| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 115,422 | 11,542 | 31,431 | 72,449 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1102 S LEWIS BUILDING | 2017-08-23 | 46,584 | 6,419 | SL | 39.000000000000 | 1,194 | 1,194 | 1,194 | |
| 1102- MRM PARKING LOT | 2019-05-31 | 11,500 | 11,500 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 1102-FLOWER SHOP DEMO | 2019-07-30 | 6,738 | 6,738 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 1102-BUILDING IMPROVEMENT | 2019-11-18 | 50,601 | 50,601 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 1102-BUILDING IMPROVEMENT | 2019-12-11 | 51,032 | 51,032 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 1102-BUILDING IMPROVEMENT | 2019-12-26 | 58,191 | 58,191 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| M66 - POS SYSTEM | 2018-11-01 | 37,809 | 35,223 | 200DB | 5.000000000000 | 2,586 | 0 | 2,586 | |
| BUILDING IMPROVEMENT | 2018-11-01 | 6,000 | 635 | SL | 39.000000000000 | 154 | 0 | 154 | |
| ARCHITECTURAL DESIGN | 2018-11-01 | 18,006 | 1,906 | SL | 39.000000000000 | 462 | 0 | 462 | |
| BULIDING SIGNS | 2018-11-01 | 93,810 | 9,921 | SL | 39.000000000000 | 2,405 | 0 | 2,405 | |
| CONSTRUCTION | 2018-11-01 | 3,827,796 | 404,879 | SL | 39.000000000000 | 98,149 | 0 | 98,149 | |
| SOLIDED DISH TABLE | 2018-11-01 | 5,965 | 5,557 | 200DB | 5.000000000000 | 408 | 0 | 408 | |
| CONVECTION OVEN | 2018-11-01 | 15,750 | 14,673 | 200DB | 5.000000000000 | 1,077 | 0 | 1,077 | |
| PANETARY MIXER | 2018-11-01 | 9,818 | 9,146 | 200DB | 5.000000000000 | 672 | 0 | 672 | |
| WALK IN US COOLER | 2018-11-01 | 22,194 | 20,676 | 200DB | 5.000000000000 | 1,518 | 0 | 1,518 | |
| WALK IN US COOLER | 2018-11-01 | 16,017 | 14,921 | 200DB | 5.000000000000 | 1,096 | 0 | 1,096 | |
| DISHMACHINES | 2018-11-01 | 6,511 | 6,066 | 200DB | 5.000000000000 | 445 | 0 | 445 | |
| 3 SECTION SOFAS | 2018-11-01 | 25,320 | 23,588 | 200DB | 5.000000000000 | 1,732 | 0 | 1,732 | |
| ESPRESSO MACHINE | 2018-11-01 | 5,000 | 4,658 | 200DB | 5.000000000000 | 342 | 0 | 342 | |
| DUCTWORK & STAINLE | 2018-11-01 | 53,716 | 5,680 | SL | 39.000000000000 | 1,377 | 0 | 1,377 | |
| MRM FIXTURE AND FI | 2018-11-01 | 162,833 | 17,223 | SL | 39.000000000000 | 4,175 | 0 | 4,175 | |
| KOLD LOCKER-INDO | 2018-11-01 | 7,273 | 6,776 | 200DB | 5.000000000000 | 497 | 0 | 497 | |
| FREEZER | 2018-11-01 | 6,441 | 6,000 | 200DB | 5.000000000000 | 441 | 0 | 441 | |
| UNDERBAR GLASSWASH | 2018-11-01 | 6,622 | 6,169 | 200DB | 5.000000000000 | 453 | 0 | 453 | |
