| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX | 4,664 | 0 | 4,664 | 4,664 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAPTOP | 2015-09-15 | 1,127 | 1,013 | SL | 10.00 % | 114 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 23,037 | 23,037 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,485 | 0 | 2,485 | 2,485 |
| Item No. | 1 |
|---|---|
| Lender's Name | COHERENT INVESTMENTS LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 8,000 |
| Balance Due | |
| Date of Note | 2018-04 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | CASH FLOW |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ASSESSMENTS | 1,072 | 1,072 | 1,072 | |
| BANK & CREDIT CARD FEES | 596 | 596 | 596 | |
| BUSINESS REGISTRATION FEES | 20 | 20 | 20 | |
| COMPUTER & INTERNET EXPENSES | 1,063 | 1,063 | 1,063 | |
| DEVELOPMENT EXPENSES | 5,387 | 5,387 | 5,387 | |
| DUES & SUBSCRIPTIONS | 1,282 | 1,282 | 1,282 | |
| EMPLOYEE BENEFITS | 11,389 | 11,389 | 11,389 | |
| GIFTS | 164 | 164 | 164 | |
| INSURANCE | 3,644 | 3,644 | 3,644 | |
| MARKETING AND OUTREACH | 81 | 81 | 81 | |
| MISCELLANEOUS EXPENSES | 144 | 144 | 144 | |
| OFFICE EXPENSE | 5,213 | 5,213 | 5,213 | |
| POSTAGE AND MAILING | 76 | 76 | 76 | |
| SUPPLIES | 201 | 201 | 201 | |
| TELEPHONE | 53 | 53 | 53 | |
| WEBSITE COSTS | 150 | 150 | 150 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 3,509 | 8,366 |
| CREDIT CARD PAYABLE | 968 | 1,410 |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT SERVICES | 8,395 | 0 | 8,395 | 8,395 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 13,418 | 13,418 | 13,418 |