| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture & Fixtres | 7,096 | 0 | 7,096 |
| Item No. | 1 |
|---|---|
| Lender's Name | PPP Loan - TD Bank SBA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 99,625 |
| 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 |
|---|---|---|---|---|
| Telephone | 4,075 | |||
| Gifts | 150 | |||
| Merchant Fees | 8,787 | |||
| Office Expense | 8,400 | |||
| Adverisement & Promotions | 2,149 | |||
| Permits & Fees | 24,193 | |||
| Independent Contractors | 33,210 | |||
| Insurance | 19,534 | |||
| Meals & Entertainment | 600 | |||
| Dues & Subscriptions | 520 | |||
| Bank Fees | 883 | |||
| Software | 10,714 | |||
| Training & Education | 321 | |||
| Storage | 2,353 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Program Income | 276,904 | ||
| Refunds | -22,397 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll and payroll taxes | 13,137 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 17,401 |