| OPEN AIR MERCHANDI | 2018-11-01 | 5,496 | 5,120 | 200DB | 5.000000000000 | 376 | 0 | 376 | |
| PRODUCE OPEN MERCH | 2018-11-01 | 5,303 | 4,940 | 200DB | 5.000000000000 | 363 | 0 | 363 | |
| RECTANGULAR TABLE | 2018-11-01 | 372 | 347 | 200DB | 5.000000000000 | 25 | 0 | 25 | |
| TI ALLOWANCE | 2018-11-01 | 43,666 | 4,620 | SL | 39.000000000000 | 1,120 | 0 | 1,120 | |
| PATIO ENCLOSURE | 2019-09-24 | 39,399 | 39,399 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| DOWNSPOUT IMPROVEMENT | 2019-12-17 | 11,750 | 11,750 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| ARCHITECTURAL DESIGN | 2019-02-26 | 3,865 | 384 | SL | 39.000000000000 | 99 | 0 | 99 | |
| ARCHITECTURAL DESIGN | 2019-03-08 | 2,040 | 197 | SL | 39.000000000000 | 52 | 0 | 52 | |
| ARCHITECTURAL DESIGN | 2019-06-07 | 12,799 | 1,162 | SL | 39.000000000000 | 328 | 0 | 328 | |
| ARCHITECTURAL DESIGN | 2019-08-07 | 6,185 | 537 | SL | 39.000000000000 | 159 | 0 | 159 | |
| ARCHITECTURAL DESIGN | 2019-10-11 | 6,800 | 558 | SL | 39.000000000000 | 174 | 0 | 174 | |
| CONSTRUCTION | 2019-06-18 | 7,460 | 677 | SL | 39.000000000000 | 191 | 0 | 191 | |
| ACCUREX EQUIPMENT | 2019-02-25 | 35,202 | 35,202 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| TI ALLOWANCE | 2019-01-03 | 6,400 | 3,998 | SL | 5.000000000000 | 1,280 | 0 | 1,280 | |
| DEMO KITCHEN EQUIP | 2019-03-04 | 2,285 | 2,285 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| TI ALLOWANCE | 2019-01-18 | 6,400 | 650 | SL | 39.000000000000 | 164 | 0 | 164 | |
| TI ALLOWANCE | 2019-09-13 | 733 | 62 | SL | 39.000000000000 | 19 | 0 | 19 | |
| M66- PATIO CHAIRS | 2019-05-28 | 8,843 | 8,843 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| M66-SECURITY CAM | 2019-10-31 | 20,217 | 20,217 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| K66-4 LOVE SEATS | 2016-04-01 | 1,510 | 1,457 | SL | 7.000000000000 | 53 | 0 | 53 | |
| K66-2 SOFAS | 2016-05-02 | 1,500 | 1,427 | SL | 7.000000000000 | 73 | 0 | 73 | |
| 1124-BUILDING IMRPOVEMENT | 2020-12-30 | 215,889 | 150DB | 15.000000000000 | 0 | 0 | 14,393 | ||
| 1124-DISH MACHINE | 2020-01-06 | 1,275 | 200DB | 7.000000000000 | 0 | 0 | 182 | ||
| 1124-TENANT IMPROVEMENT | 2020-12-09 | 3,880 | 150DB | 15.000000000000 | 0 | 0 | 259 | ||
| 1102-BUILDING IMPROVEMENT | 2020-12-30 | 905,040 | 150DB | 15.000000000000 | 0 | 60,336 | 60,336 | ||
| M66-CAMERA INSTALLATION | 2020-01-14 | 10,000 | 200DB | 7.000000000000 | 0 | 0 | 1,429 | ||
