| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 23,048 | 0 | 23,048 |
| 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 | 589 | 180.000000000000 | 471 | 0 | 1,060 | |
| TOLL FREE NUMBER | 2019-12-24 | 3,890 | 259 | 180.000000000000 | 259 | 0 | 518 |
| 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 | 3,092 | 200DB | 5.000000000000 | 500 | 0 | ||
| EQUIPMENT | 2019-08-13 | 2,434 | 1,193 | 200DB | 5.000000000000 | 496 | 0 | ||
| EQUIPMENT | 2019-10-28 | 2,338 | 1,006 | 200DB | 5.000000000000 | 533 | 0 | ||
| EQUIPMENT | 2019-11-01 | 6,495 | 2,793 | 200DB | 5.000000000000 | 1,481 | 0 | ||
| EQUIPMENT | 2019-11-13 | 8,503 | 3,656 | 200DB | 5.000000000000 | 1,939 | 0 | ||
| EQUIPMENT | 2019-11-21 | 206 | 88 | 200DB | 5.000000000000 | 47 | 0 | ||
| EQUIPMENT | 2019-12-19 | 7,985 | 3,433 | 200DB | 5.000000000000 | 1,821 | 0 | ||
| EQUIPMENT | 2019-12-23 | 1,695 | 729 | 200DB | 5.000000000000 | 386 | 0 | ||
| EQUIPMENT | 2019-12-23 | 3,321 | 1,428 | 200DB | 5.000000000000 | 757 | 0 | ||
| EQUIPMENT | 2019-12-24 | 3,540 | 1,522 | 200DB | 5.000000000000 | 807 | 0 | ||
| EQUIPMENT | 2020-09-18 | 3,878 | 3,878 | 200DB | 5.000000000000 | 0 | 0 | ||
| EQUIPMENT | 2020-12-01 | 8,223 | 8,223 | 200DB | 5.000000000000 | 0 | 0 | ||
| PRINTER | 2021-04-28 | 7,760 | 200DB | 5.000000000000 | 7,760 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 4,342 | 3,592 | 750 | 750 |
| EQUIPMENT | 2,434 | 1,689 | 745 | 745 |
| EQUIPMENT | 2,338 | 1,539 | 799 | 799 |
| EQUIPMENT | 6,495 | 4,274 | 2,221 | 2,221 |
| EQUIPMENT | 8,503 | 5,595 | 2,908 | 2,908 |
| EQUIPMENT | 206 | 135 | 71 | 71 |
| EQUIPMENT | 7,985 | 5,254 | 2,731 | 2,731 |
| EQUIPMENT | 1,695 | 1,115 | 580 | 580 |
| EQUIPMENT | 3,321 | 2,185 | 1,136 | 1,136 |
| EQUIPMENT | 3,540 | 2,329 | 1,211 | 1,211 |
| DOMAIN NAME | 7,069 | 1,060 | 6,009 | 6,009 |
| TOLL FREE NUMBER | 3,890 | 518 | 3,372 | 3,372 |
| EQUIPMENT | 3,878 | 3,878 | 0 | 0 |
| EQUIPMENT | 8,223 | 8,223 | 0 | 0 |
| PRINTER | 7,760 | 7,760 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 19,521 | 0 | 19,521 |
| Item No. | 1 |
|---|---|
| Lender's Name | SMALL BUSINESS ADMINISTRATION |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 70,764 |
| Balance Due | 0 |
| 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 |
| Item No. | 2 |
|---|---|
| Lender's Name | SMALL BUSINESS ADMINISTRATION |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 155,617 |
| Balance Due | 155,617 |
| 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 | 6,530 | 6,530 | 6,530 |
| EMPLOYEE ADVANCES | 11,738 | 13,789 | 13,789 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RECRUITMENT | 11,381 | 0 | 11,381 | |
| OFFICE EXPENSE | 13,644 | 0 | 13,644 | |
| BANK/CREDIT CARD FEES | 640 | 0 | 640 | |
| INSURANCE | 3,708 | 0 | 3,708 | |
| MISCELLANEOUS | 2,869 | 0 | 2,869 | |
| MEMBERSHIP KITS | 21,825 | 0 | 21,825 | |
| INFORMATION TECHNOLOGY | 114,617 | 0 | 114,617 | |
| AMORTIZATION | 730 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 48,569 | 0 | 48,569 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES & LICENSES | 1,264 | 0 | 1,264 |