| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bookkeeping | 10,125 | 0 | 0 | 10,125 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Oculus Equipment - 4 Equipment | 2020-05-28 | 2,694 | 2,694 | Straight Line | 5.000000 | 539 | 0 | 0 | |
| Computer & Phone Equipment | 2021-09-20 | 2,542 | 2,542 | Straight Line | 5.000000 | 508 | 0 | 0 | |
| Office Furniture | 2021-11-25 | 5,764 | 5,764 | Straight Line | 7.000000 | 823 | 0 | 0 | |
| Laptop | 2023-01-17 | 585 | 585 | Straight Line | 5.000000 | 117 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Computer Equipment and Furniture | 6,720 | 6,268 | 5,317 | 5,317 |
| Item No. | 1 |
|---|---|
| Lender's Name | Kavyanjali Pearlman |
| Lender's Title | Founder & President |
| Original Amount of Loan | 58112 |
| Balance Due | 58112 |
| Date of Note | 2019-09 |
| Maturity Date | 2049-08 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | Nonprofit just started - need to set-up legal documents and website. |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Kavyanjali Pearlman |
| Lender's Title | Founder & President |
| Original Amount of Loan | 76875 |
| Balance Due | 76875 |
| Date of Note | 2021-01 |
| Maturity Date | 2050-12 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | Usual business operations. Fundraising initiatives. |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | Kavyanjali Pearlman |
| Lender's Title | Founder & President |
| Original Amount of Loan | 27925 |
| Balance Due | 27925 |
| Date of Note | 2022-01 |
| Maturity Date | 2051-12 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | Business Operations |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | Kavyanjali Pearlman |
| Lender's Title | Founder & President |
| Original Amount of Loan | 3609 |
| Balance Due | 3609 |
| Date of Note | 2023-01 |
| Maturity Date | 2052-12 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | Business Operations |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 1 |
|---|---|
| Lender's Name | SBA |
| Lender's Title | SBA |
| Relationship to Insider | SBA Small Business Loan |
| Original Amount of Loan | 12,500 |
| Balance Due | 11,851 |
| Date of Note | 2020-07 |
| Maturity Date | 2020-07 |
| Repayment Terms | EIDL |
| Interest Rate | 0 |
| Security Provided by Borrower | N/A |
| Purpose of Loan | EIDL |
| Description of Lender Consideration | SBA Small Business Loan |
| Consideration FMV | 12500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Warranty | 23 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising & Marketing | 1,225 | 0 | 0 | 1,225 |
| Event Services | 2,500 | 0 | 0 | 2,500 |
| Government Fees | 929 | 0 | 0 | 929 |
| Office Supplies | 185 | 0 | 0 | 185 |
| Repairs & Maintenance | 76 | 0 | 0 | 76 |
| Research & Development | 1,015 | 0 | 0 | 1,015 |
| Shipping Freight & Delivery | 25 | 0 | 0 | 25 |
| Software Subscriptions | 2,995 | 0 | 0 | 2,995 |
| Utilities | 1,937 | 0 | 0 | 1,937 |
| Bank Charges & Fees | 2,371 | 0 | 0 | 2,371 |
| Other Office General Administrative Expenditures | 467 | 0 | 0 | 467 |