| M66-INDOOR AND OUTDOOR DOMES | 2020-05-20 | 17,327 | SL | 7.000000000000 | 0 | 0 | 2,475 | ||
| M66-POS SYSTEM | 2020-06-22 | 777 | 200DB | 5.000000000000 | 0 | 0 | 155 | ||
| MRM BUILDING SIGNS | 2020-07-17 | 40,803 | 150DB | 20.000000000000 | 0 | 0 | 2,040 | ||
| 1102 S LEWIS BUILDING | 2020-01-01 | 269 | 21 | SL | 39.000000000000 | 7 | 7 | 7 | |
| 1102-LAND | 2019-12-31 | 60,200 | NC | 0 % | 0 | 0 | 0 | ||
| 1124-LAND | 2019-12-31 | 542,834 | NC | 0 % | 0 | 0 | 0 | ||
| 1102-BUILDING IMPROVEMENT | 2019-12-31 | 50 | 14 | 150DB | 15.000000000000 | 4 | 3 | 3 | |
| ARCHITECTURAL DESIGN | 2019-12-31 | 61,927 | 4,764 | SL | 39.000000000000 | 1,588 | 0 | 1,588 | |
| FURNITURE AND EQUIPMENT | 2019-12-31 | 53,715 | 5,859 | SL | 27.500000000000 | 1,953 | 0 | 1,953 | |
| CONSTRUCTION | 2019-12-31 | 11,978 | 921 | SL | 39.000000000000 | 307 | 0 | 307 | |
| CONVECTION OVEN | 2018-11-01 | 451 | 420 | 200DB | 5.000000000000 | 31 | 0 | 31 | |
| 1124 -MRM SIGN | 2021-10-03 | 2,181 | 846 | 200DB | 7.000000000000 | 381 | 0 | 312 | |
| 1102-BUILDING IMPROVEMENT MURAL SUPPLIES | 2021-09-20 | 4,859 | 705 | 150DB | 15.000000000000 | 415 | 324 | 324 | |
| 1102-BUILDING IMPROVEMENT MRM MURAL | 2021-11-13 | 4,266 | 618 | 150DB | 15.000000000000 | 365 | 284 | 284 | |
| 1124-CURDS AND WHEY DECALS | 2021-05-28 | 315 | 46 | 150DB | 15.000000000000 | 27 | 0 | 21 | |
| 1124-INFO BOOTH | 2021-07-01 | 2,300 | 334 | 150DB | 15.000000000000 | 197 | 0 | 153 | |
| 1124-POINT OF SALE ELECTRIC WORK | 2021-07-12 | 642 | 93 | 150DB | 15.000000000000 | 55 | 0 | 43 | |
| 1124-OUTDOOR FREEZER | 2021-08-17 | 36,328 | 5,267 | 150DB | 15.000000000000 | 3,106 | 0 | 2,422 | |
| 1124-KITCHEN 66 REMODEL | 2021-08-19 | 1,512 | 220 | 150DB | 15.000000000000 | 129 | 0 | 101 | |
| 1124-HANING PENDANT LIGHTS | 2021-09-21 | 163 | 24 | 150DB | 15.000000000000 | 14 | 0 | 11 | |
| 1124-REMODEL OF FRONT COUNTER | 2021-09-28 | 5,200 | 754 | 150DB | 15.000000000000 | 445 | 0 | 347 | |
| 1124-ELECTRIC WORK | 2021-10-04 | 1,075 | 156 | 150DB | 15.000000000000 | 92 | 0 | 72 | |
| 1124-SIGNS DECALS | 2021-11-05 | 365 | 53 | 150DB | 15.000000000000 | 31 | 0 | 24 | |
| 1124-RESTAURANT EQUIPMENT & SUPPLY | 2021-04-15 | 5,585 | 2,166 | 200DB | 7.000000000000 | 977 | 0 | 798 | |
| 1124-EQUIPMENT STAND,GAS FLOOR FRYER, GRIDDLE, GAS, ETC | 2021-08-04 | 13,580 | 5,266 | 200DB | 7.000000000000 | 2,375 | 0 | 1,940 | |
| 1124-TENANT IMPROVEMENT-UNDER SHELF LIGHTS | 2021-04-15 | 725 | 105 | 150DB | 15.000000000000 | 62 | 0 | 48 | |
