANT IMPROVEMENT | 3,880 | 3,880 | 0 | |
| M66-CAMERA INSTALLATION | 10,000 | 10,000 | 0 | |
| M66-INDOOR AND OUTDOOR DOMES | 17,327 | 17,327 | 0 | |
| M66-POS SYSTEM | 777 | 777 | 0 | |
| MRM BUILDING SIGNS | 40,803 | 40,803 | 0 | |
| ARCHITECTURAL DESIGN | 61,927 | 3,176 | 58,751 | |
| FURNITURE AND EQUIPMENT | 53,715 | 3,906 | 49,809 | |
| CONSTRUCTION | 11,978 | 614 | 11,364 | |
| CONVECTION OVEN | 451 | 359 | 92 | |
| 1124 -MRM SIGN | 2,181 | 312 | 1,869 | |
| 1124-CURDS AND WHEY DECALS | 315 | 16 | 299 | |
| 1124-INFO BOOTH | 2,300 | 115 | 2,185 | |
| 1124-POINT OF SALE ELECTRIC WORK | 642 | 32 | 610 | |
| 1124-OUTDOOR FREEZER | 36,328 | 1,816 | 34,512 | |
| 1124-KITCHEN 66 REMODEL | 1,512 | 76 | 1,436 | |
| 1124-HANING PENDANT LIGHTS | 163 | 8 | 155 | |
| 1124-REMODEL OF FRONT COUNTER | 5,200 | 260 | 4,940 | |
| 1124-ELECTRIC WORK | 1,075 | 54 | 1,021 | |
| 1124-SIGNS DECALS | 365 | 18 | 347 | |
| 1124-RESTAURANT EQUIPMENT & SUPPLY | 5,585 | 798 | 4,787 | |
| 1124-EQUIPMENT STAND,GAS FLOOR FRYER, GRIDDLE, GAS, ETC | 13,580 | 1,940 | 11,640 | |
| 1124-TENANT IMPROVEMENT-UNDER SHELF LIGHTS | 725 | 36 | 689 | |
| 1124-TENANT IMPROVEMENT-SHELVING AT BAR | 3,460 | 173 | 3,287 | |
| 1124-TENANT IMPROVEMENT-HEAT LAMP &SANDWICH GRILL | 784 | 39 | 745 | |
| 1124-TENANT IMPROVEMENT-GAS LINES, SNEEZE GUARDS,COVE BASE | 1,250 | 63 | 1,187 | |
| 1124-TENANT IMPROVEMENT-CURDS &WHEY | 1,250 | 63 | 1,187 | |
| 1124-TENANT IMPROVEMENT-CURDS &WHEY | 775 | 39 | 736 | |
| 1124 - ELITE SYSTEM | 2,228 | 111 | 2,117 | |
| 1124-CABINETS | 13,160 | 658 | 12,502 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 4,869 | 0 | 0 | 4,869 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 3,679 | 2,966 | 2,966 |
| CHARLES SCHWAB INVESTMENT | 1,535,328 | 1,599,077 | 1,623,791 |
| NOTES RECEIVABLE-CITY OF TULSA | 433,703 | 1,918,797 | 1,918,797 |
| PREPAID EXPENSES | 0 | 3,630 | 3,630 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT-ACCUMULATED DEPRECIATION | 8,861 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 3,409 | 0 | 0 | 3,409 |
| ADVERTISING EXPENSES | 112,706 | 0 | 15,272 | 97,434 |
| STARTUP SERIES | 1,598 | 0 | 515 | 1,083 |
| PERMIT/INSPECTION FEES | 2,377 | 0 | 1,170 | 1,207 |
| UTILITIES | 165,473 | 0 | 127,957 | 37,515 |
| BACKGROUND CHECKS | 1,585 | 0 | 300 | 1,285 |
| BANK FEES | 1,081 | 0 | 99 | 982 |
| TELEPHONE EXPENSES | 25,223 | 0 | 0 | 25,223 |
| SECURITY | 47,809 | 0 | 0 | 47,809 |
| DIRECT OP EXPENSES | 9,941 | 0 | 4,120 | 5,821 |
| EQUIPMENT RENTAL | 5,209 | 0 | 309 | 4,900 |
| JANITORIAL EXPENSES | 62,506 | 0 | 139 | 62,367 |
| MISC EXPENSES | 31,335 | 0 | 3,443 | 27,892 |
| FURNITURE | 10,858 | 0 | 0 | 10,858 |
| MEALS & ENTERTAINMENT | 7,721 | 0 | 1,484 | 6,237 |
| POS SYSTEM-POINT OF SALE | 15,201 | 0 | 4,694 | 10,507 |
| PRINTING | 2,271 | 0 | 0 | 2,271 |
| REPAIR AND MAINTANANCE | 71,146 | 0 | 22,756 | 48,390 |
| PEST CONTROL | 3,064 | 0 | 540 | 2,524 |
| SUBSCRIPTION | 8,384 | 0 | 0 | 8,384 |
| SUPPLIES | 122,208 | 0 | 28,517 | 93,691 |
| CREDIT CARD PROCESSING FEES | 24,737 | 0 | 7,569 | 17,168 |
| LANDSCAPING | 15,289 | 0 | 0 | 15,289 |
| RENT | 18,948 | 0 | 8,283 | 10,665 |
| BENEFITS | 78,961 | 0 | 1,000 | 77,961 |
| SCHEDULING SYSTEM | 785 | 0 | 0 | 785 |
| BAD DEBT | 24 | 0 | 0 | 24 |
| STRATEGIC EXPENSES | 20,959 | 0 | 16,941 | 4,018 |
| WEB DESIGN & MAINTENANCE | 675 | 0 | 675 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 72,862 | 72,862 | |
| PPP LOAN FORGIVENESS | 204,859 | 204,859 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS-MARKET 66 LLC | 25,500 | 24,550 |
| NOTES PAYABLE-LTFF | 443,202 | 1,900,633 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 242,795 | 0 | 29,299 | 213,496 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 8,084 | 0 | 5,895 | 2,189 |
| PROPERTY TAXES | 90,448 | 0 | 76,484 | 13,964 |
| PAYROLL TAX | 64,540 | 0 | 0 | 64,540 |
| FOREIGN TAX | 299 | 299 | 0 | 0 |