| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,148 | 0 | 0 | 5,148 |
| Item No. | 1 |
|---|---|
| Lender's Name | CITY OF CLEVELAND |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 10,000 |
| Balance Due | 9,100 |
| Date of Note | 2020-10 |
| Maturity Date | 2025-10 |
| Repayment Terms | MONTHLY PAYMENTS OF $150 |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | FUND OPERATIONS |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 3,017 | 0 | 0 | 3,017 |
| INSURANCE | 6,221 | 0 | 0 | 6,221 |
| OFFICE EXPENSE | 23,447 | 0 | 0 | 23,447 |
| SHOW EXPENSE | 16,280 | 0 | 0 | 16,280 |
| BANK FEES | 256 | 256 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CONSULTING INCOME | 48,000 | 48,000 | |
| ADMINISTRATIVE SERVICES | 27,000 | 27,000 | |
| EV CHARGING STATION | 1,945 | 1,945 | |
| PPP LOAN FORGIVENESS INCOME | 36,830 | 36,830 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 1,831 | 3,301 |
| PPP LOAN | 18,363 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 26,110 | 0 | 3,917 | 22,194 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 3,627 | 0 | 0 | 3,627 |
| FEDERAL INCOME TAXES | 3,167 | 0 | 0 | 0 |