| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 58,602 | 0 | 58,602 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| DOMAIN NAME | 2019-10-21 | 7,069 | 118 | 180.000000000000 | 471 | 0 | 589 | |
| TOLL FREE NUMBER | 2019-12-24 | 3,890 | 180.000000000000 | 259 | 0 | 259 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 2018-09-24 | 4,342 | 2,258 | 200DB | 5.000000000000 | 834 | 0 | ||
| EQUIPMENT | 2019-08-13 | 2,434 | 365 | 200DB | 5.000000000000 | 828 | 0 | ||
| EQUIPMENT | 2019-10-28 | 2,338 | 117 | 200DB | 5.000000000000 | 889 | 0 | ||
| EQUIPMENT | 2019-11-01 | 6,495 | 325 | 200DB | 5.000000000000 | 2,468 | 0 | ||
| EQUIPMENT | 2019-11-13 | 8,503 | 425 | 200DB | 5.000000000000 | 3,231 | 0 | ||
| EQUIPMENT | 2019-11-21 | 206 | 10 | 200DB | 5.000000000000 | 78 | 0 | ||
| EQUIPMENT | 2019-12-19 | 7,985 | 399 | 200DB | 5.000000000000 | 3,034 | 0 | ||
| EQUIPMENT | 2019-12-23 | 1,695 | 85 | 200DB | 5.000000000000 | 644 | 0 | ||
| EQUIPMENT | 2019-12-23 | 3,321 | 166 | 200DB | 5.000000000000 | 1,262 | 0 | ||
| EQUIPMENT | 2019-12-24 | 3,540 | 177 | 200DB | 5.000000000000 | 1,345 | 0 | ||
| EQUIPMENT | 2020-09-18 | 3,878 | 200DB | 5.000000000000 | 3,878 | 0 | |||
| EQUIPMENT | 2020-12-01 | 8,223 | 200DB | 5.000000000000 | 8,223 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 4,342 | 3,092 | 1,250 | |
| EQUIPMENT | 2,434 | 1,193 | 1,241 | |
| EQUIPMENT | 2,338 | 1,006 | 1,332 | |
| EQUIPMENT | 6,495 | 2,793 | 3,702 | |
| EQUIPMENT | 8,503 | 3,656 | 4,847 | |
| EQUIPMENT | 206 | 88 | 118 | |
| EQUIPMENT | 7,985 | 3,433 | 4,552 | |
| EQUIPMENT | 1,695 | 729 | 966 | |
| EQUIPMENT | 3,321 | 1,428 | 1,893 | |
| EQUIPMENT | 3,540 | 1,522 | 2,018 | |
| DOMAIN NAME | 7,069 | 589 | 6,480 | |
| TOLL FREE NUMBER | 3,890 | 259 | 3,631 | |
| EQUIPMENT | 3,878 | 3,878 | 0 | |
| EQUIPMENT | 8,223 | 8,223 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 185,518 | 0 | 185,518 |
| Item No. | 1 |
|---|---|
| Lender's Name | SMALL BUSINESS ADMINISTRATION |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 70,764 |
| Balance Due | 70,764 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 1.000000000000 |
| Security Provided by Borrower | N/A |
| Purpose of Loan | PAYROLL |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 0 | 6,530 | 6,530 |
| EMPLOYEE ADVANCES | 24,000 | 11,738 | 11,738 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RECRUITMENT | 12,328 | 0 | 12,328 | |
| OFFICE EXPENSE | 45,427 | 0 | 45,427 | |
| BANK/CREDIT CARD FEES | 1,005 | 0 | 1,005 | |
| INSURANCE | 4,172 | 0 | 4,172 | |
| MISCELLANEOUS | 10,053 | 0 | 10,053 | |
| MEMBERSHIP KITS | 3,816 | 0 | 3,816 | |
| INFORMATION TECHNOLOGY | 108,950 | 0 | 108,950 | |
| AMORTIZATION | 730 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 73,566 | 0 | 73,566 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX & TAX ON UNDISTRIBUTED INCOME | 7,699 | 0 | 0 | |
| OTHER TAXES & LICENSES | 1,900 | 0 | 1,900 |