| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 5,097 | 0 | 5,097 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| DOMAIN NAME | 2019-10-21 | 7,069 | 1,532 | 180.000000000000 | 471 | 0 | 2,003 | |
| TOLL FREE NUMBER | 2019-12-24 | 3,890 | 777 | 180.000000000000 | 259 | 0 | 1,036 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 2018-09-24 | 4,342 | 4,092 | 200DB | 5.000000000000 | 250 | 0 | ||
| EQUIPMENT | 2019-08-13 | 2,434 | 1,987 | 200DB | 5.000000000000 | 275 | 0 | ||
| EQUIPMENT | 2019-10-28 | 2,338 | 1,859 | 200DB | 5.000000000000 | 255 | 0 | ||
| EQUIPMENT | 2019-11-01 | 6,495 | 5,163 | 200DB | 5.000000000000 | 710 | 0 | ||
| EQUIPMENT | 2019-11-13 | 8,503 | 6,758 | 200DB | 5.000000000000 | 931 | 0 | ||
| EQUIPMENT | 2019-11-21 | 206 | 163 | 200DB | 5.000000000000 | 23 | 0 | ||
| EQUIPMENT | 2019-12-19 | 7,985 | 6,346 | 200DB | 5.000000000000 | 874 | 0 | ||
| EQUIPMENT | 2019-12-23 | 1,695 | 1,347 | 200DB | 5.000000000000 | 186 | 0 | ||
| EQUIPMENT | 2019-12-23 | 3,321 | 2,639 | 200DB | 5.000000000000 | 364 | 0 | ||
| EQUIPMENT | 2019-12-24 | 3,540 | 2,813 | 200DB | 5.000000000000 | 388 | 0 | ||
| EQUIPMENT | 2020-09-18 | 3,878 | 3,878 | 200DB | 5.000000000000 | 0 | 0 | ||
| EQUIPMENT | 2020-12-01 | 8,223 | 8,223 | 200DB | 5.000000000000 | 0 | 0 | ||
| PRINTER | 2021-04-28 | 7,760 | 7,760 | 200DB | 5.000000000000 | 0 | 0 | ||
| EQUIPMENT | 2022-01-14 | 3,499 | 200DB | 5.000000000000 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 4,342 | 4,342 | 0 | 0 |
| EQUIPMENT | 2,434 | 2,262 | 172 | 172 |
| EQUIPMENT | 2,338 | 2,114 | 224 | 224 |
| EQUIPMENT | 6,495 | 5,873 | 622 | 622 |
| EQUIPMENT | 8,503 | 7,689 | 814 | 814 |
| EQUIPMENT | 206 | 186 | 20 | 20 |
| EQUIPMENT | 7,985 | 7,220 | 765 | 765 |
| EQUIPMENT | 1,695 | 1,533 | 162 | 162 |
| EQUIPMENT | 3,321 | 3,003 | 318 | 318 |
| EQUIPMENT | 3,540 | 3,201 | 339 | 339 |
| DOMAIN NAME | 7,069 | 2,003 | 5,066 | 5,066 |
| TOLL FREE NUMBER | 3,890 | 1,036 | 2,854 | 2,854 |
| EQUIPMENT | 3,878 | 3,878 | 0 | 0 |
| EQUIPMENT | 8,223 | 8,223 | 0 | 0 |
| PRINTER | 7,760 | 7,760 | 0 | 0 |
| EQUIPMENT | 3,499 | 3,499 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | PETER MAGNUSSON |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 53455 |
| Balance Due | 53455 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | N/A |
| Purpose of Loan | WORKING CAPITAL |
| Description of Lender Consideration | CASH |
| Consideration FMV | 53455 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 6,530 | 6,530 | 6,530 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RECRUITMENT | 3,982 | 0 | 3,982 | |
| OFFICE EXPENSE | 16,509 | 0 | 16,509 | |
| INFORMATION TECHNOLOGY | 39,538 | 0 | 39,538 | |
| OPERATING EXPENSES | 24,889 | 0 | 24,889 | |
| AMORTIZATION | 730 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 84 | 0 | 84 |