| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 15,131 | 15,131 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 68,540 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FLATLEY HOSPITALITY LLC |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD 500 INDEX | 213,532 | 213,532 |
| PERRIGO COMPANY PLC | 12,774 | 12,774 |
| SHERWIN WILLIAMS | 13,696 | 13,696 |
| BLACKBERRY LTD | 3,540 | 3,540 |
| TESLA INC | 372,720 | 372,720 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT AND LEASEHOLD IMPROVEMENTS | 2,732,109 | 1,401,969 | 1,330,140 |
| Item No. | 1 |
|---|---|
| Lender's Name | JAMES D AZZAR |
| Lender's Title | |
| Original Amount of Loan | 90000 |
| Balance Due | 464015 |
| Date of Note | 2022-01 |
| Maturity Date | 2024-12 |
| Repayment Terms | PAYABLE ON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | N/A |
| Purpose of Loan | CASH ADVANCE TO COVER CHECKS WRITTE |
| Description of Lender Consideration | CASH |
| Consideration FMV | 464015 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ERC GRANT RECEIVABLE | 157,904 | 157,904 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | -232,103 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ANIMAL CARE | 68,212 | 68,212 | ||
| AWARENESS | 1,472 | 1,472 | ||
| DOG FOOD | 56,981 | 56,981 | ||
| DUES AND SUBSCRIPTIONS | 3,426 | 3,426 | ||
| INSURANCE | 17,319 | 17,319 | ||
| POSTAGE AND SHIPPING | 4,812 | 4,812 | ||
| PURCHASED LABOR | 609,056 | 609,056 | ||
| REPAIRS | 24,002 | 24,002 | ||
| SUPPLIES | 157,992 | 167,991 | ||
| TAXES AND LICENSES | 5,288 | 5,288 | ||
| TRANSPORTATION | 1,715 | 1,715 | ||
| UTILITIES | 75,347 | 75,347 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE FEES | 11,983 | 11,983 | |
| RENTAL INCOME | 3,350 | 3,350 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT - ERC RECEIVABLE | 157,904 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| MACKENZIE'S FOUNDATION | ORG OWNED BY FOUNDATION PRESIDENT | 320,000 | 320,000 | 2023-05 | 2024-12 | PAYABLE ON DEMAND | 0 % | N/A | ADVANCE OF FUNDS FOR OPERATIONS | CASH | 320,000 |