| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 5,450 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Sign for Building | 2020-04-22 | 5,896 | 843 | M | 7 | 1,444 | 0 | 0 | |
| Security System | 2020-06-12 | 2,407 | 481 | M | 5 | 770 | 0 | 0 | |
| Sound System | 2020-06-16 | 3,000 | 600 | M | 5 | 960 | 0 | 0 | |
| Leasehold Improvements | 2020-09-01 | 84,646 | 633 | SL | 39 | 2,170 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture & Fixtures | 11,303 | 5,098 | 6,205 | 6,205 |
| Leasehold Improvements | 84,646 | 2,803 | 81,843 | 81,843 |
| Item No. | 1 |
|---|---|
| Lender's Name | Heritage Bank Loan |
| Lender's Title | |
| Relationship to Insider | NA |
| Original Amount of Loan | 50,000 |
| Balance Due | 25,841 |
| Date of Note | 2020-03 |
| Maturity Date | 2023-03 |
| Repayment Terms | 36 months |
| Interest Rate | 5 |
| Security Provided by Borrower | Building |
| Purpose of Loan | BuildoutOffice Construction |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 2 |
|---|---|
| Lender's Name | Small Business Administration |
| Lender's Title | |
| Relationship to Insider | NA |
| Original Amount of Loan | 15,800 |
| Balance Due | 0 |
| Date of Note | 2020-04 |
| Maturity Date | 2020-04 |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | None |
| Purpose of Loan | Paycheck Protection Program |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 3 |
|---|---|
| Lender's Name | Small Business Administration |
| Lender's Title | |
| Relationship to Insider | NA |
| Original Amount of Loan | 44,700 |
| Balance Due | 44,700 |
| Date of Note | 2020-06 |
| Maturity Date | 2035-06 |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | None |
| Purpose of Loan | Covid Relief |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security Deposits | 1,000 | 2,500 | 2,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 1,532 | 0 | 0 | 0 |
| Repairs & Maintenance | 25 | 0 | 0 | 0 |
| Business Insurance | 4,448 | 0 | 0 | 0 |
| Office Cleaning | 770 | 0 | 0 | 0 |
| Office Rent | 43,477 | 0 | 0 | 0 |
| Office Supplies | 8,758 | 0 | 0 | 0 |
| Office Internet & Telephone | 5,750 | 0 | 0 | 0 |
| Office Utilities | 9,755 | 0 | 0 | 0 |
| Contractors | 5,682 | 0 | 0 | 0 |
| Postage | 64 | 0 | 0 | 0 |
| Storage | 3,604 | 0 | 0 | 0 |
| Dues & Subscriptions | 690 | 0 | 0 | 0 |
| Bonuses | 5,000 | 0 | 0 | 0 |
| Advertising & Marketing | 4,176 | 0 | 0 | 0 |
| Staff Development & Training | 250 | 0 | 0 | 0 |
| Meals | 6,125 | 0 | 0 | 0 |
| Auto Expense | 8,067 | 0 | 0 | 0 |
| Program Expenses | 166,251 | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| Prior Period Adjustments | 28,591 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Liabilities | 4,081 | 3,402 |
| Credit Card Payable | 0 | 4,425 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Tax | 8,644 | 0 | 0 | 0 |
| Taxes & Licenses - Other | 200 | 0 | 0 | 0 |