| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,908 |
| Category | Amount |
|---|---|
| NONE DURING THE CURRENT YEAR |
| 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 | 37,256 | M15 | |||||
| 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 | 922 | M5 | |||||
| DYKES FOOD WARMER | 2015-08-18 | 3,457 | 1,728 | M5 | |||||
| DYKES WALK-IN COOL | 2016-04-10 | 3,839 | 1,808 | M5 | |||||
| FOOD PROCESSOR | 2018-04-22 | 977 | 977 | M5 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN JNN | AT COST | 830,079 | 830,079 |
| INVESTMENT IN AGH | AT COST | 63,716 | 63,716 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LH IMPROVEMENTS | ||||
| KITCHEN EQUIPMENT | ||||
| POS/COMPUTER EQUIP | ||||
| PC TABLET | ||||
| KIT EQUIP (SLICER) | ||||
| IPADS,TVS-MENUS | ||||
| 72" PREP TABLE | ||||
| KIT EQUIP-DYKES C2 | ||||
| DYKES FOOD WARMER | ||||
| DYKES WALK-IN COOL | ||||
| FOOD PROCESSOR |
| 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 | 0 |
| Description | Amount |
|---|---|
| DECREASE FROM SALE/CLOSE OF TAZIKI'S WVU | 567,096 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER DEDUCTIONS-FROM JNN K-1 | 19,272 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORDINARY INCOME K-1) | 49,666 | ||
| SEC 1231 GAIN/(LOSS) (K-1) | -8,777 | ||
| OTHER INCOME - TAX-EXEMPT INCOME (PPP) | 187,725 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO TAZIKI'S | 15,000 | |
| FICA PAYABLE | 2,813 | |
| FWT PAYABLE | 547 | |
| SWT PAYABLE | 926 | |
| LWT PAYABLE | -323 | |
| SUI PAYABLE | 764 | |
| FUI PAYABLE | 276 | |
| ACCRUED SALARIES & WAGES | 0 | |
| PROPERTY TAXES PAYABLE | -5 | |
| SALES TAX PAYABLE | 1,649 | |
| ACCRUED SERVICES | 2,123 | |
| REDEEMED GIFT CARDS | -177 | |
| ACCRUED ROYALTY FEES | 0 | |
| ACCRUED CULTURE & MARKETING FE | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX EXPENSE | ||||
| PERSONAL PROPERTY TAXES |