| 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 |
|---|---|---|---|---|---|---|---|---|
| LHI | 2019-10-01 | 496,157 | 60,507 | 10.25 | 48,406 | 108,913 | ||
| LHI 7/30/20 | 2020-07-31 | 2,504 | 110 | 9.5 | 264 | 374 |
| Contractor | Explanation |
|---|---|
| BLUE STATE DIGITAL | CONSULTING |
| THE RABEN GROUP LLC | CONSULTING |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTERS 2016 | 2017-01-01 | 8,226 | 6,580 | SL | 5 | 1,645 | |||
| COMPUTERS 1/15/17 | 2017-01-15 | 3,098 | 2,480 | SL | 5 | 618 | |||
| COMPUTERS 6/15/17 | 2017-06-15 | 4,248 | 3,046 | SL | 5 | 850 | |||
| COMPUTERS 9/21/17 | 2017-09-21 | 6,043 | 3,929 | SL | 5 | 1,209 | |||
| COMPUTERS 11/15/17 | 2017-11-15 | 5,202 | 3,293 | SL | 5 | 1,040 | |||
| COMPUTERS 4/6/18 | 2018-04-06 | 4,726 | 2,599 | SL | 5 | 945 | |||
| COMPUTERS 5/15/18 | 2018-05-15 | 9,283 | 4,952 | SL | 5 | 1,857 | |||
| COMPUTERS 6/15/18 | 2018-06-15 | 4,811 | 2,485 | SL | 5 | 962 | |||
| COMPUTERS 9/13/18 | 2018-09-13 | 1,537 | 716 | SL | 5 | 307 | |||
| FURNITURE 6/15/19 | 2019-06-15 | 4,293 | 971 | SL | 7 | 613 | |||
| FURNITURE 7/15/19 | 2019-07-15 | 27,702 | 5,936 | SL | 7 | 3,957 | |||
| COMPUTERS 8/15/19 | 2019-08-15 | 7,486 | 2,121 | SL | 5 | 1,497 | |||
| FURNITURE 8/15/19 | 2019-08-15 | 1,494 | 302 | SL | 7 | 213 | |||
| FURNITURE 9/6/19 | 2019-09-06 | 3,205 | 611 | SL | 7 | 458 | |||
| FURNITURE 10/15/19 | 2019-10-15 | 4,228 | 755 | SL | 7 | 604 | |||
| FURNITURE 11/15/19 | 2019-11-15 | 29,182 | 4,864 | SL | 7 | 4,169 | |||
| FURNITURE 1/17/20 | 2020-01-17 | 1,254 | 164 | SL | 7 | 179 | |||
| FURNITURE 3/10/20 | 2020-03-10 | 5,875 | 699 | SL | 7 | 839 | |||
| COMPUTERS 11/9/20 | 2020-11-09 | 5,505 | 184 | SL | 5 | 1,101 | |||
| COMPUTERS 12/31/20 | 2020-12-31 | 1,728 | SL | 5 | 346 | ||||
| COMPUTERS 1/22/21 | 2021-01-22 | 2,200 | SL | 5 | 403 | ||||
| COMPUTERS 3/31/21 | 2021-03-31 | 1,378 | SL | 5 | 207 | ||||
| COMPUTERS 12/27/21 | 2021-12-27 | 2,716 | SL | 5 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTERS 2016 | 8,226 | 8,225 | 1 | |
| COMPUTERS 1/15/17 | 3,098 | 3,098 | ||
| COMPUTERS 6/15/17 | 4,248 | 3,896 | 352 | |
| COMPUTERS 9/21/17 | 6,043 | 5,138 | 905 | |
| COMPUTERS 11/15/17 | 5,202 | 4,333 | 869 | |
| COMPUTERS 4/6/18 | 4,726 | 3,544 | 1,182 | |
| COMPUTERS 5/15/18 | 9,283 | 6,809 | 2,474 | |
| COMPUTERS 6/15/18 | 4,811 | 3,447 | 1,364 | |
| COMPUTERS 9/13/18 | 1,537 | 1,023 | 514 | |
| FURNITURE 6/15/19 | 4,293 | 1,584 | 2,709 | |
| FURNITURE 7/15/19 | 27,702 | 9,893 | 17,809 | |
| COMPUTERS 8/15/19 | 7,486 | 3,618 | 3,868 | |
| FURNITURE 8/15/19 | 1,494 | 515 | 979 | |
| FURNITURE 9/6/19 | 3,205 | 1,069 | 2,136 | |
| FURNITURE 10/15/19 | 4,228 | 1,359 | 2,869 | |
| FURNITURE 11/15/19 | 29,182 | 9,033 | 20,149 | |
| LHI | 496,157 | 108,913 | 387,244 | |
| FURNITURE 1/17/20 | 1,254 | 343 | 911 | |
| FURNITURE 3/10/20 | 5,875 | 1,538 | 4,337 | |
| COMPUTERS 11/9/20 | 5,505 | 1,285 | 4,220 | |
| COMPUTERS 12/31/20 | 1,728 | 346 | 1,382 | |
| LHI 7/30/20 | 2,504 | 374 | 2,130 | |
| COMPUTERS 1/22/21 | 2,200 | 403 | 1,797 | |
| COMPUTERS 3/31/21 | 1,378 | 207 | 1,171 | |
| COMPUTERS 12/27/21 | 2,716 | 2,716 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES |
| Item No. | 1 |
|---|---|
| Lender's Name | MARK R WALTER DIRECTOR |
| Lender's Title | |
| Original Amount of Loan | 160000 |
| Balance Due | 49637489 |
| Date of Note | 2015-11 |
| Maturity Date | |
| Repayment Terms | DEMAND NOTE |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | CHARITABLE EXPENSES |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | DLHPII GOOD WORKS |
| Lender's Title | |
| Original Amount of Loan | 4000000 |
| Balance Due | 6000000 |
| Date of Note | 2019-05 |
| Maturity Date | |
| Repayment Terms | DEMAND NOTE |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | CHARITABLE EXPENSES |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 350,000 | 350,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REGISTRATION FEES | 174 | |||
| BANK FEES | 2,021 | |||
| INSURANCE | 25,348 | |||
| PAYROLL FEES | 12,730 | |||
| MISCELLANEOUS | ||||
| RENT, PARKING, UTILITIES | 583,067 | |||
| COVID-19 RESPONSE EXPENSES | 190 | |||
| MISCELLANEOUS | 195 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 19,020 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL DEVELOPMENT | 14,498 | |||
| COMMUNITY GATHERING & MKTING | 54,044 | |||
| COMMUNICATIONS SUPPORT SERVICE | 217,990 | |||
| CONSULTING | 95,430 | |||
| CONTRACT SERVICES | 43,501 | |||
| WEBSITE DEVELOPMENT & MAINTENA | 490 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 133,975 |