| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 1,495 | 449 | 449 | 1,121 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 2016-12-23 | 27,185 | 7,248 | 15.0000 | 1,812 | 9,060 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| REFRIGERATOR & MICROWAVE | 2016-04-29 | 1,215 | 1,134 | SL | 5.0000 | 81 | |||
| STEAM MOP & VACUUM | 2016-07-25 | 195 | 172 | SL | 5.0000 | 23 | |||
| FLOOR COVERINGS, WALL ART | 2016-03-23 | 1,943 | 1,320 | SL | 7.0000 | 278 | |||
| OFFICE FURNITURE | 2016-04-12 | 18,639 | 12,649 | SL | 7.0000 | 2,663 | |||
| FURNITURE & ACCESSORIES | 2016-05-10 | 2,017 | 1,344 | SL | 7.0000 | 288 | |||
| RUGS | 2016-05-20 | 955 | 624 | SL | 7.0000 | 136 | |||
| PHOTO & TRASH CANS | 2016-05-20 | 537 | 353 | SL | 7.0000 | 77 | |||
| CONF ROOM ART/ACOUSTIC PA | 2016-09-20 | 1,200 | 727 | SL | 7.0000 | 171 | |||
| FILING CABINET | 2017-03-06 | 708 | 387 | SL | 7.0000 | 101 | |||
| LUCAS'S CHAIR | 2017-11-07 | 273 | 124 | SL | 7.0000 | 39 | |||
| SCOTT'S CHAIR | 2017-11-13 | 243 | 111 | SL | 7.0000 | 35 | |||
| LUCAS'S DESK | 2018-01-17 | 999 | 417 | SL | 7.0000 | 143 | |||
| RUG AND CHAIRS | 2018-03-27 | 302 | 118 | SL | 7.0000 | 43 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 40,102 | 34,434 | 5,668 | 5,668 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 17,997 | 5,399 | 5,399 | 13,498 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 19,937 | 18,125 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 40,895 | 12,269 | 12,269 | 30,671 |
| Amortization | 1,812 | 906 | 906 | |
| BAD DEBT | 210,668 | 210,668 | ||
| BANK CHARGES | 35 | 11 | 11 | 26 |
| DATABASE PROJECT | 45,000 | 13,500 | 13,500 | 33,750 |
| DUES & FEES | 2,160 | 648 | 648 | 1,620 |
| EMPLOYEE TRAINING | 47 | 14 | 14 | 36 |
| INSURANCE | 3,617 | 1,085 | 1,085 | 2,713 |
| MEALS | 4,377 | 1,313 | 1,313 | 3,283 |
| NW KANSAS CARES FOR KIDS | 44,678 | 44,678 | ||
| OFFICE | 12,947 | 3,884 | 3,884 | 9,711 |
| OTHER PROGRAM EXPENSES | 10,000 | 10,000 | ||
| REPAIRS | 656 | 197 | 197 | 491 |
| TECHNOLOGY ADV AND ASSISTANCE | 371,695 | 371,695 | ||
| TELEPHONE | 4,059 | 1,218 | 1,218 | 3,043 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOAN INTEREST | 127,474 | 127,474 | 127,474 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOANS RECEIVABLE-TOTAL |
6,621,303 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 23,621 | 7,086 | 7,086 | 17,717 |