| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 7,940 | 0 | 0 | 7,940 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Cubicles | 2016-07-26 | 3,330 | 3,181 | 200DB | 4.46 % | 149 | |||
| 2018 Ford Tranit Van | 2019-11-13 | 28,233 | 22,440 | 200DB | 10.94 % | 3,089 | |||
| Furniture | 2021-02-28 | 500 | 260 | 200DB | 19.20 % | 96 | |||
| Dutch Doors | 2021-03-01 | 7,897 | 4,106 | 200DB | 19.20 % | 1,516 | |||
| 2020 CHEVY SUBURBAN | 2023-07-31 | 52,579 | 200DB | 20.00 % | 10,516 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 12,377 | 24,189 | 36,566 | |
| Furniture and Fixtures | 17,785 | 11,528 | 6,257 | |
| Machinery and Equipment | 80,872 | 71,217 | 9,655 |
| Item No. | 1 |
|---|---|
| Lender's Name | CITIZENS ONE |
| 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 | Ally Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 3,681 |
| 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 | HUNTINGTON |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 23,204 |
| 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 | EAST WEST BANK LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 19,350 |
| 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 |
|---|---|---|---|---|
| Bank fees | 3,382 | 3,382 | ||
| Clothing | 11,688 | 11,688 | ||
| Contract Services | 74,839 | 74,839 | ||
| Entertainment | 11,711 | 11,711 | ||
| Equipment | 10,826 | 10,826 | ||
| Food Ministry | 51,223 | 51,223 | ||
| Insurance | 41,036 | 41,036 | ||
| Lesson Expenses | 24,084 | 24,084 | ||
| Licensing | 1,186 | 1,186 | ||
| Operations | 101,615 | 101,615 | ||
| Payroll Expense | 270 | 270 | ||
| Service Charges | 5,741 | 5,741 | ||
| Staff Development | 924 | 924 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COUNTY AND PUBLIC TUITION | 954,421 | ||
| PPP LOAN FORGIVENESS | 122,700 | ||
| REFUNDS | 5,832 |
| Item No. | 1 |
|---|---|
| Borrower's Name | Anne Hennesy |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 76601 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 50,820 | 50,820 |