| 1124-TENANT IMPROVEMENT-SHELVING AT BAR | 2021-04-15 | 3,460 | 502 | 150DB | 15.000000000000 | 296 | 0 | 231 | |
| 1124-TENANT IMPROVEMENT-HEAT LAMP &SANDWICH GRILL | 2021-04-15 | 784 | 114 | 150DB | 15.000000000000 | 67 | 0 | 52 | |
| 1124-TENANT IMPROVEMENT-GAS LINES, SNEEZE GUARDS,COVE BASE | 2021-04-22 | 1,250 | 182 | 150DB | 15.000000000000 | 107 | 0 | 83 | |
| 1124-TENANT IMPROVEMENT-CURDS &WHEY | 2021-04-30 | 1,250 | 182 | 150DB | 15.000000000000 | 107 | 0 | 83 | |
| 1124-TENANT IMPROVEMENT-CURDS &WHEY | 2021-04-30 | 775 | 113 | 150DB | 15.000000000000 | 66 | 0 | 52 | |
| 1124 - ELITE SYSTEM | 2021-02-25 | 2,228 | 323 | 150DB | 15.000000000000 | 191 | 0 | 149 | |
| 1124-CABINETS | 2021-04-26 | 13,160 | 1,908 | 150DB | 15.000000000000 | 1,125 | 0 | 877 | |
| M66 - ELITE SYSTEMS | 2022-06-21 | 5,189 | 200DB | 7.000000000000 | 0 | 0 | 741 | ||
| M66 - REGENCY WORK TABLE. AVANTCO DOUBLE OVERSHELF, REFRIGERATED SANDW | 2022-02-22 | 5,000 | 200DB | 7.000000000000 | 0 | 0 | 714 | ||
| K66 - DOUGH SHEETER | 2018-07-05 | 2,510 | 717 | 200DB | 7.000000000000 | 717 | 0 | 359 | |
| 1124 - NEON SIGN | 2022-05-19 | 4,643 | 200DB | 7.000000000000 | 0 | 0 | 663 | ||
| 1124 - PLUG | 2022-01-01 | 5,293 | 200DB | 7.000000000000 | 0 | 0 | 756 | ||
| 1102-BUILDING IMPROVEMENT | 2023-05-18 | 2,980 | 150DB | 15.000000000000 | 2,414 | 116 | 116 | ||
| 1124 - CUSTOM DOORS | 2023-11-30 | 14,952 | 150DB | 15.000000000000 | 12,112 | 0 | 83 | ||
| 1124 - BUILDING IMPROVEMENTS | 2023-08-31 | 34,435 | 150DB | 15.000000000000 | 27,892 | 0 | 765 | ||
| M66 - TABLES | 2023-05-17 | 6,008 | 200DB | 7.000000000000 | 4,978 | 0 | 501 | ||
| M66 - NVR SECURITY | 2023-07-01 | 2,610 | 200DB | 7.000000000000 | 2,163 | 0 | 186 | ||
| M66 - FURNITURE & FIXTURES | 2023-08-01 | 1,796 | 200DB | 7.000000000000 | 1,488 | 0 | 107 | ||
| M66 - SILENT DISCO SYSTEM | 2023-08-01 | 3,847 | 200DB | 7.000000000000 | 3,188 | 0 | 229 | ||
| M66 - MINI GOLF DESIGNS | 2023-10-30 | 6,000 | 200DB | 7.000000000000 | 4,971 | 0 | 143 | ||
| M66 - CUSHIONS | 2023-12-31 | 4,734 | 200DB | 7.000000000000 | 3,922 | 0 | 0 | ||
| M66 - POS SYSTEM | 2023-02-01 | 4,289 | 200DB | 5.000000000000 | 3,603 | 0 | 786 | ||
| K66 - SECURITY CAGES | 2023-01-05 | 2,033 | 200DB | 7.000000000000 | 1,684 | 0 | 290 | ||
| K66 - SINGLE CONVECTION OVEN | 2023-03-30 | 4,311 | SL | 10.000000000000 | 3,492 | 0 | 323 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1102 S LEWIS BUILDING | 46,584 | 7,613 | 38,971 | |
