| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 550 | 0 | 0 | 550 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| START UP COSTS | 2013-01-01 | 48,932 | 22,019 | 15 | 3,262 | 0 | 0 | 25,281 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER | 2013-01-01 | 1,663 | 1,663 | SL | 5 | 0 | 0 | 0 | |
| SEC CAMERA | 2013-01-01 | 17,088 | 17,088 | SL | 5 | 0 | 0 | 0 | |
| FURNITURE | 2013-01-01 | 9,755 | 8,364 | SL | 7 | 1,391 | 0 | 0 | |
| LEASEHOLD IMPROVEMENTS | 2013-01-01 | 112,054 | 15,723 | SL | 39 | 2,873 | 0 | 0 | |
| FURNISHINGS | 2013-01-01 | 14,585 | 12,504 | SL | 7 | 2,081 | 0 | 0 | |
| COMPUTER | 2018-07-19 | 3,829 | 96 | SL | 5 | 766 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | United Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 21,942 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 4.25 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Start up costs net of amort | 26,913 | 23,651 | 0 |
| Trustee & EE ST loan | 7,600 | 2,750 | 0 |
| Security deposits | 0 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Lab tests | 4,897 | 0 | 3,386 | 1,511 |
| Dues & subscriptions | 5,549 | 0 | 0 | 5,549 |
| Development & training | 290 | 0 | 201 | 89 |
| Advertising & awareness | 30,892 | 0 | 21,359 | 9,533 |
| Insurance | 2,228 | 0 | 0 | 2,228 |
| House events | 2,208 | 0 | 1,526 | 681 |
| Bank & merchant service fees | 1,321 | 0 | 0 | 1,321 |
| Office supplies | 8,056 | 0 | 0 | 8,056 |
| Other program supplies | 104 | 0 | 72 | 32 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Program service fees | 165,296 | 0 | 165,296 |
| Program contractual revenue | 294,581 | 0 | 294,581 |
| Registration fees | 2,407 | 0 | 0 |
| Miscellaneous revenue | 532 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deposits held | 1,700 | 15,750 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other professional fees | 155,741 | 0 | 107,680 | 48,061 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property taxes | 9,668 | 0 | 0 | 9,668 |