| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 500 | 500 |
| Item No. | 1 |
|---|---|
| Lender's Name | Sophie Morner |
| Lender's Title | Executive Officer |
| Original Amount of Loan | 130000 |
| Balance Due | 0 |
| Date of Note | 2022-12 |
| Maturity Date | 2025-12 |
| Repayment Terms | |
| Interest Rate | 4.5 |
| Security Provided by Borrower | N/A |
| Purpose of Loan | |
| Description of Lender Consideration | CASH |
| Consideration FMV | 130000 |
| Item No. | 2 |
|---|---|
| Lender's Name | Sophie Morner |
| Lender's Title | Executive Officer |
| Original Amount of Loan | 142500 |
| Balance Due | 142500 |
| Date of Note | 2023-12 |
| Maturity Date | 2026-12 |
| Repayment Terms | |
| Interest Rate | 5.19 |
| Security Provided by Borrower | N/A |
| Purpose of Loan | |
| Description of Lender Consideration | CASH |
| Consideration FMV | 142500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Expenses | 4,495 | 4,495 | ||
| Bank Charges | 495 | 495 | ||
| Paypal Fees | 123 | 123 | ||
| Meals & Entertainment | 15 | 15 | ||
| Office Supplies | 2,179 | 2,179 | ||
| Shipping | 1,710 | 1,710 | ||
| Storage | 5,490 | 5,490 | ||
| Web Devlopment | 7,500 | 7,500 | ||
| Advertising | 840 | 840 | ||
| Subscription Expenses | 2,192 | 2,192 | ||
| Graphic Design | 29 | 29 | ||
| Licenses and Permits | 50 | 50 | ||
| QuickBooks Payments Fees | 1,346 | 1,346 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Card Payable | 239 | 333 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Electrician | 10 | 10 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Books and Magazines | 21,730 | 12,518 | 8,363 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NY Sales Tax Expense | 1,923 | 1,923 |