| 1102- MRM PARKING LOT | 11,500 | 11,500 | 0 | |
| 1102-FLOWER SHOP DEMO | 6,738 | 6,738 | 0 | |
| 1102-BUILDING IMPROVEMENT | 50,601 | 50,601 | 0 | |
| 1102-BUILDING IMPROVEMENT | 51,032 | 51,032 | 0 | |
| 1102-BUILDING IMPROVEMENT | 58,191 | 58,191 | 0 | |
| 1102-BUILDING IMPROVEMENT | 905,040 | 905,040 | 0 | |
| 1102 S LEWIS BUILDING | 269 | 28 | 241 | |
| 1102-LAND | 60,200 | 0 | 60,200 | |
| 1124-LAND | 542,834 | 0 | 542,834 | |
| 1102-BUILDING IMPROVEMENT | 50 | 18 | 32 | |
| 1102-BUILDING IMPROVEMENT MURAL SUPPLIES | 4,859 | 1,120 | 3,739 | |
| 1102-BUILDING IMPROVEMENT MRM MURAL | 4,266 | 983 | 3,283 | |
| 1102-BUILDING IMPROVEMENT | 2,980 | 2,414 | 566 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| M66 - POS SYSTEM | 37,809 | 37,809 | 0 | |
| BUILDING IMPROVEMENT | 6,000 | 789 | 5,211 | |
| ARCHITECTURAL DESIGN | 18,006 | 2,368 | 15,638 | |
| BULIDING SIGNS | 93,810 | 12,326 | 81,484 | |
| CONSTRUCTION | 3,827,796 | 503,028 | 3,324,768 | |
| SOLIDED DISH TABLE | 5,965 | 5,965 | 0 | |
| CONVECTION OVEN | 15,750 | 15,750 | 0 | |
| PANETARY MIXER | 9,818 | 9,818 | 0 | |
| WALK IN US COOLER | 22,194 | 22,194 | 0 | |
| WALK IN US COOLER | 16,017 | 16,017 | 0 | |
| DISHMACHINES | 6,511 | 6,511 | 0 | |
| 3 SECTION SOFAS | 25,320 | 25,320 | 0 | |
| ESPRESSO MACHINE | 5,000 | 5,000 | 0 | |
| DUCTWORK & STAINLE | 53,716 | 7,057 | 46,659 | |
| MRM FIXTURE AND FI | 162,833 | 21,398 | 141,435 | |
| KOLD LOCKER-INDO | 7,273 | 7,273 | 0 | |
| FREEZER | 6,441 | 6,441 | 0 | |
| UNDERBAR GLASSWASH | 6,622 | 6,622 | 0 | |
| OPEN AIR MERCHANDI | 5,496 | 5,496 | 0 | |
| PRODUCE OPEN MERCH | 5,303 | 5,303 | 0 | |
| RECTANGULAR TABLE | 372 | 372 | 0 | |
| TI ALLOWANCE | 43,666 | 5,740 | 37,926 | |
| PATIO ENCLOSURE | 39,399 | 39,399 | 0 | |
| DOWNSPOUT IMPROVEMENT | 11,750 | 11,750 | 0 | |
| ARCHITECTURAL DESIGN | 3,865 | 483 | 3,382 | |
| ARCHITECTURAL DESIGN | 2,040 | 249 | 1,791 | |
| ARCHITECTURAL DESIGN | 12,799 | 1,490 | 11,309 | |
| ARCHITECTURAL DESIGN | 6,185 | 696 | 5,489 | |
| ARCHITECTURAL DESIGN | 6,800 | 732 | 6,068 | |
| CONSTRUCTION | 7,460 | 868 | 6,592 | |
| ACCUREX EQUIPMENT | 35,202 | 35,202 | 0 | |
| TI ALLOWANCE | 6,400 | 5,278 | 1,122 | |
| DEMO KITCHEN EQUIP | 2,285 | 2,285 | 0 | |
| TI ALLOWANCE | 6,400 | 814 | 5,586 | |
| TI ALLOWANCE | 733 | 81 | 652 | |
| M66- PATIO CHAIRS | 8,843 | 8,843 | 0 | |
| M66-SECURITY CAM | 20,217 | 20,217 | 0 | |
| K66-4 LOVE SEATS | 1,510 | 1,510 | 0 | |
