| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| In-House Accounting & Human Resources Fees | 33,000 | 0 | 0 | 33,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Torchmate | 2015-07-27 | 754 | 754 | SL | 7.000000 | 60 | 0 | 0 | |
| ESAB Welder | 2016-06-28 | 2,196 | 2,196 | SL | 7.000000 | 200 | 0 | 0 | |
| 3D Printer | 2016-11-03 | 768 | 768 | SL | 5.000000 | 80 | 0 | 0 | |
| CNC Router | 2018-03-01 | 35,000 | 30,000 | SL | 10.000000 | 2,000 | 0 | 0 | |
| 3D Printer | 2018-11-01 | 795 | 795 | SL | 5.000000 | 160 | 0 | 0 | |
| Desktop Computer | 2020-07-14 | 487 | 487 | SL | 5.000000 | 49 | 0 | 0 | |
| Leasehold Improvements | 0 | 0 | 0.000000 | 15,415 | 0 | 0 | |||
| Motor Rebuild Kits | 0 | 0 | 0.000000 | 133 | 0 | 0 | |||
| Computer - A. Shapiro | 0 | 0 | 0.000000 | 287 | 0 | 0 | |||
| Plasma Torch | 0 | 0 | 0.000000 | 612 | 0 | 0 | |||
| Tire Mounting Machine | 0 | 0 | 0.000000 | 432 | 0 | 0 | |||
| Rotary Attachment | 0 | 0 | 0.000000 | 506 | 0 | 0 | |||
| Air Compressor Rebuild Kits | 0 | 0 | 0.000000 | 478 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Depreciation Total for All Equipment | 36,574 | 116,724 | 36,574 | 16,649 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security Deposit | 8,880 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 398 | 0 | 0 | 398 |
| Dues & Subscriptions | 9,035 | 0 | 0 | 9,035 |
| Equipment Rental & Maint | 452 | 0 | 0 | 452 |
| Freight & Delivery | 3,950 | 0 | 0 | 3,950 |
| Gallery Expense | 75 | 0 | 0 | 75 |
| Insurance | 6,941 | 0 | 0 | 6,941 |
| Membership Expenses | 505 | 0 | 0 | 505 |
| Moving Expenses | 18,307 | 0 | 0 | 18,307 |
| Office Supplies | 965 | 0 | 0 | 965 |
| Processing Fees | 1,813 | 0 | 0 | 1,813 |
| Project Expense | 343 | 0 | 0 | 343 |
| Promotional & Event Expenses | 16,562 | 0 | 0 | 16,562 |
| Shop Supplies | 1,855 | 0 | 0 | 1,855 |
| Postage | 256 | 0 | 0 | 256 |
| Instructor Payments | 380 | 0 | 0 | 380 |
| Charitable Contribution | 40 | 0 | 0 | 40 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Business Incubation Income | 6,075 | 0 | 0 |
| Membership Revenue | 39,212 | 0 | 0 |
| Project Revenue | 1,565 | 0 | 0 |
| Workshops | 1,476 | 0 | 0 |
| Fundraising & Events Revenue | 34,410 | 0 | 0 |
| Deposit Return | 907 | 0 | 0 |
| Description | Amount |
|---|---|
| Payroll Tax Credit Adj. 12.31.19 | 376 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Liabilities | 2,813 | 1,465 |
| SBA Loan | 0 | 150,000 |
| PPP Loan | 0 | 30,539 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Marketing & Other Professional Expense | 2,666 | 0 | 0 | 2,666 |
| Contract Labor | 200 | 0 | 0 | 200 |
| Item No. | 1 |
|---|---|
| Borrower's Name | Matthew Schultz |
| Borrower's Title | Director |
| Original Amount of Loan | 6462 |
| Balance Due | 1853 |
| Date of Note | 2015-12 |
| Maturity Date | 2021-12 |
| Repayment Terms | $100/Pay Period |
| Interest Rate | |
| Security Provided by Borrower | NA |
| Purpose of Loan | Employee Project Adv. |
| Description of Lender Consideration | Employee |
| Consideration FMV | 1853 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Sales Tax | 1,651 | 0 | 0 | 1,651 |
| Payroll Taxes | 13,014 | 0 | 0 | 13,014 |