| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 8,963 | 0 | 0 | 8,963 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Leasehold Improvements | 1999-01-01 | 42,300 | 23,873 | SL | 2.56 % | 1,085 | |||
| Leasehold Improvements | 2013-06-30 | 16,997 | 16,150 | SL | 5.00 % | 847 | |||
| Leasehold Improvements | 2016-06-30 | 6,638 | 4,316 | SL | 10.00 % | 664 | |||
| Leasehold Improvements | 2017-06-30 | 4,583 | 2,519 | SL | 10.00 % | 458 | |||
| Furniture and Fixtures | 2017-06-30 | 835 | 655 | SL | 14.29 % | 119 | |||
| Leasehold Improvements | 2020-06-30 | 1,837 | 460 | SL | 10.00 % | 184 | |||
| Replace (2) Air Cond. Units | 2023-07-11 | 11,518 | SL | 1.18 % | 136 | ||||
| Flooring Repairs | 2023-09-26 | 6,606 | SL | 0.75 % | 49 | ||||
| Van Repairs | 2023-03-22 | 4,000 | SL | 10.00 % | 400 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 4,000 | 400 | 3,600 | 3,600 |
| Furniture and Fixtures | 2,435 | 2,374 | 61 | 61 |
| Machinery and Equipment | 48,297 | 47,456 | 841 | 841 |
| Improvements | 168,815 | 129,071 | 39,744 | 39,744 |
| Item No. | 1 |
|---|---|
| Lender's Name | LOAN PAYABLE |
| Lender's Title | |
| 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 |
| Item No. | 2 |
|---|---|
| Lender's Name | LINE OF CREDIT CNB |
| Lender's Title | |
| 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 |
| Item No. | 3 |
|---|---|
| Lender's Name | MERCHANT CASH AND CAPITAL LLC |
| Lender's Title | |
| 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 |
| Item No. | 4 |
|---|---|
| Lender's Name | KNIGHT CAPITAL |
| Lender's Title | |
| 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 |
| Item No. | 5 |
|---|---|
| Lender's Name | WEBBANK |
| Lender's Title | |
| 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 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| - | 742 | 742 | ||
| AUTO LEASES | 7,312 | 7,312 | ||
| AUTOMOBILE/TRANSPORTATION | 5,518 | 5,518 | ||
| BANK CHARGES & MERCH SCVS FEE | 213 | 213 | ||
| CLEANING SERVICE | 14,430 | 14,430 | ||
| EQUIPMENT LEASE | 1,000 | 1,000 | ||
| INSPECTION FEES | 407 | 407 | ||
| INSURANCE | 10,570 | 10,570 | ||
| OFFICE SUPPLIES | 1,832 | 1,832 | ||
| OUTSIDE SERVICES | 127,188 | 127,188 | ||
| PAYROLL SERVICE | 5,015 | 5,015 | ||
| PROGRAM SERVICES - EDUCATIONAL | 63,028 | 63,028 | ||
| PROGRAM SERVICES - FOOD SERVICES | 15,377 | 15,377 | ||
| REPAIRS AND MAINTENANCE | 15,557 | 15,557 | ||
| SUPPLIES | 1,082 | 1,082 | ||
| TELEPHONE | 4,662 | 4,662 | ||
| UTILITIES | 11,377 | 11,377 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CHILDCARE REVENUE | 609,735 |
| Description | Amount |
|---|---|
| Interest Income | 26 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Taxes | 313,376 | 337,839 |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Paytroll Taxes | 24,420 | 24,420 |