| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SETUP & SUPPORT | 240 | 0 | 240 | 0 |
| TAX COMPLIANCE | 500 | 0 | 500 | 0 |
| BOOKKEEPING | 770 | 0 | 770 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATIONAL COST | 2019-01-01 | 1,565 | 0 | 15 | 104 | 0 | 104 | 104 |
| STARTUP COST SEC195 | 2019-11-01 | 160 | 0 | 15 | 11 | 0 | 11 | 11 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX EXEMPT APPLICATION | 3,540 | 0 | 3,540 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | MIYUKI MATSUNAGA |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 6000 |
| Balance Due | 0 |
| Date of Note | 2019-01 |
| Maturity Date | 2020-03 |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | LEGAL FEES FOR INCORPORATION |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | SBA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 4,707 |
| Balance Due | 4,707 |
| Date of Note | 2020-05 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | PPP LOAN BY SBA |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED ORGANIZATION COSTS | 1,565 | 1,461 | 1,461 |
| DEFERRED SEC 195 COSTS | 160 | 149 | 149 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO EXPENSE | 309 | 0 | 309 | 0 |
| DUES AND SUBSCRIPTIONS | 693 | 0 | 693 | 0 |
| INSURANCE | 581 | 0 | 581 | 0 |
| PAYROLL PROCESSING | 216 | 0 | 216 | 0 |
| MERCHANT FEES | 1,389 | 0 | 1,389 | 0 |
| LICENSE AND PERMITS | 417 | 0 | 417 | 0 |
| SUPPLIES | 2,292 | 0 | 2,292 | 0 |
| POSTAGE | 283 | 0 | 283 | 0 |
| WEBSITE MAINTENANCE | 805 | 0 | 805 | 0 |
| TELEPHONE AND INTERNET | 1,809 | 0 | 1,809 | 0 |
| RECITAL & EVENT EXPENSE | 7,269 | 0 | 7,269 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ART & FITNESS COURSE TUITIONS | 39,684 | 0 | 39,684 |
| RECITAL & PUBLIC EVENT INCOME | 9,607 | 0 | 9,607 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BALANCE SHEET ADJUSTMENT | 0 | -1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TEMPORARY INSTRUCTORS | 354 | 0 | 354 | 0 |
| Item No. | 1 |
|---|---|
| Borrower's Name | MIYUKI MATSUNAGA |
| Borrower's Title | |
| Original Amount of Loan | 1371 |
| Balance Due | 1371 |
| Date of Note | 2020-11 |
| Maturity Date | 2021-01 |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | TEACHING OBLIGATIONS ASSUMED B |
| Description of Lender Consideration | |
| Consideration FMV |