| K66-2 SOFAS | 1,500 | 1,500 | 0 | |
| 1124-BUILDING IMRPOVEMENT | 215,889 | 215,889 | 0 | |
| 1124-DISH MACHINE | 1,275 | 1,275 | 0 | |
| 1124-TENANT IMPROVEMENT | 3,880 | 3,880 | 0 | |
| M66-CAMERA INSTALLATION | 10,000 | 10,000 | 0 | |
| M66-INDOOR AND OUTDOOR DOMES | 17,327 | 17,327 | 0 | |
| M66-POS SYSTEM | 777 | 777 | 0 | |
| MRM BUILDING SIGNS | 40,803 | 40,803 | 0 | |
| ARCHITECTURAL DESIGN | 61,927 | 6,352 | 55,575 | |
| FURNITURE AND EQUIPMENT | 53,715 | 7,812 | 45,903 | |
| CONSTRUCTION | 11,978 | 1,228 | 10,750 | |
| CONVECTION OVEN | 451 | 451 | 0 | |
| 1124 -MRM SIGN | 2,181 | 1,227 | 954 | |
| 1124-CURDS AND WHEY DECALS | 315 | 73 | 242 | |
| 1124-INFO BOOTH | 2,300 | 531 | 1,769 | |
| 1124-POINT OF SALE ELECTRIC WORK | 642 | 148 | 494 | |
| 1124-OUTDOOR FREEZER | 36,328 | 8,373 | 27,955 | |
| 1124-KITCHEN 66 REMODEL | 1,512 | 349 | 1,163 | |
| 1124-HANING PENDANT LIGHTS | 163 | 38 | 125 | |
| 1124-REMODEL OF FRONT COUNTER | 5,200 | 1,199 | 4,001 | |
| 1124-ELECTRIC WORK | 1,075 | 248 | 827 | |
| 1124-SIGNS DECALS | 365 | 84 | 281 | |
| 1124-RESTAURANT EQUIPMENT & SUPPLY | 5,585 | 3,143 | 2,442 | |
| 1124-EQUIPMENT STAND,GAS FLOOR FRYER, GRIDDLE, GAS, ETC | 13,580 | 7,641 | 5,939 | |
| 1124-TENANT IMPROVEMENT-UNDER SHELF LIGHTS | 725 | 167 | 558 | |
| 1124-TENANT IMPROVEMENT-SHELVING AT BAR | 3,460 | 798 | 2,662 | |
| 1124-TENANT IMPROVEMENT-HEAT LAMP &SANDWICH GRILL | 784 | 181 | 603 | |
| 1124-TENANT IMPROVEMENT-GAS LINES, SNEEZE GUARDS,COVE BASE | 1,250 | 289 | 961 | |
| 1124-TENANT IMPROVEMENT-CURDS &WHEY | 1,250 | 289 | 961 | |
| 1124-TENANT IMPROVEMENT-CURDS &WHEY | 775 | 179 | 596 | |
| 1124 - ELITE SYSTEM | 2,228 | 514 | 1,714 | |
| 1124-CABINETS | 13,160 | 3,033 | 10,127 | |
| M66 - ELITE SYSTEMS | 5,189 | 5,189 | 0 | |
| M66 - REGENCY WORK TABLE. AVANTCO DOUBLE OVERSHELF, REFRIGERATED SANDW | 5,000 | 5,000 | 0 | |
| K66 - DOUGH SHEETER | 2,510 | 1,434 | 1,076 | |
| 1124 - NEON SIGN | 4,643 | 4,643 | 0 | |
| 1124 - PLUG | 5,293 | 5,293 | 0 | |
| 1124 - CUSTOM DOORS | 14,952 | 12,112 | 2,840 | |
| 1124 - BUILDING IMPROVEMENTS | 34,435 | 27,892 | 6,543 | |
| M66 - TABLES | 6,008 | 4,978 | 1,030 | |
| M66 - NVR SECURITY | 2,610 | 2,163 | 447 | |
| M66 - FURNITURE & FIXTURES | 1,796 | 1,488 | 308 | |
| M66 - SILENT DISCO SYSTEM | 3,847 | 3,188 | 659 | |
| M66 - MINI GOLF DESIGNS | 6,000 | 4,971 | 1,029 | |
| M66 - CUSHIONS | 4,734 | 3,922 | 812 | |
| M66 - POS SYSTEM | 4,289 | 3,603 | 686 | |
