| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 21,000 | 0 | 0 | 21,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATION COSTS | 2013-01-01 | 48,932 | 25,281 | 180.000000000000 | 3,262 | 0 | 3,262 | 28,543 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 2013-01-01 | 112,054 | 21,469 | SL | 39.000000000000 | 2,873 | 0 | 2,873 | |
| NEW FLOORING - MCO | 2020-11-24 | 15,749 | 807 | SL | 39.000000000000 | 404 | 0 | 404 | |
| HVAC & INSULATION REPAIRS | 2021-04-11 | 24,778 | 265 | SL | 39.000000000000 | 635 | 0 | 635 | |
| FURNITURE | 2013-01-01 | 9,755 | 9,755 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SECURITY CAMERA | 2013-01-01 | 17,088 | 17,088 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FURNISHINGS | 2013-01-01 | 14,585 | 14,585 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2013-01-01 | 1,663 | 1,663 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER - DOUG | 2018-07-16 | 3,829 | 2,298 | SL | 5.000000000000 | 766 | 0 | 766 | |
| 2019 CHRYSLER VAN | 2019-11-18 | 15,519 | 1,552 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HYLANDER | 2021-07-01 | 46,500 | SL | 5.000000000000 | 11,625 | 0 | 11,625 | ||
| CABINETS LEASEHOLD IMPR | 2021-07-01 | 10,995 | SL | 39.000000000000 | 282 | 0 | 282 | ||
| CIP HEATER FURNACE | 2022-06-30 | 7,840 | SL | 15.000000000000 | 0 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2022-06-30 | 11,000 | SL | 39.000000000000 | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 112,054 | 24,342 | 87,712 | |
| NEW FLOORING - MCO | 15,749 | 1,211 | 14,538 | |
| HVAC & INSULATION REPAIRS | 24,778 | 900 | 23,878 | |
| FURNITURE | 9,755 | 9,755 | 0 | |
| SECURITY CAMERA | 17,088 | 17,088 | 0 | |
| FURNISHINGS | 14,585 | 14,585 | 0 | |
| COMPUTER | 1,663 | 1,663 | 0 | |
| COMPUTER - DOUG | 3,829 | 3,064 | 765 | |
| ORGANIZATION COSTS | 48,932 | 28,543 | 20,389 | |
| HYLANDER | 46,500 | 11,625 | 34,875 | |
| CABINETS LEASEHOLD IMPR | 10,995 | 282 | 10,713 | |
| CIP HEATER FURNACE | 7,840 | 0 | 7,840 | |
| LEASEHOLD IMPROVEMENTS | 11,000 | 0 | 11,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,110 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORGANIZATIONAL COSTS, NET | 20,389 | 17,127 | 17,127 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 48,447 | 0 | 0 | 48,447 |
| OFFICE COSTS AND EXPENSES | 94,009 | 0 | 0 | 94,009 |
| INSURANCE | 17,551 | 0 | 0 | 17,551 |
| AMORTIZATION | 3,262 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 598,279 | 598,279 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 22,000 | 29,000 |
| EIDL LOANS | 437,200 | 449,624 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACTED SERVICES AND FEES | 205,687 | 0 | 0 | 200,931 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE | 4,405 | 0 | 0 | 4,405 |