| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 527 | 0 | 0 | 264 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| START UP COSTS- BOYD ARCHITECTS - ARCHITECT FEES | 2020-05-20 | 43,792 | 1,703 | 180.000000000000 | 2,919 | 0 | 2,919 | 4,622 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LHI - LIVE OAK CONSULTANTS ENGINEERING SERVICES | 2020-03-08 | 10,700 | 10,700 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| LHI - NEWPORT CONSTRUCTION FEES | 2020-12-10 | 582,448 | 582,448 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| LHI- MCWARERS - AV SYSTEM | 2020-08-21 | 30,520 | 30,520 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| LHI - FLOORING | 2020-09-11 | 19,713 | 19,713 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| LHI - SOLVER | 2020-01-01 | 12,760 | 12,760 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| SNAP SECURITY CAMERA SYSTEM | 2021-01-13 | 5,717 | 200DB | 5.000000000000 | 1,143 | 0 | 1,143 | ||
| DOOR ALARM ACCESS CONTROL | 2021-07-16 | 2,379 | 200DB | 5.000000000000 | 476 | 0 | 198 | ||
| LHI- MCWARERS - AV SYSTEM | 2021-05-20 | 44,663 | 150DB | 15.000000000000 | 2,233 | 0 | 1,737 | ||
| CUSTOM TABLES | 2021-01-04 | 11,525 | 200DB | 7.000000000000 | 1,646 | 0 | 1,646 | ||
| FURNITURE | 2021-01-27 | 73,478 | 200DB | 7.000000000000 | 10,497 | 0 | 9,622 | ||
| RUGS | 2021-06-01 | 2,665 | 200DB | 7.000000000000 | 381 | 0 | 222 | ||
| LHI- COUNTERTOPS | 2021-02-12 | 3,161 | 150DB | 15.000000000000 | 158 | 0 | 193 | ||
| LHI - NEWPORT CONSTRUCTION FEES | 2021-02-03 | 141,850 | 150DB | 15.000000000000 | 7,093 | 0 | 8,669 | ||
| LHI- SNAP DATA CABLES | 2021-03-03 | 12,159 | 150DB | 15.000000000000 | 608 | 0 | 676 | ||
| ARTWORK | 2021-01-08 | 2,864 | 200DB | 7.000000000000 | 409 | 0 | 409 | ||
| HOLLY MANDOT PAINTING | 2021-06-21 | 10,000 | 200DB | 7.000000000000 | 1,429 | 0 | 714 | ||
| BERLIN'S EQUIPMENT | 2021-03-01 | 22,092 | 200DB | 5.000000000000 | 4,418 | 0 | 3,682 | ||
| LHI - FLOORING | 2021-01-12 | 10,000 | 150DB | 15.000000000000 | 500 | 0 | 667 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LHI - LIVE OAK CONSULTANTS ENGINEERING SERVICES | 10,700 | 10,700 | 0 | |
| LHI - NEWPORT CONSTRUCTION FEES | 582,448 | 582,448 | 0 | |
| LHI- MCWARERS - AV SYSTEM | 30,520 | 30,520 | 0 | |
| LHI - FLOORING | 19,713 | 19,713 | 0 | |
| LHI - SOLVER | 12,760 | 12,760 | 0 | |
| SNAP SECURITY CAMERA SYSTEM | 5,717 | 1,143 | 4,574 | |
| DOOR ALARM ACCESS CONTROL | 2,379 | 476 | 1,903 | |
| LHI- MCWARERS - AV SYSTEM | 44,663 | 2,233 | 42,430 | |
| CUSTOM TABLES | 11,525 | 1,646 | 9,879 | |
| FURNITURE | 73,478 | 10,497 | 62,981 | |
| RUGS | 2,665 | 381 | 2,284 | |
| LHI- COUNTERTOPS | 3,161 | 158 | 3,003 | |
| LHI - NEWPORT CONSTRUCTION FEES | 141,850 | 7,093 | 134,757 | |
| LHI- SNAP DATA CABLES | 12,159 | 608 | 11,551 | |
| ARTWORK | 2,864 | 409 | 2,455 | |
| HOLLY MANDOT PAINTING | 10,000 | 1,429 | 8,571 | |
| BERLIN'S EQUIPMENT | 22,092 | 4,418 | 17,674 | |
| LHI - FLOORING | 10,000 | 500 | 9,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 29,376 | 0 | 0 | 14,688 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID PAYROLL TAXES | 53 | 0 | 0 |
| START UP COSTS- BOYD ARCHITECTS - ARCHITECT FEES | 42,089 | 39,170 | 39,170 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 5,250 | 0 | 0 | 2,625 |
| BANK CHARGES | 30 | 0 | 0 | 15 |
| INSURANCE | 3,936 | 0 | 0 | 1,968 |
| OFFICE SUPPLIES | 5,423 | 0 | 0 | 2,712 |
| REPAIRS | 23,435 | 0 | 0 | 11,718 |
| UTILITIES | 8,121 | 0 | 0 | 4,060 |
| AMORTIZATION | 2,919 | 0 | 2,919 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX LIABILITIES | 5 | 0 |
| CAPITAL ONE VISA | 0 | 2,446 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IT | 2,147 | 0 | 0 | 1,074 |
| CONSULTING | 16,250 | 0 | 0 | 8,125 |