| K66 - SECURITY CAGES | 2,033 | 1,684 | 349 | |
| K66 - SINGLE CONVECTION OVEN | 4,311 | 3,492 | 819 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 13,283 | 0 | 0 | 13,283 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 17,607 | 14,949 | 14,949 |
| CHARLES SCHWAB INVESTMENT | 1,305,905 | 863,861 | 961,514 |
| NOTES RECEIVABLE-CITY OF TULSA | 4,850,549 | 7,138,150 | 7,138,150 |
| PREPAID EXPENSES | 7,350 | 6,398 | 6,398 |
| OTHER NOTE RECEIVABLE | 9,156 | ||
| OTHER ASSETS | 2,009 | 2,009 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 1,308 | 0 | 128 | 1,181 |
| INSURANCE | 10,503 | 0 | 0 | 10,503 |
| ADVERTISING | 138,210 | 0 | 6,328 | 131,882 |
| START UP EVENT EXPENSES | 128 | 0 | 0 | 128 |
| LICENSE/PERMIT | 2,779 | 0 | 456 | 2,322 |
| UTILITIES | 260,076 | 0 | 7,334 | 252,742 |
| BACKGROUND CHECKS | 1,121 | 0 | 0 | 1,121 |
| BANK CHARGES | 1,054 | 0 | 0 | 1,054 |
| TELEPHONE EXPENSES | 26,807 | 0 | 0 | 26,807 |
| SECURITY | 40,864 | 0 | 1,070 | 39,794 |
| DIRECT OPERATING EXPENSE | 11,788 | 0 | 0 | 11,788 |
| EQUIPMENT RENTAL | 3,792 | 0 | 0 | 3,792 |
| FACILITY EXPENSES | -203 | 0 | 0 | -203 |
| JANITOR EXPENSE | 105,389 | 0 | 0 | 105,389 |
| MISC EXPENSE | 5,898 | 0 | 0 | 5,898 |
| MEALS AND ENTERTAINMENT | 3,041 | 0 | 376 | 2,665 |
| POINT OF SALE | 4,553 | 0 | 0 | 4,553 |
| REPAIRS & MAINTENANCE | 91,167 | 0 | 478 | 90,689 |
| PEST CONTROL | 2,276 | 0 | 0 | 2,276 |
| SUBSCRIPTION | 5,311 | 0 | 0 | 5,311 |
| SUPPLIES | 64,688 | 0 | 0 | 64,688 |
| CREDIT CARD FEES | 42,655 | 0 | 0 | 42,655 |
| LANDSCAPING | 14,178 | 0 | 0 | 14,178 |
| RENT | 59,007 | 0 | 0 | 59,007 |
| VENT & GREASE TRAP CLEANING | 4,341 | 0 | 0 | 4,341 |
| STAFF ENGAGEMENT | 241 | 0 | 0 | 241 |
| BAD DEBT | 610 | 0 | 0 | 610 |
| STRATEGIC | 21,946 | 0 | 0 | 21,946 |
| DISCOUNT EXPENSE | -218 | 0 | 0 | -218 |
| DIRECT PROGRAM ACTIVITIES | 11,861 | 0 | 0 | 11,861 |
| FOOD SPOILAGE | 3,872 | 0 | 0 | 3,872 |
| CONTRACT LABOR | 8,422 | 0 | 0 | 8,422 |
| EVENT EXPENSES | 58,448 | 0 | 0 | 58,448 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 196,951 | 196,951 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NOTES PAYABLE-LTFF | 4,240,173 | 7,275,619 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 20,542 | 0 | 0 | 20,542 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 8,927 | 0 | 0 | 8,927 |
| PROPERTY TAXES | 96,642 | 0 | 0 | 96,642 |
| PAYROLL TAX | 311,979 | 0 | 0 | 311,979 |
| FOREIGN TAX | 393 | 393 | 0 | 0 |