| 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 |
|---|---|---|---|---|---|---|---|---|
| LHI | 2019-10-01 | 496,157 | 12,101 | 10.25 | 48,406 | 60,507 | ||
| LHI 7/30/20 | 2020-07-31 | 2,504 | 9.5 | 110 | 110 |
| Contractor | Explanation |
|---|---|
| Human Impact Solutions | CONSULTING |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTERS 2016 | 2017-01-01 | 8,226 | 4,935 | SL | 5 | 1,645 | |||
| COMPUTERS 1/15/17 | 2017-01-15 | 3,098 | 1,860 | SL | 5 | 620 | |||
| COMPUTERS 6/15/17 | 2017-06-15 | 4,248 | 2,196 | SL | 5 | 850 | |||
| COMPUTERS 9/21/17 | 2017-09-21 | 6,043 | 2,720 | SL | 5 | 1,209 | |||
| COMPUTERS 11/15/17 | 2017-11-15 | 5,202 | 2,253 | SL | 5 | 1,040 | |||
| COMPUTERS 4/6/18 | 2018-04-06 | 4,726 | 1,654 | SL | 5 | 945 | |||
| COMPUTERS 5/15/18 | 2018-05-15 | 9,283 | 3,095 | SL | 5 | 1,857 | |||
| COMPUTERS 6/15/18 | 2018-06-15 | 4,811 | 1,523 | SL | 5 | 962 | |||
| COMPUTERS 9/13/18 | 2018-09-13 | 1,537 | 409 | SL | 5 | 307 | |||
| FURNITURE 6/15/19 | 2019-06-15 | 4,293 | 358 | SL | 7 | 613 | |||
| FURNITURE 7/15/19 | 2019-07-15 | 27,702 | 1,979 | SL | 7 | 3,957 | |||
| COMPUTERS 8/15/19 | 2019-08-15 | 7,486 | 624 | SL | 5 | 1,497 | |||
| FURNITURE 8/15/19 | 2019-08-15 | 1,494 | 89 | SL | 7 | 213 | |||
| FURNITURE 9/6/19 | 2019-09-06 | 3,205 | 153 | SL | 7 | 458 | |||
| FURNITURE 10/15/19 | 2019-10-15 | 4,228 | 151 | SL | 7 | 604 | |||
| FURNITURE 11/15/19 | 2019-11-15 | 29,182 | 695 | SL | 7 | 4,169 | |||
| FURNITURE 1/17/20 | 2020-01-17 | 1,254 | SL | 7 | 164 | ||||
| FURNITURE 3/10/20 | 2020-03-10 | 5,875 | SL | 7 | 699 | ||||
| COMPUTERS 11/9/20 | 2020-11-09 | 5,505 | SL | 5 | 184 | ||||
| COMPUTERS 12/31/20 | 2020-12-31 | 1,728 | SL | 5 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,793 |
| Item No. | 1 |
|---|---|
| Lender's Name | MARK R WALTER DIRECTOR |
| Lender's Title | |
| Original Amount of Loan | 160000 |
| Balance Due | 41877489 |
| Date of Note | 2015-11 |
| Maturity Date | |
| Repayment Terms | DEMAND NOTE |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | CHARITABLE EXPENSES |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | DLHPII GOOD WORKS |
| Lender's Title | |
| Original Amount of Loan | 4000000 |
| Balance Due | 6000000 |
| Date of Note | 2019-05 |
| Maturity Date | |
| Repayment Terms | DEMAND NOTE |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | CHARITABLE EXPENSES |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 350,000 | 350,000 | 350,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REGISTRATION FEES | 174 | |||
| BANK FEES | 1,577 | |||
| INSURANCE | 26,249 | |||
| PAYROLL FEES | 11,854 | |||
| MISCELLANEOUS | 7,602 | |||
| RENT, PARKING, UTILITIES | 585,179 | |||
| COVID-19 RESPONSE EXPENSES | 127,757 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL DEVELOPMENT | 55,650 | |||
| COMMUNITY GATHERING & MKTING | 28,047 | |||
| COMMUNICATIONS SUPPORT SERVICE | 459 | |||
| CONSULTING | 152,869 | |||
| CONTRACT SERVICES | 11,610 | |||
| WEBSITE DEVELOPMENT & MAINTENA | 1,615 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 120,460 |