| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1979 Gulstar | 2014-09-02 | 68,299 | 22,197 | SL | 5.00 % | 3,415 | |||
| Bike | 2014-09-02 | 506 | 387 | 200DB | 4.46 % | 23 | |||
| Generator | 2015-12-18 | 12,401 | 9,743 | SL | 14.29 % | 1,772 | |||
| Computer | 2019-01-28 | 1,730 | 1,232 | 200DB | 11.52 % | 199 | |||
| RV | 2019-02-19 | 45,694 | 22,847 | SL | 20.00 % | 9,139 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 897 | 897 | ||
| Machinery and Equipment | 133,476 | 75,642 | 57,834 | 57,834 |
| Item No. | 1 |
|---|---|
| Lender's Name | Heartland Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 30,000 |
| Balance Due | |
| Date of Note | 2019-03 |
| Maturity Date | 2023-03 |
| Repayment Terms | Monthly Payment - $725.37 |
| Interest Rate | 7.5000 |
| Security Provided by Borrower | RV |
| Purpose of Loan | To purchase a RV |
| Description of Lender Consideration | Cash |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Automobile Expenses | 9,180 | 9,180 | ||
| Bank fees | 286 | 286 | ||
| Boat Expenses | 23,175 | 23,175 | ||
| Credit Card Processing | 11,758 | 11,758 | ||
| Discount | 42,186 | 42,186 | ||
| Dues & Subscriptions | 3,576 | 3,576 | ||
| Expense Reimbursement | 6,756 | 6,756 | ||
| Insurance | 1,844 | 1,844 | ||
| License & Permits | 1,243 | 1,243 | ||
| Miscellaneous | 520 | 520 | ||
| Office Supplies | 8,277 | 8,277 | ||
| Online Services | 13,617 | 13,617 | ||
| Postage | 5,667 | 5,667 | ||
| Program Expenses | 62,574 | 62,574 | ||
| RV Expenses | 10,563 | 10,563 | ||
| Shipping | 1,867 | 1,867 | ||
| Supplies | 4,858 | 4,858 | ||
| Telephone | 5,339 | 5,339 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Consultative Education | 24,000 | 24,000 | |
| Miscellaneous | 1,004 | 1,004 | |
| NCLC | 5,639 | 5,639 | |
| Program Fees | 70,010 | 70,010 | |
| Training | 418,587 | 418,587 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Card Payable | 2,074 | 15,376 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Fees | 4,158 | 0 | 0 | 4,158 |
| Testing | 3,289 | 0 | 0 | 3,289 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ohio | 100 | 100 | ||
| Payroll Taxes | 9,491 | 9,491 | ||
| Workers Compensation | 855 | 855 |