| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 750 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 450 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | JADE FRAUNDORFER |
| Lender's Title | FOUNDER |
| Original Amount of Loan | 1000 |
| Balance Due | 513 |
| Date of Note | 2020-09 |
| Maturity Date | 2021-10 |
| Repayment Terms | BALLOON PYMT |
| Interest Rate | 0 |
| Security Provided by Borrower | 0 |
| Purpose of Loan | FOR START UP EXPENSES |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Amount |
|---|---|
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 2,076 | 0 | 0 | 0 |
| MEMBERSHIP DUES | 3,182 | 0 | 0 | 0 |
| POSTAGE | 95 | 0 | 0 | 0 |
| SCHOOL EQUIPMENT | 4,702 | 0 | 0 | 0 |
| SUPPLIES | 250 | 0 | 0 | 0 |
| UNIFORMS | 124 | 0 | 0 | 0 |
| WEBSITE | 368 | 0 | 0 | 0 |
| BANK FEES | 67 | 0 | 0 | 0 |
| DUES & SUBSCRIPTIONS | 665 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT LABOR | 150 | 0 | 0 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| PROGRAM SERVICE FEES | 24,815 | 8,942 | 15,873 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERMITS & LICENSES | 3,162 | 0 | 0 | 0 |